Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Kannapiran Mills Annual Reports, Balance Sheet and Financials

Sri Kannapiran Mills Limited (Kannapiran Mills) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Sri Kannapiran Mills Limited

 Sri Kannapiran Mills Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Equity and Liabilities

 

 

Share Capital

542.00

542.00

Reserves and Surplus

10,940.28

11,509.91

Minority Interest

16.67

15.18

Non- Current Liabilities

 

 

Long Term Borrowings

4,282.53

3,520.16

Deferred Tax Liabilities (Net)

1,803.93

1,828.62

Other Long term Liabilities

615.53

540.85

Long Term Provisions

484.04

453.89

Current Liabilities

 

 

Short Term Borrowings

12,317.79

10,457.84

Trade payables

 

 

total outstanding dues of micro enterprises and small enterprises

139.47

125.69

total outstanding dues of creditors other than micro enterprises and small enterprises

5,116.90

5,060.30

Other Current Liabilities

1,429.85

1,221.91

Short-Term Provisions

59.86

63.42

Total Equity and Liabilities

37,748.85

35,339.77

Non-Current Assets

 

 

Property, Plant & Equipment

15,712.61

14,140.38

Intangible Assets

0.16

0.18

Capital Work-in-Progress

0.00

67.91

Non-Current Investments

951.07

724.96

Long-Term Loans and Advances

45.30

71.53

Other Non Current Assets

1,324.94

1,365.33

Current Assets

 

 

Inventories

9,254.39

10,441.04

Trade  Receivables

7,313.22

5,597.05

Cash and Cash Equivalents

612.66

492.85

Short-Term Loans  and  Advances

2,030.24

2,258.27

Other Current Assets

504.26

180.26

Total Assets

37,748.85

35,339.77

 Sri Kannapiran Mills Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue

 

 

Revenue from operations

47754.63

50284.68

Other Income

408.23

464.77

Total Revenue

48,162.86

50,749.44

Expenses

 

 

Cost of materials consumed

29,467.37

34,823.25

Purchases of Stock in Trade

1,007.55

1,020.83

Changes in inventories of Finished Goods and Work-in-Progress

1,442.34

-1,416.80

Power & Fuel

4,768.76

4,286.96

Employee Benefits Expense

5,438.35

5,137.80

Finance Costs

1,816.44

1,557.06

Depreciation

810.56

774.10

Other Expenses

4,001.48

3,811.51

Total Expenses

48,752.85

49,994.71

Profit/(Loss) Before Tax

-589.99

754.74

Current Tax (MAT)

0.00

-220.81

Prior Year (Expenses) / Income

-2.84

2.39

Deferred Tax Asset

24.70

20.84

Profit / (Loss) After Tax

-568.14

557.16

Minority Interest Profit/(Loss)

1.49

-28.79

Profit/(Loss) for the period

-569.62

528.37

Earnings per Equity Share

 

 

Basic and Diluted Earnings per share (Face value Rs 10/- Per share)

-10.51

9.75

 Sri Kannapiran Mills Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit / (Loss) Before Tax

-590.01

754.74

Adjustments for:

 

 

Depreciation

810.57

774.10

Profit on sale of Assets

-80.80

-82.43

Interest income

-41.45

-33.70

Dividend income

-0.24

-0.07

Interest paid

1,811.39

1,555.01

Operating Profit before Working Capital Changes

1,909.46

2,967.66

(Increase)/Decrease in trade and other receivables

-1,673.57

547.00

(Increase)/Decrease in inventories

1,186.65

542.17

Increase/(Decrease) in trade and other payables

307.65

-1,663.14

Cash generated from operations

1,730.18

2,393.68

Direct taxes paid

-35.10

-295.69

Net Cash from Operating activities

1,695.08

2,097.99

Cash Flow from Investing Activities

 

 

Purchase of fixed assets

-2,401.75

-1,195.64

Proceeds from sale of fixed assets

167.68

120.03

Sale of Investment

-226.11

0.24

Prior year expenses

-2.84

2.39

Interest received

34.23

34.32

Dividend received

0.24

0.07

Net cash used in investing activities

-2,428.54

-1,038.59

Cash Flow from Financing Activities

 

 

Long term Borrowings received

2,602.48

498.18

Long term Borrowings repaid

-1,840.11

-1,589.43

Short term Borrowings

1,859.95

1,592.34

Interest Paid

-1,769.04

-1,560.89

Net cash used in financing activities

853.27

-1,059.80

Net increase in cash and cash equivalents

119.81

-0.40

Cash and cash equivalents at beginning of the period

492.85

493.25

Cash and cash equivalents at end of the period

612.66

492.85

Components of Cash and Cash equivalents

 

 

Cash and Cheques on hand

72.65

14.59

in Current Account

114.10

74.60

in Deposit Account

425.91

403.66

Total

612.66

492.85

 

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities: The Company reported a loss before tax of Rs. -590.01 lakhs for 2024, a notable decline from the profit of Rs. 754.74 lakhs in 2023. This negative result reflects a challenging year in terms of profitability. Despite this, adjustments for non-cash items such as depreciation (Rs. 810.57 lakhs) were made, along with accounting for a profit on the sale of assets and interest income. The operating profit before working capital changes was Rs. 1,909.46 lakhs, down from Rs. 2,967.66 lakhs in the previous year. Changes in working capital, including increases in trade and other receivables and inventories, and a decrease in trade and other payables, impacted cash flow. The net cash from operating activities was Rs. 1,695.08 lakhs, which, while lower than the Rs. 2,097.99 lakhs in 2023, still reflects positive cash generation from core operations.

Cash Flow from Investing Activities: The investing activities involved a net outflow of Rs. -2,428.54 lakhs. This included significant expenditures on the purchase of fixed assets (Rs. -2,401.75 lakhs), partially offset by proceeds from the sale of fixed assets (Rs. 167.68 lakhs) and a minor sale of investments. There were also small receipts from interest and dividend income. The higher net cash used in investing activities compared to Rs. -1,038.59 lakhs in 2023 indicates increased investment in assets and a reduction in investment income.

Cash Flow from Financing Activities: The financing activities showed a net inflow of Rs. 853.27 lakhs, contrasting with a net outflow of Rs. -1,059.80 lakhs in the previous year. The company raised long-term borrowings amounting to Rs. 2,602.48 lakhs, compared to Rs. 498.18 lakhs in 2023. It also repaid long-term borrowings (Rs. -1,840.11 lakhs) and increased short-term borrowings (Rs. 1,859.95 lakhs). Interest payments were higher at Rs. -1,769.04 lakhs. The positive net cash from financing activities highlights the company 's increased reliance on debt to finance its operations and investments.

Net Increase in Cash and Cash Equivalents: The net increase in cash and cash equivalents for the year was Rs. 119.81 lakhs, reversing a slight decrease of Rs. -0.40 lakhs in 2023. At the end of the year, cash and cash equivalents amounted to Rs. 612.66 lakhs, up from Rs. 492.85 lakhs at the beginning of the year. This increase reflects the overall positive cash flow despite challenges in operating and investing activities.

Components of Cash and Cash Equivalents: The cash and cash equivalents comprised cash on hand (Rs. 72.65 lakhs), current account balances (Rs. 114.10 lakhs), and deposit account balances (Rs. 425.91 lakhs). The increase in cash and cash equivalents highlights improved liquidity and financial stability, enabling the company to meet short-term obligations and fund operations.

 

Financial Ratios of Sri Kannapiran Mills Limited

Particulars

2024

2023

Current ratio

1.05

1.13

Debt Equity ratio

0.35

0.27

Debt Service Coverage ratio

0.26

1.05

Return on equity (in %)

-5

6

Inventory turnover ratio

4.74

4.64

Trade Receivable turnover ratio

7.23

8.38

Trade Payable turnover ratio

5.56

5.35

Net Capital ratio

29.63

19.82

Net Profit ratio (in %)

-1

1

Return on Capital Employed (in %)

4

8

Return on Investment (in %)

-4

5

 

Here is a summary of the financial and operational metrics for Sri Kannapiran Mills Limited for the year 2024 and 2023:

Current Ratio: The current ratio measures a company 's ability to meet its short-term liabilities with its short-term assets. For 2024, the current ratio is 1.05, down from 1.13 in 2023. This decrease indicates a decline in the company’s liquidity, meaning it has a smaller margin of safety to cover short-term obligations. While still above 1, suggesting the company can cover its current liabilities, the reduction points to potential liquidity concerns.

Debt-Equity Ratio: This ratio compares the company 's total debt to its shareholders ' equity, indicating the level of financial leverage. In 2024, the debt-equity ratio is 0.35, up from 0.27 in 2023. This increase suggests a higher reliance on debt relative to equity for financing, which could indicate increased financial risk or expansion activities financed through debt.

Debt Service Coverage Ratio (DSCR): The DSCR measures a company 's ability to service its debt with its operating income. For 2024, the DSCR is 0.26, a significant decline from 1.05 in 2023. This sharp drop suggests that the company’s operating income is insufficient to cover its debt service obligations, raising concerns about its ability to meet interest and principal payments.

Return on Equity (ROE): ROE reflects the return generated on shareholders ' equity. In 2024, the ROE is -5%, down from 6% in 2023. The negative ROE indicates a loss for the shareholders, highlighting poor profitability and potentially significant financial issues or operational inefficiencies.

Inventory Turnover Ratio: This ratio measures how efficiently inventory is managed and sold. For 2024, the inventory turnover ratio is 4.74, slightly up from 4.64 in 2023. The increase indicates improved efficiency in managing and selling inventory, suggesting better inventory control or increased sales activity.

Trade Receivable Turnover Ratio: This ratio assesses how efficiently the company collects its receivables. It decreased to 7.23 times in 2024 from 8.38 times in 2023, indicating a slower collection period for receivables. This decline might suggest issues with credit management or slower payments from customers.

Trade Payable Turnover Ratio: This ratio measures how quickly the company pays its suppliers. In 2024, it increased to 5.56 times from 5.35 times in 2023. The slight increase indicates improved efficiency in managing payables, showing the company is paying its suppliers a bit more quickly.

Net Capital Turnover Ratio: This ratio assesses how effectively the company uses its capital to generate sales. For 2024, the net capital turnover ratio is 29.63, significantly higher than 19.82 in 2023. The substantial increase reflects much better utilization of capital to generate sales, suggesting improved operational efficiency or higher revenue generation.

Net Profit Ratio: This ratio measures the percentage of revenue that remains as profit after all expenses. In 2024, the net profit ratio is -1%, compared to 1% in 2023. The negative ratio indicates that the company is operating at a loss, which is a significant deterioration from the previous year’s profitability.

Return on Capital Employed (ROCE): ROCE indicates the return generated on the capital employed in the business. For 2024, the ROCE is 4%, down from 8% in 2023. The decrease suggests a lower return on the capital used, which could imply inefficiencies or lower profitability despite the use of capital.

Return on Investment (ROI): ROI measures the return generated from investments. The ratio dropped to -4% in 2024 from 5% in 2023. This negative ROI indicates that the returns on investments are below the cost, reflecting poor performance or potential losses on invested capital.

 

Sri Kannapiran Mills Annual Report

Sri Kannapiran Mills Annual Report 2023-24

Download

Sri Kannapiran Mills Annual Report 2022-23

Download

Sri Kannapiran Mills Annual Report 2021-22

Download

Sri Kannapiran Mills Annual Report 2020-21

Download

Sri Kannapiran Mills Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert