Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) dfm foods 467.00 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 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) 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 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

Star Union Dai-ichi Life Annual Reports, Balance Sheet and Financials

Star Union Dai ichi Life Insurance Company Limited (Star Union Daiichi LIC) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Star Union Dai ichi Life Insurance Company Limited

Star Union Daiichi LIC Balance Sheet (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Shareholder 's Funds

 

 

Share Capital

33,89,641

33,89,641

Share Application Money Pending Allotment

-

-

Reserves And Surplus

87,97,373

72,09,430

Credit/[Debit] Fair Value Change Account

23,697

20,438

Sub-Total

1,22,10,711

1,06,19,509

Borrowings

12,50,000

12,50,000

Policyholders Funds:

 

 

Credit/[Debit] Fair Value Change Account

10,45,769

2,42,305

Policy Liabilities

19,53,32,889

15,07,84,518

Funds from discontinued policies

 

 

Discontinued on account of non-payment of premium

43,06,103

33,98,077

Others (on account of surrenders)

503

606

Provision for Linked Liabilities

 

 

Linked Liabilities

2,98,62,531

2,38,73,079

Fair Value Change Account

12,65,877

5,40,163

Sub-Total

23,30,63,672

18,00,88,748

Funds for Future Appropriations

 

 

Non-Linked (Par)

30,65,168

27,43,647

Total

24,83,39,551

19,34,51,904

APPLICATION OF FUNDS

 

 

Shareholder 's

1,10,02,164

1,04,50,339

Policyholder 's

19,31,78,674

14,88,86,689

Assets held to cover Linked Liabilities

3,54,35,014

2,78,11,925

Loans

4,32,910

2,47,414

Fixed Assets

6,73,916

5,09,438

Current Assets

 

 

Cash and Bank Balances

32,47,177

31,37,086

Advances and Other Assets

90,00,191

62,47,186

Sub-Total

1,22,47,368

93,84,272

Current Liabilities

44,30,004

37,50,452

Provisions

2,00,491

87,721

Sub-Total

46,30,495

38,38,173

Net Current Assets

76,16,873

55,46,099

Total

24,83,39,551

19,34,51,904

 Star Union Daiichi LIC Profit & Loss Statement (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Amounts transferred from the Policyholders ' Account (Technical Account)

19,55,531

12,20,913

Income from Investments

 

 

Interest, Dividends & Rent – Gross

7,81,552

5,91,819

Profit on sale/redemption of investments

27,607

39,025

(Loss on sale/ redemption of investments)

-24

-2,438

Amortization of Premium / Discount on investments

10,970

6,898

Other Income

 

 

Miscellaneous Income

2,848

387

Total

27,78,484

18,56,604

Expense other than those directly related to the insurance business

68,353

51,084

Contribution towards Remuneration of Managing Director & CEO

28,227

47,046

Contribution to Policyholders account towards Excess EoM

-

47,226

Interest on Subordinated Debt

97,047

96,875

CSR Expenditure

18,238

15,000

Penalties

290

2

Bad debts written off [Refer note no. 48 of Schedule 16 (B)]

664

1,393

Contribution to the Policyholders Account

 

 

Linked Life

7,62,853

3,16,598

Linked Pension

1,70,445

-

Provisions (Other than taxation)

 

 

For diminution in the value of investments (Net)

-20,514

-

Provision for doubtful debts

3,924

-1,512

Total

11,29,527

5,73,712

Profit / (Loss) before tax

16,48,957

12,82,892

Provision for Taxation

-

10,327

Profit / (Loss) after tax

16,48,957

12,72,565

Appropriations

 

 

Balance at the beginning of the year

31,98,374

19,38,757

Final dividend

61,014

12,948

Profit / (Loss) carried to the Balance Sheet

47,86,317

31,98,374

Earning per equity share

 

 

Basic earnings per equity share

4.86

4.53

Diluted earnings per equity share

4.86

4.53

Nominal value per equity share

10

10

 Star Union Daiichi LIC Consolidated Cash Flow Statement (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Cash flows from the Operating Activities

 

 

Premium received from policyholders, including advance receipts and GST

6,82,56,586

5,93,08,290

Payments to the re-insurers, net of Commissions and Claims/ Benefits

-10,70,333

-7,29,048

Payments of Claims/Benefits

-2,02,28,445

-1,62,85,547

Payments of Commission and Brokerage

-33,07,134

-30,28,537

Payments of other Operating Expenses

-92,06,570

-79,31,841

Income taxes paid (Net)

-2,65,292

-1,94,527

Goods and Services Tax paid

-11,32,961

-11,26,212

Cash flows before extraordinary items

3,30,45,850

3,00,12,578

Net Cash Flow from / (for) Operating Activities

3,30,45,850

3,00,12,578

Cash flows from Investing Activities

 

 

Purchase of fixed assets

-3,59,911

-2,84,065

Purchases of investments

-23,62,00,513

-15,12,72,496

Loans against policies

-2,38,058

-1,29,411

Sales of investments

19,02,70,499

11,50,65,940

Rents/Interests/ Dividends received

1,23,65,801

92,32,123

Investments in money market instruments and in Liquid Mutual Funds (Net)

5,29,767

-16,11,528

Expenses related to investments

-2

-2

Net Cash Flow from / (for) Investing Activities:

-3,36,32,416

-2,89,99,439

Cash flows from Financing Activities

 

 

Proceeds from issuance of share capital

-

20,00,000

Interest/dividends paid

-1,57,889

-1,09,823

Net cash flow from / (for) Financing activities

-1,57,889

18,90,177

Net increase / (Decrease) in cash and cash equivalents

-7,44,455

29,03,316

Cash and cash equivalents at the beginning of the year

1,22,34,309

93,30,993

Cash and cash equivalents at the end of the year

1,14,89,854

1,22,34,309

 

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

Cash Flows from Operating Activities:

In 2024, the company generated significant cash inflows from its core operations. Premiums received from policyholders amounted to ₹6,82,56,586 thousand, up from ₹5,93,08,290 thousand in 2023, reflecting growth in the insurance business. However, these inflows were offset by substantial outflows, including claims/benefit payments (₹2,02,28,445 thousand) and operating expenses (₹92,06,570 thousand). After accounting for re-insurers' payments and taxes, the net cash flow from operating activities was a healthy ₹3,30,45,850 thousand in 2024, showing a strong operating performance compared to ₹3,00,12,578 thousand in 2023.

Cash Flows from Investing Activities:

The investing activities resulted in significant cash outflows, driven primarily by large investments in securities (₹23,62,00,513 thousand) in 2024, an increase from ₹15,12,72,496 thousand in 2023. However, the company partially offset this by realizing ₹19,02,70,499 thousand from sales of investments. Interest, rent, and dividend income provided positive inflows (₹1,23,65,801 thousand). Despite these, there was a net cash outflow of ₹3,36,32,416 thousand from investing activities, slightly higher than the previous year’s outflow of ₹2,89,99,439 thousand. This suggests that the company is actively expanding its investment portfolio, potentially to support future growth.

Cash Flows from Financing Activities:

Financing activities in 2024 show a relatively minor role in the cash flow dynamics, with a net outflow of ₹1,57,889 thousand. This was largely due to the payment of interest and dividends. Notably, there were no proceeds from the issuance of share capital in 2024, while in 2023, the company had raised ₹20,00,000 thousand from share issuance, explaining the positive inflow in that year (₹18,90,177 thousand).

Net Increase/Decrease in Cash and Cash Equivalents:

Due to the significant outflows from investing activities, the company saw a net decrease in cash and cash equivalents of ₹7,44,455 thousand in 2024, compared to an increase of ₹29,03,316 thousand in 2023. Despite this, the company maintained substantial cash reserves, with cash and cash equivalents at the end of 2024 totaling ₹1,14,89,854 thousand, reflecting a strong liquidity position, albeit slightly lower than the previous year.

 

Financial Ratios of Star Union Daiichi LIC

Particulars

2024

2023

Current Ratio

2.76

2.5

Debt-Equity Ratio

0.1

0.12

Debt Service coverage ratio

21.65

16.35

Solvency ratio

2.03

2.2

Gross NPA ratio

0.21%

0.29%

 

Here is a summary of the financial and operational metrics for Star Union Daiichi LIC for the year 2024 and 2023:

Current Ratio (2024: 2.76, 2023: 2.5)

The current ratio measures a company's ability to pay its short-term liabilities (debts due within one year) with its short-term assets (such as cash, inventory, and receivables). It is calculated by dividing current assets by current liabilities. A current ratio of 2.76 in 2024 indicates that the company has ₹2.76 in current assets for every ₹1 of current liabilities, which is a healthy sign of liquidity

Debt-Equity Ratio (2024: 0.1, 2023: 0.12)

The debt-equity ratio is used to measure a company’s financial leverage by comparing its total liabilities to shareholders' equity. A ratio of 0.1 in 2024 means the company has only 10% debt relative to its equity, which indicates a low level of financial risk and dependency on external borrowing.

Debt Service Coverage Ratio (2024: 21.65, 2023: 16.35)

The debt service coverage ratio (DSCR) assesses a company's ability to service its debt by comparing its operating income to its debt obligations, including interest and principal payments. A DSCR of 21.65 in 2024 suggests that the company generates more than enough income—about 21.65 times its debt service requirements.

Solvency Ratio (2024: 2.03, 2023: 2.2)

The solvency ratio assesses a company's ability to meet its long-term obligations and sustain its operations. It is calculated by dividing net income and depreciation by total liabilities. A ratio of 2.03 in 2024 means that the company has ₹2.03 of net income and depreciation for every ₹1 of total liabilities, indicating a solid financial position.

Gross NPA Ratio (2024: 0.21%, 2023: 0.29%)

The Gross Non-Performing Assets (NPA) ratio measures the percentage of loans that are classified as non-performing (defaulted or close to default) in relation to the total advances of the company, typically in the banking and financial sectors.

Star Union Annual Report

SUD Life Annual Report 2023-24

Download

SUD Life Annual Report 2022-23

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert