Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Vam Holdings Limited |
Particulars |
31-03-2024 |
31-03-2023 |
EQUITY AND LIABILITIES |
|
|
Shareholders’ funds |
|
|
Share capital |
36.47 |
36.47 |
Reserves and Surplus |
8315.55 |
7939.86 |
Minority Interest |
31.48 |
29.86 |
Current liabilities |
|
|
Micro Enterprises and Small Enterprises |
- |
- |
Others |
75.87 |
0.12 |
Other current liabilities |
4.45 |
1.23 |
TOTAL Liabilities |
8463.82 |
8007.54 |
ASSETS |
|
|
Non current assets |
|
|
Non-current investments |
7082.01 |
7082.01 |
Long term loans and advances |
7.15 |
7.81 |
Current assets |
|
|
Trade Receivable |
108.38 |
- |
Cash and Bank Balances |
1231.67 |
894.07 |
Short-term loans and advances |
0.77 |
0.75 |
Other Current assets |
33.84 |
22.9 |
TOTAL ASSETS |
8463.82 |
8007.54 |
Particulars |
31-03-2024 |
31-03-2023 |
Revenue |
|
|
Revenue from Operations |
421 |
314 |
Other income |
576 |
537.57 |
Total Income |
997 |
851.41 |
Expenses |
|
|
Purchase of Stock-in-Trade |
415 |
312 |
Other expenses |
9 |
8.55 |
Total Expense |
424 |
320.66 |
Profit before prior period items and tax |
573 |
531 |
Profit before tax |
572.92 |
530.75 |
Tax expense |
|
|
Current tax |
196 |
185 |
Earlier year tax |
- |
0.32 |
Total Tax expense |
196 |
185.43 |
Profit for the year before Minority Interest |
377.31 |
345.32 |
Less: Share of Minority Interest |
2 |
1.61 |
Profit for the year |
376 |
343.71 |
Earnings per equity share |
|
|
Basic |
103 |
94 |
Diluted |
103 |
94 |
Nominal value |
10 |
10 |
Particulars |
31-03-2024 |
31-03-2023 |
CASH FLOW FROM OPERATIONS |
|
|
Net Profit before tax |
572.92 |
530.75 |
Adjustment |
|
|
Provision no longer required written back |
-0.16 |
- |
Interest Income |
74.48 |
35.87 |
Dividend received |
-501.69 |
-501.69 |
Operating profit before working capital changes |
145.55 |
64.93 |
Adjustment |
|
|
(Increase)/ Decrease in loans & advances and other assets |
-133.24 |
-38.87 |
Increase/(Decrease) in liabilities and provisions |
79.13 |
-0.86 |
Cash generated from operations |
91.44 |
25.2 |
Direct taxes paid (net) |
181.05 |
170.03 |
Net cash (used in) operating activities |
-89.61 |
-144.83 |
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
Dividend received |
501.69 |
501.69 |
Interest Income |
-74.48 |
-35.87 |
Purchase of long term investment |
- |
-3610 |
Redemption of long term investments |
- |
3610 |
Movement in Fixed Deposits (Net) |
-280.49 |
-887.08 |
Net cash (used in) / Generated from investing activities |
146.72 |
-421.26 |
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
Interest paid |
- |
- |
Net cash from financing activities |
- |
- |
Net increase/(decrease) in cash & cash equivalents |
57.11 |
-566.09 |
Cash & cash equivalents at the beginning of the year |
6.99 |
573.08 |
Cash & cash equivalents at the end of the year |
64.1 |
6.99 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Net Profit Before Tax
2024: ₹572.92 lakhs
2023: ₹530.75 lakhs
The company’s net profit before tax has increased from the previous year, indicating an improvement in profitability.
Adjustment: Provision No Longer Required Written Back
2024: ₹-0.16 lakhs
2023: Nil
A small amount of provision was written back, slightly adjusting the net profit for the year 2024.
Interest Income
2024: ₹74.48 lakhs
2023: ₹35.87 lakhs
Interest income has more than doubled, contributing positively to the cash flow from operations.
Dividend Received
2024: ₹-501.69 lakhs
2023: ₹-501.69 lakhs
A significant dividend amount was received both years, impacting the operating profit but considered in cash flow separately.
Operating Profit Before Working Capital Changes
2024: ₹145.55 lakhs
2023: ₹64.93 lakhs
There was a noticeable increase in operating profit before adjustments for working capital, showing a better operational performance.
Adjustment: (Increase)/Decrease in Loans & Advances and Other Assets
2024: ₹-133.24 lakhs
2023: ₹-38.87 lakhs
The increase in loans and advances and other assets has been higher in 2024, reducing the cash generated from operations.
Adjustment: Increase/(Decrease) in Liabilities and Provisions
2024: ₹79.13 lakhs
2023: ₹-0.86 lakhs
There was an increase in liabilities and provisions in 2024, contributing positively to the cash flow, unlike the slight decrease in 2023.
Cash Generated from Operations
2024: ₹91.44 lakhs
2023: ₹25.2 lakhs
The overall cash generated from operations was higher in 2024, reflecting improved cash management and operational efficiency.
Direct Taxes Paid (Net)
2024: ₹181.05 lakhs
2023: ₹170.03 lakhs
Direct taxes paid have increased, which might be due to higher profits or changes in tax policies, reducing the net cash from operating activities.
Net Cash (Used in) Operating Activities
2024: ₹-89.61 lakhs
2023: ₹-144.83 lakhs
The net cash outflow from operating activities was lower in 2024 compared to 2023, indicating a relative improvement, though it still represents a cash outflow.
Cash Flow from Investing Activities: Dividend Received
2024: ₹501.69 lakhs
2023: ₹501.69 lakhs
The same amount of dividend was received in both years, providing a significant inflow to the investing activities.
Cash Flow from Investing Activities: Interest Income
2024: ₹-74.48 lakhs
2023: ₹-35.87 lakhs
Interest income was accounted for, reducing the cash flow from investing activities.
Cash Flow from Investing Activities: Purchase of Long-Term Investment
2024: Nil
2023: ₹-3610 lakhs
In 2023, there was a significant outflow due to the purchase of long-term investments, but there was no such purchase in 2024.
Cash Flow from Investing Activities: Redemption of Long-Term Investments
2024: Nil
2023: ₹3610 lakhs
The redemption of long-term investments in 2023 offset the purchase, but there were no such activities in 2024.
Cash Flow from Investing Activities: Movement in Fixed Deposits (Net)
2024: ₹-280.49 lakhs
2023: ₹-887.08 lakhs
A lesser amount was moved into fixed deposits in 2024 compared to 2023, contributing to a higher net cash from investing activities.
Net Cash (Used in)/Generated from Investing Activities
2024: ₹146.72 lakhs
2023: ₹-421.26 lakhs
In 2024, there was a positive net cash inflow from investing activities, a significant improvement from the negative cash flow in 2023.
Cash Flow from Financing Activities: Interest Paid
2024: Nil
2023: Nil
No interest payments were made in either year, so there was no impact on cash flow from financing activities.
Net Cash from Financing Activities
2024: Nil
2023: Nil
There were no financing activities in either year, so no cash flow was generated or used from this segment.
Net Increase/(Decrease) in Cash & Cash Equivalents
2024: ₹57.11 lakhs
2023: ₹-566.09 lakhs
The company saw an increase in cash and cash equivalents in 2024, in contrast to a significant decrease in 2023, indicating a stronger liquidity position at the end of 2024.
Cash & Cash Equivalents at the Beginning of the Year
2024: ₹6.99 lakhs
2023: ₹573.08 lakhs
The starting cash balance in 2024 was significantly lower than in 2023, reflecting the cash outflow experienced in the previous year.
Cash & Cash Equivalents at the End of the Year
2024: ₹64.1 lakhs
2023: ₹6.99 lakhs
By the end of 2024, the cash and cash equivalents had increased, showing a much healthier cash position compared to the end of 2023.
Particulars |
2024 |
2023 |
Current Ratio |
17.11 |
679.79 |
Return on Equity Ratio |
4.6 |
4.4 |
Net Profit Ratio |
89.22 |
109.52 |
Return on capital employed |
6.84 |
6.63 |
Here is a summary of the financial and operational metrics for Vam Holdings Limited for the years 2024 and 2023:
Current Ratio
2024: 17.11
2023: 679.79
Insight:
The current ratio has significantly decreased from 679.79 in 2023 to 17.11 in 2024. While a current ratio of 17.11 still indicates that the company has ample current assets to cover its current liabilities, the sharp decline suggests that there has been a considerable reduction in current assets, an increase in current liabilities, or both. This shift might indicate that the company is utilizing its current assets more effectively or possibly that it has taken on more short-term obligations. However, such a drastic drop may also suggest the need for closer monitoring of liquidity management.
Return on Equity (ROE) Ratio
2024: 4.6%
2023: 4.4%
Insight:
The ROE ratio has increased slightly from 4.4% in 2023 to 4.6% in 2024. This indicates that the company has generated a slightly higher return on shareholders ' equity compared to the previous year. While the improvement is modest, it shows that the company is becoming more efficient in generating profits from the equity invested by shareholders. However, a ROE of 4.6% might still be considered low, depending on the industry standards, suggesting there could be room for further improvement in profitability.
Net Profit Ratio
2024: 89.22%
2023: 109.52%
Insight:
The net profit ratio has decreased from 109.52% in 2023 to 89.22% in 2024. Despite the decline, the ratio is still very high, indicating that the company retains a significant portion of its revenue as profit after all expenses. The decrease could be due to increased expenses, reduced revenue, or a combination of both. While the ratio remains strong, the decline suggests that profit margins are tightening, which may require the company to control costs more effectively or find ways to boost revenue.
Return on Capital Employed (ROCE)
2024: 6.84%
2023: 6.63%
Insight:
The ROCE has increased slightly from 6.63% in 2023 to 6.84% in 2024. This indicates that the company has improved its efficiency in generating profits from its capital employed. A higher ROCE suggests that the company is using its capital more effectively to generate returns. Although the increase is modest, it reflects a positive trend in the company 's ability to generate higher returns on the resources it employs.