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 %)
×

Talwalkars Healthclubs Limited Annual Report and Financials

Talwalkars Healthclubs Limited (TALWGYM) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Talwalkars Healthclubs Limited

Talwalkars Healthclubs Limited Balance Sheet (Rs In Million)

Particulars

2018

2017

ASSETS

 

 

I) Non- Current Assets

 

 

(a) Property, Plant and Equipment

3,429.31

2,855.66

(b) Capital work in progress

542.3

313.2

(c) Goodwill

78.27

79.77

(d) Other intangible assets

90.12

90.12 -

(e)  Financial Assets

 

 

(i) Investments

967.31

579.62

(ii) Other financial assets

1,441.93

1,329.09

(f ) Other non-current Assets

207.87

274.73

 

6,757.11

5,522.19

II) Current Assets

 

 

(a) Inventories

132.57

-

(b) Financial Assets

 

 

(i) Investments

74.85

0.32

(ii) Loans

398.05

373.65

(iii) Trade receivables

138.78

22.42

(iv) Cash and cash equivalents

447.58

422.84

(v) Bank balances other than (iv) above

-

4.38

(vi)  Other financial assets

163.62

218.88

(c) Other current Assets

273.25

146.09

 

1,628.70

1,188.58

Total Assets (i+ii)

8,385.81

6,710.77

EQUITY AND LIABILITIES

 

 

I) Equity

 

 

(i) Equity share capital

310.05

297.05

(ii) Other equity

4,032.11

3,005.81

Equity attributable to owners of the company

4,342.16

3,302.86

Non controlling interest

24.72

36.36

Total Equity

4,366.88

3,339.22

II) Liabilities

 

 

(i) Non-current liabilities

 

 

(a) Financial liabilities

 

 

(i) Borrowings

3,006.46

2,798.94

(ii) Other financial liabilities

1.55

13.16

(b)  Deferred tax liabilities (net)

122.77

50.97

(c) Other non-current liabilities

0.52

0.63

 

3,131.30

2,863.70

(ii) Current Liabilities

 

 

(a) Financial Liabilities

 

 

(i) Borrowings

5.04

5.61

(ii) Trade payables

94.68

102.73

(iii) Other financial liabilities

720.74

322.83

(b)  Liabilities for current tax (net)

45.47

61.71

(c) Other current liabilities

21.65

4.94

(d)  Provisions

0.05

10.03

 

887.63

507.85

Total Liabilities (i+ ii)

4,018.93

3,371.55

Total Equity and Liabilities (I+II)

8,385.81

6,710.77

Talwalkars Healthclubs Limited Profit & Loss Statement (Rs In Million)

Particulars

2018

2017

1. Revenue

 

 

(a) Revenue from Operations

2,470.85

2,252.66

(b) Other Income

120.84

19.32

Total Revenue

2,591.69

2,271.98

2. Expenses

 

 

(a)  Employee benefit expense

356.11

335.1

(b) Finance costs

166.82

113.67

(c)  Depreciation and amortization expense

302.52

302.29

(d) Other expenses

722.54

655.23

Total Expenses

1,547.99

1,406.29

3. Profit before exceptional and extraordinary items and tax (1-2)

1,043.70

865.69

4. Exceptional Items

0.81

-3.92

5. Profit before tax (3 + 4)

1,044.51

861.77

6. Tax expense:

 

 

(a) Current tax

284.97

300.44

(b) Deferred tax

71.5

-1.34

(c) Tax expenses relating to prior years

-

6.71

7. Profit after tax and before share of associate /joint venture (5 - 6)

688.04

555.96

8. Share of Profit of Associate/joint venture (net of tax)

13.38

28.85

9. Profit for the year (7+8)

701.42

584.81

10. Other Comprehensive Income

 

 

OCI that will be reclassified to P/L in susequent year

 

 

Exchange difference arising on translation of foreign operations

0.46

-

Other Comprehensive Income / (expenses) for the year

0.46

-

Total Comprehensive Income for the year (Comprising Comprehensive Income for the year) (9+10)

701.88

584.81

Profit for the year attributable to

 

 

- Owners of the company

692.67

573.7

- Non controlling interest

8.74

11.11

Other Comprehensive Income for the year attributable to

 

 

- Owners of the company

0.46

-

Total Comprehensive Income for the year attributable to

 

 

- Owners of the company

693.14

573.7

- Non controlling interest

8.74

11.11

11. Earning per equity share (of ₹10 each) :

 

 

(a)  Basic

22.34

18.5

(b) Diluted

22.34

18.5

Talwalkars Healthclubs Limited Consolidated Cash Flow Statement (Rs In Million)

Particulars

2018

2017

A. CASH FLOW FROM OPERATING ACTIVITIES:

 

 

Profit before share of profit of associate / joint venture and tax

1,044.51

861.77

Adjustments for :

 

 

Depreciation and Amortisation

302.52

302.29

Finance cost (Net)

166.82

113.67

Interest Income (including fair value change in financial instruments)

-18.8

-18.54

Dividend Income

-0.76

-

Profit on sale of investments (net)

-

-

Gain on financial assets measured at fair value through Profit and Loss account

-100.08

-0.02

Gain/Loss on foreign exchange fluctuation (Net)

1.14

-0.01

(Profit)/Loss on sale of assets

-0.81

3.92

Exchange difference arising on translation of foreign operations

0.46

 

Operating Profit before Working capital changes

1,395.00

1,263.08

Adjustments for Working Capital Changes :

 

 

(Increase)/Decrease in Trade Receivables

-116.35

223.55

(Increase)/Decrease in Other Current Assets

-114.47

26.44

(Increase)/Decrease other loan and advances

-68.52

-260.21

(Increase)/Decrease financial assets

112.51

-569.74

(Increase)/Decrease in Inventories

-132.57

-

Increase/(Decrease) in Trade payables

-9.19

3.2

Increase/(Decrease) in Financial libilities

0.4

0.1

Increase/(Decrease) in other payables

16.61

-96.93

Increase/(Decrease) in Provisions

-9.98

-

Cash generated from operations

1,073.44

589.49

Net Income Tax (Paid) / Refund

-300.9

-312.87

Net cash (used in)/ from operating activities

772.54

276.62

B. CASH FLOW FROM INVESTING ACTIVITES:

 

 

Capital Expenditure on Property ,Plant & Equipments including Capital Advances

-1,064.66

-742.59

Proceeds from sale of fixed assets

15.84

16.1

Income from Investment activity

1.65

1.04

(Increase)/Decrease loan and advances to associate & related parties

44.11

-23.31

Payable to subsidiary

-7.2

11.94

(Increase)/Decrease in investment in Associate & joint venture

-14.3

2.91

Share application money given

-610

-400

Share application money refund/(paid)

350

-

Dividend income

0.84

 

Net (investment in)/ Proceeds from bank deposits

-148.57

-232.82

Net cash (used in)/from Investing activities

-1,432.29

-1,366.73

C. CASH FLOW FROM FINANCING ACTIVITIES:

 

 

Proceeds from Issue of Shares

399.82

-

Redemption of Non Convertible Debentures

-

447.7

Issue proceeds from Non Convertible Debentures

298.42

-

Proceeds from Borrowings

291.94

680.61

Transaction with NCI

-20.38

0.03

Repayment of Long term and other borrowings

-30.98

0.51

Finance cost paid (net)

-127.79

-93.84

Dividend Paid (Including dividend distribution tax)

-53.63

-53.63

Net cash (used in)/from Financing Activities

757.4

981.38

NET INCREASE IN CASH AND CASH EQUIVALENTS (A+B+C)

97.65

-108.73

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR

419.74

528.47

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR

517.39

419.74

Certainly, here is a summary of the Cash Flow Statement for the years 2018 and 2017:

A. Cash Flow from Operating Activities:

2018:

1. Profit before share of profit of associate / joint venture and tax: Rs 1,044.51

This represents the profit generated by the company before accounting for the share of profit from associates/joint ventures and taxes.

2. Adjustments for:

Depreciation and Amortization: Rs 302.52

Depreciation and amortization are non-cash expenses that represent the decrease in the value of assets over time. These are added back to the profit as they are non-cash items.

Finance cost (Net): Rs 166.82

Net finance cost represents the cost of borrowing. It includes interest expenses and is added back to the profit as it is a non-cash item.

Interest Income (including fair value change in financial instruments): Rs -18.8

Interest income is subtracted as it 's a cash inflow and should be excluded from the operating activities section.

Dividend Income: Rs -0.76

Dividend income is subtracted as it 's a cash inflow and should be excluded from the operating activities section.

Profit on sale of investments (net): -

If there are profits from selling investments, they would be added. In this case, it 's not specified.

Gain on financial assets measured at fair value through Profit and Loss account: Rs -100.08

This represents the gain on financial assets measured at fair value through the Profit and Loss account. It is subtracted as it 's a cash inflow.

Gain/Loss on foreign exchange fluctuation (Net): Rs 1.14

This represents the net gain or loss on foreign exchange fluctuations. It is added as it 's a cash inflow.

(Profit)/Loss on the sale of assets: Rs -0.81

If there are profits or losses from selling assets, they would be accounted for here.

3. Operating Profit before Working capital changes: Rs 1,395.00

This is the profit before considering changes in working capital.

4. Adjustments for Working Capital Changes:

(Increase)/Decrease in Trade Receivables: Rs -116.35

An increase in trade receivables is a use of cash, and a decrease is a source of cash. Here, it 's a decrease, so it 's a source of cash.

(Increase)/Decrease in Other Current Assets: Rs -114.47

An increase in other current assets is a use of cash, and a decrease is a source of cash. Here, it 's a decrease, so it 's a source of cash.

(Increase)/Decrease other loans and advances: Rs -68.52

An increase in loans and advances is a use of cash, and a decrease is a source of cash. Here, it 's a decrease, so it 's a source of cash.

(Increase)/Decrease financial assets: Rs 112.51

An increase in financial assets is a use of cash, and a decrease is a source of cash. Here, it 's an increase, so it 's a use of cash.

(Increase)/Decrease in Inventories: Rs -132.57

An increase in inventories is a use of cash, and a decrease is a source of cash. Here, it 's a decrease, so it 's a source of cash.

Increase/(Decrease) in Trade payables: Rs -9.19

An increase in trade payables is a source of cash, and a decrease is a use of cash. Here, it 's a decrease, so it 's a use of cash.

Increase/(Decrease) in Financial liabilities: Rs 0.4

An increase in financial liabilities is a source of cash, and a decrease is a use of cash. Here, it 's an increase, so it 's a use of cash.

Increase/(Decrease) in other payables: Rs 16.61

An increase in other payables is a source of cash, and a decrease is a use of cash. Here, it 's an increase, so it 's a use of cash.

Increase/(Decrease) in Provisions: Rs -9.98

An increase in provisions is a source of cash, and a decrease is a use of cash. Here, it 's a decrease, so it 's a use of cash.

5. Cash generated from operations: Rs 1,073.44

This is the net result of operating activities after considering changes in working capital.

6. Net Income Tax (Paid) / Refund: Rs -300.9

This represents the cash paid for income taxes and is subtracted.

7. Net cash (used in)/from operating activities: Rs 772.54

This is the net cash inflow or outflow from operating activities.

B. Cash Flow from Investing Activities:

2018:

1. Capital Expenditure on Property, Plant & Equipment (including Capital Advances): Rs -1,064.66

This represents the cash used for investing in property, plant, and equipment.

2. Proceeds from sale of fixed assets: Rs 15.84

This represents the cash received from selling fixed assets.

3. Income from Investment activity: Rs 1.65

This represents income generated from investment activities.

4. (Increase)/Decrease loan and advances to associate & related parties: Rs 44.11

An increase in loans and advances is a use of cash, and a decrease is a source of cash. Here, it 's an increase, so it 's a use of cash.

5. Payable to subsidiary: Rs -7.2

This represents the cash paid to a subsidiary and is subtracted.

6. (Increase)/Decrease in investment in Associate & joint venture: Rs -14.3

An increase in investment is a use of cash, and a decrease is a source of cash. Here, it 's a decrease, so it 's a source of cash.

7. Share application money given: Rs -610

This represents the cash given for share applications and is subtracted.

8. Share application money refund/(paid): Rs 350

This represents the cash received for share applications and is added.

9. Dividend income: Rs 0.84

This represents the cash received from dividends and is added.

10. Net (investment in)/ Proceeds from bank deposits: Rs -148.57

This represents the net cash used or received from bank deposits.

11. Net cash (used in)/from Investing activities: Rs -1,432.29

This is the net cash inflow or outflow from investing activities.

C. Cash Flow from Financing Activities:

2018:

1. Proceeds from Issue of Shares: Rs 399.82

This represents the cash received from issuing shares.

2. Redemption of Non-Convertible Debentures: Rs -

This represents the cash paid for redeeming non-convertible debentures.

3. Issue proceeds from Non-Convertible Debentures: Rs 298.42

This represents the cash received from issuing non-convertible debentures.

4. Proceeds from Borrowings: Rs 291.94

This represents the cash received from borrowings.

5. Transaction with NCI: Rs -20.38

This represents cash transactions with non-controlling interests.

6. Repayment of Long-term and other borrowings: Rs -30.98

This represents the cash paid for repaying long-term and other borrowings.

7. Finance cost paid (net): Rs -127.79

This represents the net cash paid for finance costs.

8. Dividend Paid (Including dividend distribution tax): Rs -53.63

This represents the cash paid for dividends, including dividend distribution tax.

9. Net cash (used in)/from Financing Activities: Rs 757.4

This is the net cash inflow or outflow from financing activities.

Net Increase in Cash and Cash Equivalents (A+B+C):

2018:

Net Increase in Cash and Cash Equivalents (A+B+C): Rs 97.65

This is the net change in cash and cash equivalents resulting from operating, investing, and financing activities.

Cash and Cash Equivalents:

2018:

Cash and Cash Equivalents at the Beginning of the Year: Rs 419.74

Cash and Cash Equivalents at the End of the Year: Rs 517.39

Talwalkars Healthclubs Annual Report

Talwalkars Healthclubs Annual Report 2017-18

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert