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 %)
×

Sarvaraya Sugar Annual Reports, Balance Sheet and Financials

Sri Sarvaraya Sugars Limited (Sarvaraya Sugar) Return Comparision with Primex 40 Index

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

Sri Sarvaraya Sugars Limited Balance Sheet (Amount in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets

 

 

Property, Plant & Equipment

61,847.90

41,881.33

Capital Work in Progress

3,295.58

18,731.14

Right os use assets

343.65

684.06

Intabgible assets

10.67

5.17

Intangible assets under development

46.88

23.64

Investments

38.36

20.79

Other non-current financial assets

374.07

304.55

Other non-current assets

4,436.77

1,500.63

Current Assets

 

 

Inventories

11,467.81

11,367.92

Trade receivables

3,032.98

2,062.76

Cash and cash equivalent

57.24

56.33

 Bank balances other than cash and cash equivalents

813.65

766.89

Other current Financial assets

1,763.56

1,718.72

Other current assets

2,602.65

2,615.08

Total Assets

90,131.77

81,739.01

Equity

 

 

Equity Share Capital

304.81

304.81

Other Equity

42,200.16

36,618.23

Non-Current Liabilities

 

 

Borrowings

14,776.87

18,800.01

Lease Liabilties

4.18

282.07

Other financial liabilities

2,903.00

2,840.17

Provisions

430.00

358.14

Deferred Tax Liabilities

4,800.60

4,220.49

Current Liabilities

 

 

Borrowings

9,974.10

7,306.19

Lease Liabilties

348.20

379.02

Trade Payables

 

 

Total outstanding dues of micro enterprises and
small enterprises

708.79

16.74

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

2,815.69

3,124.45

Other Financial Liabilities

6,341.80

4,815.05

Other Current Liabilities

3,029.44

1,842.14

Provisions

947.00

459.43

Income Tax liabilities

547.13

372.08

Total Equity and Liabilities

90,131.77

81,739.02

 

Sri Sarvaraya Sugars Limited Profit & Loss Statement (Amount in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from operations

96,600.56

81,640.26

Other income

3,491.35

2,529.67

Total Income

1,00,091.91

84,169.93

Expenses

 

 

Cost of materials consumed

47,383.88

40,339.30

Purchases of stock-in-trade

15,000.69

13,023.91

Changes in inventories of finished goods, work-in-progress and stock-in-trade

436.80

-818.58

Manufacturing expenses

9,694.62

8,423.06

Employee benefits expenses

9,013.30

8,140.46

Finance costs

1,654.68

503.67

Depreciation and amortization expense

4,047.01

3,215.12

Other expenses

4,200.25

3,675.13

Total Expenses

91,431.23

76,502.07

Profit before tax

8,683.00

7,667.86

Tax expenses of continuing operation

2,225.47

2,082.28

Profit for the period of continuing operations

6,457.53

5,585.58

(Loss) from discontinued operations including Other comprehensive incom

-268.94

-1,139.15

Tax (expense)/income for discontinued operations

59.50

325.63

(Loss) for the period from discontinued operations after tax

-209.44

-813.52

Profit for the period from continuing and discontinued operations

6,248.09

4,772.06

Other comprehensive income/ (expense) related to continuing operations

 

 

Items that will not be reclassified to profit or loss

-488.81

-261.34

Income tax relating to items that will not be reclassified to Profit or Loss

127.45

67.94

Total comprehensive income

5,886.73

4,578.66

Earnings per share (Face value Rs 10 each) from continuing operations (Basic and diluted)

211.85

183.25

Earnings per share (Face value Rs 10 each) from discontinuing operations(Basic and diluted)

-6.87

-26.69

Earnings per share (Face value Rs 10 each) from Continuing and discontinuing operations (Basic and diluted)

204.98

156.56

 

Sri Sarvaraya Sugars Limited Cash Flow Statement (Amount in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Net Profit Before Tax from continuing operations

8,683.00

7,667.86

Net Profit Before Tax from discontinued operations

-272.19

-1,141.38

Net Profit Before Tax

8,410.81

6,526.48

Adjustments for:

 

 

Depreciation and amortisation

4,047.01

3,215.12

Finance costs

2,551.03

1,484.41

Dividend from investments

-0.60

-0.45

Interest income

-109.85

-91.06

Profit on sale of Assets

-400.52

-110.75

Loss on sale of Assets

28.30

195.76

Net value of discarded Assets

31.19

60.19

Tools written of

0.11

-

Stores written of

73.08

70.34

Unwinding cost on decommissioning liability

6.92

6.26

Remeasurement of Defined benefits for Gratuity & Leave encashment

-503.14

-266.97

Gain on foreign exchange rate fluctuations

-10.06

9.60

Provision For obsolete stores

24.48

45.47

Excess provisions for earlier years written back

-27.08

-106.79

Provision For Bad & Doubtful Debts and impairment

9.00

-

Operating Profit before working capital changes

14,130.68

11,037.61

Adjustments for:

 

 

(Increase)/Decrease in Trade receivables

-979.22

374.41

(Increase)/Decrease in Inventories

-2.24

-2,119.93

(Increase)/Decrease in other non current assets

61.01

-803.47

(Increase)/Decrease in other current assets

-303.61

473.96

Increase/(Decrease) in Trade payables

383.29

-894.53

Increase/(Decrease) in other long term liabilities

121.33

185.51

Increase/(Decrease) in other current liabilities

2,311.19

-147.31

Cash generated from operations

15,722.43

8,106.25

Direct taxes paid (net of refunds)

-1,433.26

-1,445.12

Net cash used in operating activities

14,289.17

6,661.13

Cash Flow from Investing Activities

 

 

Changes in Capital Work-in-progress

-10,697.97

-17,856.55

Changes to Intangible assets under development

-23.24

-23.64

Sale of Property, plant & equipment

796.28

369.81

Dividend income

0.60

0.45

Interest income

109.85

91.06

Net cash used for investing activities

-9,814.48

-17,418.87

Cash Flow from Financing Activities

 

 

Proceeds/(repayment) from short-term borrowings (Net)

-2,244.04

2,511.30

Proceeds/(repayment) from long-term borrowings (Net)

888.80

10,204.00

Finance Costs including payment of lease liability

-2,813.73

-1,664.15

Dividends paid

-304.81

304.81

Net cash generated from financing activities

4,473.78

10,746.34

Net increase/ (Decrease) in cash and cash equivalents

0.91

-11.40

Cash and Cash Equivalents at the beginning of the period

56.33

67.72

Cash and Cash Equivalents at the closing of the period

57.24

56.33

 

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

Cash Flow from Operating Activities: In the year ending 31-03-2024, the company reported a net profit before tax from continuing operations of ₹8,683.00 lakhs, an increase from ₹7,667.86 lakhs in 2023. The net profit before tax from discontinued operations was a loss of ₹272.19 lakhs, improving from a loss of ₹1,141.38 lakhs in the previous year. Overall, the net profit before tax increased to ₹8,410.81 lakhs from ₹6,526.48 lakhs, reflecting improved operational performance.

Adjustments for non-cash items included depreciation and amortization of ₹4,047.01 lakhs, up from ₹3,215.12 lakhs, and finance costs of ₹2,551.03 lakhs compared to ₹1,484.41 lakhs. Other adjustments include losses and gains on asset sales, changes in provisions, and adjustments for foreign exchange fluctuations. These adjustments resulted in an operating profit before working capital changes of ₹14,130.68 lakhs, significantly higher than ₹11,037.61 lakhs in the previous year.

Working capital changes included a decrease in trade receivables (a negative change of ₹979.22 lakhs) and inventories (a small decrease of ₹2.24 lakhs). The company saw increases in trade payables and other current liabilities, which collectively led to cash generated from operations of ₹15,722.43 lakhs, up from ₹8,106.25 lakhs. After deducting direct taxes paid (₹1,433.26 lakhs), the net cash from operating activities was ₹14,289.17 lakhs, a substantial increase from ₹6,661.13 lakhs in the previous year. This indicates improved cash generation from core operations.

Cash Flow from Investing Activities: The company spent ₹10,697.97 lakhs on capital work-in-progress and ₹23.24 lakhs on intangible assets under development, showing continued investment in growth and development. It generated ₹796.28 lakhs from the sale of property, plant, and equipment, and received ₹109.85 lakhs in interest income and ₹0.60 lakhs in dividend income. Despite these inflows, the net cash used in investing activities was ₹9,814.48 lakhs, an improvement from the higher outflow of ₹17,418.87 lakhs in the previous year. This decrease in outflows indicates more controlled investing activity compared to the previous year.

Cash Flow from Financing Activities: The company experienced a net repayment of short-term borrowings of ₹2,244.04 lakhs, and a net repayment of long-term borrowings of ₹888.80 lakhs, compared to significant net inflows from long-term borrowings in the previous year. Finance costs, including lease liabilities, amounted to ₹2,813.73 lakhs, up from ₹1,664.15 lakhs. Dividends paid were ₹304.81 lakhs, a reversal from the dividend received in the previous year. The net cash generated from financing activities was ₹4,473.78 lakhs, significantly lower than ₹10,746.34 lakhs in 2023. This decrease reflects lower financing inflows and higher repayments.

Net Increase/ (Decrease) in Cash and Cash Equivalents: The overall net increase in cash and cash equivalents for the year was ₹0.91 lakhs, a notable contrast from the decrease of ₹11.40 lakhs in the previous year. The cash and cash equivalents at the beginning of the period were ₹56.33 lakhs, and they slightly increased to ₹57.24 lakhs by the end of the period.

 

 Financial Ratios of Sri Sarvaraya Sugars Limited

Particulars

2024

2023

Current Ratio

0.82

1.02

Debt Equity ratio

0.59

0.72

Debt Service coverage ratio

1.97

2.26

Return on Equity ratio (in %)

9.66%

8.60%

Inventory turnover ratio

8.01

7.46

Trade receivable /Turnover ratio

37.92

36.29

Trade payable / Turnover ratio

15.81

11.56

Net capital Turnover Ratio

-22.65

282.16

Net profit ratio (in %)

6%

6%

Return on capital employed (in %)

14.35%

12.15%

Return on investment

37%

34%

 

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

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 0.82, down from 1.02 in 2023. This decrease suggests a reduction in liquidity, indicating that the company 's short-term assets are less sufficient to cover its short-term obligations compared to the previous year.

The debt equity ratio reflects the company’s financial leverage by comparing its total liabilities to shareholders ' equity. In 2024, the ratio is 0.59, down from 0.72 in 2023. This decline indicates a reduction in the company’s leverage, suggesting a lower proportion of debt relative to equity.

The debt service coverage ratio measures a company’s ability to service its debt with its operating income. For 2024, the DSCR is 1.97, down from 2.26 in 2023. Although the ratio remains above 1, indicating that the company can cover its debt obligations, the decrease suggests a slight decline in its ability to generate sufficient operating income relative to its debt servicing needs

The return on equity ratio measures the profitability relative to shareholders ' equity. In 2024, the ROE is 9.66%, up from 8.60% in 2023. This increase signifies that the company is generating more profit for its shareholders compared to the previous year, indicating improved operational efficiency and effective use of equity capital.

The inventory turnover ratio assesses how efficiently a company manages its inventory by comparing cost of goods sold to average inventory. For 2024, the ratio is 8.01, up from 7.46 in 2023. This increase indicates improved efficiency in managing inventory, as the company is selling and replenishing its inventory more frequently.

The trade receivable turnover ratio measures how effectively a company collects its receivables. In 2024, the ratio is 37.92, slightly higher than 36.29 in 2023. This increase implies that the company is collecting its receivables more efficiently and in a shorter period, which can improve cash flow and reduce the risk of bad debts.

The trade payable turnover ratio reflects how quickly a company pays off its suppliers. For 2024, the ratio is 15.81, up from 11.56 in 2023. This increase indicates that the company is taking longer to pay its trade payables, which may affect supplier relationships or reflect a strategic decision to manage cash flow more conservatively.

The net capital turnover ratio measures how effectively a company uses its capital to generate revenue. In 2024, the ratio is -22.65, a dramatic drop from 282.16 in 2023. The negative ratio suggests a significant decline in capital efficiency, potentially due to large capital expenditures or a substantial increase in capital base without a proportional increase in revenue.

The net profit ratio indicates the percentage of revenue that remains as profit after all expenses. For 2024, the net profit ratio is 6%, consistent with the previous year’s 6%. This stability in profitability indicates that the company has maintained its profit margins despite potential changes in revenue or costs.

The return on capital employed measures how well a company generates profit from its capital employed. In 2024, the ROCE is 14.35%, up from 12.15% in 2023. This increase indicates improved efficiency in using capital to generate profit, reflecting better operational performance and effective capital utilization.

The return on investment measures the profitability relative to the total investment. For 2024, the ROI is 37%, up from 34% in 2023. This rise suggests that the company is achieving higher returns on its investments, indicating effective investment decisions and improved overall profitability.

 

Sri Sarvaraya Dividend History

   

Particulars

2024

2023

Dividend (final + interim) (In Rs.)

12

10

Retained Earnings (In Rs. Lakhs)

11,530.74

10,987.45

 

 

 

Sarvaraya Sugar Annual Reports

Sri Sarvaraya financial results for quarter/year ended March 2024

Download

Sri Sarvaraya Sugars Annual Report 2023-24

Download

Sri Sarvaraya Sugars Annual Report 2022-23

Download

Sri Sarvaraya Sugars Annual Report 2021-22

Download

Sri Sarvaraya Sugars Annual Report 2020-21

Download

Sri Sarvaraya Sugars Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert