| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Sri Vishnu Shankar Mill Limited |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Non-Current
Assets |
|
|
|
Property, Plant And Equipment |
148.11 |
158.89 |
|
Capital Work-In-Progress |
1.54 |
- |
|
Investment Property |
1.74 |
1.77 |
|
Investment In Associates |
175.17 |
166.33 |
|
Other Investments |
4.56 |
4.20 |
|
Other Financial Assets |
9.64 |
10.96 |
|
Deferred Tax Asset (Net) |
17.50 |
13.85 |
|
Other Non-Current Assets |
- |
0.29 |
|
Current Assets |
|
|
|
Inventories |
64.87 |
50.67 |
|
Trade Receivables |
24.77 |
44.07 |
|
Cash And Cash Equivalents |
0.01 |
0.02 |
|
Bank Balance Other Than Cash And Cash Equivalents |
0.37 |
0.76 |
|
Other Financial Assets |
3.57 |
2.04 |
|
Current Tax Assets (Net) |
0.18 |
0.37 |
|
Other Current Assets |
16.45 |
22.50 |
|
Total Assets |
468.48 |
476.72 |
|
Equity |
|
|
|
Equity Share Capital |
1.50 |
1.50 |
|
Other Equity |
176.04 |
176.01 |
|
Non-Current Liabilities |
|
|
|
Borrowings |
82.89 |
118.50 |
|
Other Non-Current Liabilities |
7.70 |
8.42 |
|
Current
Liabilities |
|
|
|
Borrowings |
182.28 |
151.78 |
|
Trade Payables – dues of creditors |
3.94 |
5.11 |
|
Other Financial Liabilities |
9.89 |
11.37 |
|
Provisions |
4.23 |
3.94 |
|
Provision For Taxation |
- |
0.08 |
|
Total Equity And
Liabilities |
468.48 |
476.72 |
Sri Vishnu Shankar Mill Limited Consolidated Profit & Loss Statement (Rs in Crores)
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Income |
|
|
|
Revenue from Operations |
246.62 |
288.16 |
|
Other Income |
3.18 |
2.86 |
|
Total Income |
249.80 |
291.02 |
|
Expenses |
|
|
|
Cost of Materials Consumed |
145.65 |
150.72 |
|
Trade Purchases |
5.01 |
32.56 |
|
Changes in Inventories of Finished Goods and
Work-in-progress |
-4.26 |
6.09 |
|
Employee Benefit Expenses |
31.29 |
32.20 |
|
Finance Costs |
20.88 |
22.17 |
|
Depreciation and Amortization Expenses |
14.22 |
14.51 |
|
Other Expenses |
50.58 |
57.67 |
|
Total Expenses |
263.37 |
315.91 |
|
Profit/(Loss) Before Exceptional Items and Tax |
-13.57 |
-24.90 |
|
Exceptional Items (Profit/(Loss) on Sale of PPE) |
-0.10 |
-0.04 |
|
Profit/(Loss)
Before Tax |
-13.67 |
-24.94 |
|
Tax Expenses/(Savings) |
-3.81 |
-4.66 |
|
Profit/(Loss)
After Tax |
-9.86 |
-20.29 |
|
Share of Net Profit of Associates (Equity Method) |
9.44 |
5.49 |
|
Profit/(Loss)
for the Year |
-0.42 |
-14.80 |
|
Other Comprehensive Income/(Loss), net of tax |
0.45 |
-0.13 |
|
Total
Comprehensive Income/(Loss) for the Year |
0.02 |
-14.93 |
|
Earnings per Equity Share - Basic & Diluted (Rs.) |
-3.00 |
-99.00 |
Sri Vishnu Shankar Mill Limited Consolidated Cash Flow Statement (Rs in Crores)
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Cash Flow from Operating
Activities |
|
|
|
Profit/(Loss) before Extraordinary items and Tax |
-13.67 |
-24.94 |
|
Adjustments to
reconcile profit before tax |
|
|
|
Depreciation & Amortization |
14.22 |
14.51 |
|
Finance Costs |
20.88 |
22.17 |
|
Interest Income |
-1.50 |
-2.23 |
|
Rent Receipts from Investment Properties |
-0.17 |
-0.16 |
|
Profit on Sale of Assets |
-0.10 |
-0.04 |
|
Operating Profit
before Working Capital Changes |
19.65 |
9.29 |
|
Trade Receivables |
19.30 |
-4.01 |
|
Loans and Advances |
6.05 |
-6.29 |
|
Inventories |
-14.20 |
13.30 |
|
Gratuity |
0.57 |
-0.03 |
|
Government Grants |
-0.72 |
8.09 |
|
Trade Payables & Current Liabilities |
-2.36 |
-2.98 |
|
Cash generated
from Operations |
28.29 |
17.38 |
|
Direct Taxes (Paid)/Refund Received (Net) |
0.22 |
-0.02 |
|
Net Cash generated
from Operating Activities |
28.51 |
17.36 |
|
Cash Flow from
Investing Activities |
|
|
|
Purchase of Fixed Assets (incl. CWIP & Capital
Advances) |
-5.40 |
-1.02 |
|
Purchase of Equity Shares of Investment - Others |
-0.42 |
- |
|
Proceeds from Sale of Share Investment - Others |
0.06 |
- |
|
Proceeds from Sale of Assets |
0.56 |
0.04 |
|
Interest Received |
1.50 |
2.23 |
|
Dividend Received |
0.62 |
0.78 |
|
Rent Receipts from Investment Properties |
0.17 |
0.16 |
|
Net Cash
from/(used) in Investing Activities |
-2.91 |
2.19 |
|
Cash Flow from
Financing Activities |
|
|
|
Proceeds from Long Term Borrowings |
- |
54.17 |
|
Repayment of Long Term Borrowings |
-53.50 |
-42.96 |
|
Proceeds from Loan - Related Parties |
34.58 |
23.58 |
|
Availment/(Repayment) of Short Term Borrowings (Net) |
13.81 |
-31.64 |
|
Interest Paid |
-20.88 |
-22.17 |
|
Net Cash used in
Financing Activities |
-25.99 |
-19.03 |
|
Net Increase/(Decrease) in Cash and Cash Equivalents |
-0.39 |
0.53 |
|
Opening Balance of Cash and Cash Equivalents |
0.78 |
0.25 |
|
Closing Balance
of Cash and Cash Equivalents |
0.39 |
0.78 |
Summary
of Cash Flow Statement for the year 2026 and 2025:
Cash Flow
from Operating Activities
Sri Vishnu Shankar
Mill Limited reported a significant improvement in its operating cash flows
during FY 2025-26, with net cash generated from operating activities increasing
to ₹28.51 crore
from ₹17.36 crore
in the previous year. Although the company continued to incur a pre-tax loss of ₹13.67 crore,
the loss narrowed compared to ₹24.94
crore in FY 2024-25. Non-cash expenses such as depreciation (₹14.22 crore) and
finance costs (₹20.88
crore) supported the reconciliation of losses to operating cash
flow. The major driver of improved operating cash generation was favorable
working capital management, particularly a substantial reduction in trade
receivables (₹19.30
crore) and recovery of loans and advances (₹6.05 crore).
However, the increase in inventories (₹14.20
crore) partially offset these gains. Overall, the positive
operating cash flow indicates that the company 's core operations generated
adequate cash despite continued accounting losses.
Cash Flow
from Investing Activities
The company recorded
a net cash outflow of
₹2.91 crore from investing activities during FY 2025-26
compared to a net
inflow of ₹2.19 crore in the previous year. The primary reason
for the outflow was capital expenditure on fixed assets amounting to ₹5.40 crore,
indicating continued investment in maintaining or expanding productive
capacity. Additionally, the company invested ₹0.42 crore in equity shares. These
outflows were partially offset by proceeds from the sale of assets (₹0.56 crore),
interest income (₹1.50
crore), dividend income (₹0.62
crore), and rental income (₹0.17 crore). The shift from a positive
to a negative investing cash flow reflects increased capital investment during
the year, which may support future operational performance.
Cash Flow
from Financing Activities
Financing activities
resulted in a net cash
outflow of ₹25.99 crore, higher than the ₹19.03 crore outflow
reported in FY 2024-25. The company did not raise any new long-term borrowings
during the year, unlike the previous year when it received ₹54.17 crore.
Instead, it repaid ₹53.50
crore of long-term debt, demonstrating a significant reduction
in leverage. To support liquidity, the company obtained ₹34.58 crore from
related parties and increased short-term borrowings by ₹13.81 crore, while
continuing to incur interest payments of ₹20.88
crore. Overall, the financing cash flows indicate a strategy
focused on debt repayment, supported by related-party funding and additional
short-term borrowings to meet financial obligations.
Net Cash
Flow Position
Overall, the
company 's cash and cash equivalents decreased marginally by ₹0.39 crore during FY
2025-26, compared to an increase of ₹0.53
crore in the previous year. The strong cash generation from
operating activities was largely utilized to finance capital investments and
substantial debt repayments. Consequently, the closing cash balance declined
from ₹0.78 crore
to ₹0.39 crore.
While the reduction in cash reserves reflects pressure from financing
commitments, the healthy operating cash flow demonstrates an improvement in the
company 's ability to generate cash internally. Sustaining this operating
performance while reducing dependence on external financing will be essential
for strengthening liquidity and overall financial stability in the future.
Financial ratios of Sri Vishnu Shankar Mill Limited
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Current Ratio |
0.67 |
0.73 |
|
Debt-Equity Ratio |
85.67 |
22.69 |
|
Debt Service Coverage Ratio |
1.06 |
0.56 |
|
Return on Equity Ratio |
-17% |
-90% |
|
Inventory Turnover Ratio |
59 |
45 |
|
Trade Receivables Turnover Ratio |
- |
7 |
|
Trade Payables Turnover Ratio |
-3 |
36 |
|
Net Capital Turnover Ratio |
186 |
188 |
|
Net Profit Ratio |
-2% |
-6% |
|
Return on Capital Employed |
5% |
3% |
|
Return on Investment |
-1% |
-3% |
Summary
of Financial Ratios for the year 2026 and 2025:
Current
Ratio
The Current Ratio
decreased from 0.73
in FY 2024–25 to 0.67
in FY 2025–26. This ratio measures the company 's ability to meet its short-term
obligations using its current assets. A ratio below 1 indicates that
current liabilities exceed current assets, reflecting a weak liquidity
position. The decline suggests that the company 's short-term financial
flexibility deteriorated during the year, possibly due to increased current
liabilities or lower current asset levels. The company should improve working
capital management by increasing liquid assets or reducing short-term
liabilities to strengthen its liquidity position.
Debt-Equity
Ratio
The Debt-Equity Ratio
increased significantly from 22.69
to 85.67
during FY 2025–26. This sharp increase indicates that the company is highly
leveraged and relies heavily on borrowed funds relative to shareholders '
equity. The rise is likely attributable to accumulated losses reducing the
equity base rather than a substantial increase in debt. Such a high debt-equity
ratio increases financial risk, exposes the company to higher interest
obligations, and may affect its ability to obtain additional financing. The
company needs to improve profitability and strengthen its equity base to
achieve a more balanced capital structure.
Debt
Service Coverage Ratio
The Debt Service Coverage Ratio (DSCR)
improved from 0.56
in FY 2024–25 to 1.06
in FY 2025–26. This ratio measures the company 's ability to meet its debt
repayment and interest obligations from its operating earnings. A ratio above 1 indicates
sufficient earnings to service debt. The improvement reflects stronger
operational cash generation and better debt servicing capacity during the year.
Although the ratio has crossed the minimum acceptable level, maintaining and
improving this trend is essential to ensure long-term financial stability.
Return on
Equity
The Return on Equity (ROE)
improved substantially from -90%
to -17%.
ROE measures the return generated on shareholders ' funds. Although the ratio
remains negative due to continued net losses, the significant improvement
indicates that losses relative to equity have reduced considerably. This
reflects better financial performance compared to the previous year. However, the
company must achieve consistent profitability to generate positive returns for
shareholders and enhance investor confidence.
Inventory
Turnover Ratio
The Inventory Turnover Ratio
increased from 45
to 59,
indicating improved efficiency in inventory management. A higher turnover ratio
suggests that inventory is being sold and replenished more quickly, reducing
storage costs and minimizing the risk of inventory obsolescence. The
improvement reflects stronger operational efficiency and better inventory control,
which contributes positively to cash flow and working capital management.
Trade
Receivables Turnover Ratio
The Trade Receivables Turnover Ratio
was reported as 7
in FY 2024–25 but was not
available for FY 2025–26. The absence of the ratio may be due
to negligible credit sales, accounting adjustments, or reporting limitations.
In the previous year, the ratio of 7
indicated that receivables were collected approximately seven times during the
year, reflecting a satisfactory collection period. Since the ratio is
unavailable for FY 2025–26, a year-on-year comparison cannot be made.
Trade
Payables Turnover Ratio
The Trade Payables Turnover Ratio
changed from 36
in FY 2024–25 to -3
in FY 2025–26. A negative ratio is unusual and generally results from negative
purchases, purchase returns exceeding purchases, or accounting adjustments
rather than normal business operations. Therefore, the ratio cannot be
interpreted in the conventional manner. It suggests that the company 's purchase
or payable figures were affected by exceptional accounting treatments during
the year, making this ratio less meaningful for performance evaluation.
Net
Capital Turnover Ratio
The Net Capital Turnover Ratio
declined marginally from 188
to 186.
This ratio measures how efficiently the company utilizes its working capital to
generate revenue. The slight decline indicates that working capital efficiency
remained largely stable during the year. The consistently high ratio suggests
effective utilization of net working capital in supporting business operations,
although the company should continue improving liquidity alongside operational
efficiency.
Net
Profit Ratio
The Net Profit Ratio
improved from -6%
in FY 2024–25 to -2%
in FY 2025–26. This ratio measures the percentage of net profit earned from
total revenue. Although the company continued to incur losses, the reduction in
the negative margin indicates improved cost management and a significant
decline in losses. The improvement suggests that the company is moving toward
profitability, but sustained efforts are required to generate positive net
earnings.
Return on
Capital Employed
The Return on Capital Employed (ROCE)
increased from 3%
to 5%
during FY 2025–26. This ratio measures the efficiency with which the company
generates operating profits from its long-term capital. The improvement
indicates better utilization of capital employed and enhanced operational
performance. However, the return remains relatively modest, suggesting that
further improvements in operating profitability are necessary to maximize
returns from invested capital.
Return on
Investment
The Return on Investment (ROI)
improved from -3%
in FY 2024–25 to -1%
in FY 2025–26. ROI measures the returns generated from investments made by the
company. Although the ratio remains negative due to continued losses, the
improvement indicates that investment performance has strengthened compared to
the previous year. The narrowing of investment losses reflects better
utilization of investment resources and suggests gradual progress toward
achieving positive investment returns in the future.