Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Xerox India Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Non-current assets |
|
|
Property, plant and equipment |
1,105.77 |
1,186.01 |
Capital work in progress |
23.05 |
236.24 |
Investment property |
3.05 |
3.05 |
Intangible assets |
0.04 |
6.06 |
Right of use asset |
8.8 |
128.07 |
Other financial assets |
1036.86 |
431.78 |
Deferred tax assets |
2,243.13 |
2,513.27 |
Current tax assets |
7,224.52 |
6,902.16 |
Other non-current assets |
1,286.07 |
1,348.11 |
Assets classified as held for sale |
24.05 |
24.05 |
Current assets |
|
|
Inventories |
9,751.01 |
7,816.93 |
Trade receivables |
3,937.94 |
5,082.38 |
Contract assets |
1,121.63 |
1,209.46 |
Cash and cash equivalents |
13,911.17 |
9,698.16 |
Bank balances other than cash and cash equivalents |
80.44 |
474.76 |
Other financial assets |
383.55 |
405.33 |
Other current assets |
1,609.14 |
1,722.80 |
Total Assets |
43,750.22 |
39,188.62 |
Equity |
|
|
Equity share capital |
4,480.80 |
4,480.80 |
Reserves and surplus |
20,370.86 |
18,531.79 |
Other reserves |
- |
-4.63 |
Non-current liabilities |
|
|
Lease liabilities |
- |
10.72 |
Liabilities directly associated with assets classified as held for sale |
2,250.00 |
2,250.00 |
Provisions |
3,956.49 |
4,136.87 |
Deferred tax liabilities |
340.15 |
352.48 |
Current liabilities |
|
|
Lease liabilities |
10.72 |
136.63 |
Trade payables |
|
|
Total outstanding dues of micro enterprises and small enterprises |
1.31 |
66.6 |
Total outstanding dues of creditors other than micro enterprises and small enterprises |
8,670.76 |
6,725.09 |
Other financial liabilities |
1021.84 |
792.15 |
Other current liabilities |
450.81 |
339.15 |
Contract liabilities |
2,127.15 |
1,262.70 |
Provisions |
69.33 |
108.27 |
Total Liabilities |
43750.22 |
39188.62 |
Xerox India Limited Profit & Loss Statement (Rs in Lakhs)
Particulars |
31-03-2024 |
31-03-2023 |
Income |
|
|
Revenue from operations |
43,963.51 |
43,538.53 |
Other income |
761.67 |
1,006.65 |
Total Income |
44,725.18 |
44,545.18 |
Expenses |
|
|
Purchase of goods and services |
32,616.44 |
34,178.02 |
Change in inventories of goods |
-1,560.16 |
-2,738.42 |
Employee benefit expense |
6,262.62 |
5,616.74 |
Finance costs |
33.29 |
66.2 |
Depreciation and amortization expense |
704.00 |
1,091.05 |
Other expenses |
4,196.76 |
4,135.74 |
Total expenses |
42,252.95 |
42,349.33 |
Profit before tax |
2,472.23 |
2,195.85 |
Current tax |
347.2 |
575.15 |
Taxation related to earlier years |
19.84 |
315.26 |
Deferred tax |
259.9 |
10.82 |
Profit for the year |
1,845.29 |
1,294.62 |
Other comprehensive income |
|
|
Items that may be reclassified to profit or loss: |
|
|
Exchange differences on translation of foreign operation |
4.63 |
-256.35 |
Items that will not be reclassified to profit or loss: |
|
|
Remeasurement of post-employment benefit obligations |
-8.31 |
-4.75 |
Income tax relating to these items |
2.09 |
1.2 |
Other comprehensive income for the year, net of tax |
-1.59 |
-259.9 |
Total comprehensive income for the year |
1,843.70 |
1,034.72 |
Earnings per Equity Share |
|
|
Basic & Diluted |
4.12 |
2.89 |
Xerox India Limited Cash Flow Statement (Rs in Lakhs)
Particulars |
31-03-2024 |
31-03-2023 |
Cash flow from operating activities |
|
|
Profit before tax |
2,472.23 |
2,195.85 |
Adjustments for non-cash / non-operating items: |
|
|
Depreciation and amortization expense |
704.00 |
1,091.05 |
Finance cost |
23.46 |
33.04 |
Interest income from financial assets at amortized cost |
-524.07 |
-295 |
Net gain on disposal of property, plant and equipment |
-22.8 |
-5.01 |
Property, plant and equipment written off |
2.84 |
0.69 |
Foreign currency translation reserve |
4.63 |
-256.35 |
Operating profit before working capital changes |
2,660.29 |
2,764.27 |
Decrease/ (Increase) in trade receivables & other financial assets |
1,046.45 |
-1,317.59 |
Decrease/ (Increase) in inventory and other current assets |
-1,828.73 |
-3,236.67 |
Decrease/ (Increase) in other non-current assets |
62.04 |
196.62 |
(Decrease)/ Increase in trade payables & other financial liabilities |
2,110.08 |
-1,021.40 |
(Decrease)/ Increase in other current liabilities & provisions |
937.17 |
990.88 |
(Decrease)/ Increase in other non-current liabilities & provisions |
-180.38 |
-805.98 |
Cash generated from/ (used in) operations |
4,806.92 |
-2,429.87 |
Income tax paid including tax deducted at source |
-689.4 |
-286.08 |
Net cash generated from/ (used in) operating activities |
4,117.52 |
-2,715.95 |
Cash flows from investing activities |
|
|
Purchase of property, plant and equipment and intangible assets and capital work in progress |
-291.61 |
-608.55 |
Proceeds from Sale of property, plant and equipment |
26.28 |
10.25 |
Fixed deposits made |
4.79 |
-346.04 |
Interest received |
516.12 |
292.35 |
Net Cash used in investing activities |
255.58 |
-651.99 |
Cash flows from financing activities |
|
|
Payment of lease liabilities |
-144 |
-143.6 |
Payment of Interest on delayed payment of taxes |
-16.09 |
-12.94 |
Net Cash used in financing activities |
-160.09 |
-156.54 |
Net increase/(decrease) in cash & cash |
4,213.01 |
-3,524.48 |
Effect of exchange differences on balance with banks in foreign currency |
- |
0.01 |
Cash and cash equivalents at the beginning of the year |
9,698.16 |
13,222.63 |
Cash and cash equivalents at the end of the year |
13,911.17 |
9,698.16 |
Cash and cash equivalents comprise of: |
|
|
EEFC account |
312.56 |
5.91 |
In current accounts |
1,533.61 |
2,592.25 |
Demand deposits (upto 3 months from original maturity) |
12065 |
7,100.00 |
Total |
13,911.17 |
9,698.16 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities:
Xerox India Limited’s operating activities generated a robust cash flow for the year, with a net cash inflow of ₹4,117.52 lakhs, a significant turnaround from the negative cash flow of ₹2,715.95 lakhs in the previous year. The operating profit before working capital changes decreased slightly to ₹2,660.29 lakhs from ₹2,764.27 lakhs in 2023. Despite this, the company improved its cash flow through better management of working capital. Key adjustments include a substantial decrease in depreciation and amortization from ₹1,091.05 lakhs to ₹704 lakhs, lower finance costs, and increased interest income. Notably, there was a decrease in trade receivables, signaling improved collection efficiency, and a significant reduction in inventory and other current assets, reflecting better inventory management. Increased trade payables and other financial liabilities contributed positively, offsetting a decrease in other non-current liabilities. This efficient operational cash flow management enabled the company to generate substantial cash from operations despite paying higher income taxes.
Cash Flow from Investing Activities:
The cash flow from investing activities shows a net inflow of ₹255.58 lakhs for the year, compared to a net outflow of ₹651.99 lakhs in 2023. The company invested ₹291.61 lakhs in property, plant, equipment, and intangible assets, which is less than the ₹608.55 lakhs invested in the previous year. The decrease in capital expenditure reflects a reduction in investment in long-term assets. Proceeds from the sale of property, plant, and equipment increased to ₹26.28 lakhs from ₹10.25 lakhs, and interest received rose to ₹516.12 lakhs from ₹292.35 lakhs. These positive cash inflows, combined with minimal outflow for fixed deposits, contributed to the overall net inflow in investing activities.
Cash Flow from Financing Activities:
In the financing activities, Xerox India Limited reported a net cash outflow of ₹160.09 lakhs, slightly higher than the previous year 's outflow of ₹156.54 lakhs. This outflow primarily consists of payments related to lease liabilities and interest on delayed tax payments. The consistency in these payments indicates stable financing costs. There were no significant changes in the company’s financing structure, reflecting a steady approach to managing financial obligations.
Net Increase in Cash and Cash Equivalents:
The overall net increase in cash and cash equivalents was ₹4,213.01 lakhs, a substantial improvement from the decrease of ₹3,524.48 lakhs in 2023. This increase is mainly due to strong cash flows from operating activities and improved cash management in investing activities. Cash and cash equivalents at the end of the year rose to ₹13,911.17 lakhs from ₹9,698.16 lakhs at the beginning of the year. This positive cash position indicates that the company effectively managed its cash flows, increased its liquidity, and strengthened its financial position.
Components of Cash and Cash Equivalents:
At the end of the year, cash and cash equivalents included:
EEFC Account: ₹312.56 lakhs, up from ₹5.91 lakhs.
In Current Accounts: ₹1,533.61 lakhs, down from ₹2,592.25 lakhs.
Demand Deposits: ₹12,065 lakhs, up from ₹7,100 lakhs.
These components reflect a higher balance in demand deposits, indicating a shift towards more liquid assets.
Financial Ratios of Xerox India Limited
Particulars |
2024 |
2023 |
Current Ratio |
2.49 |
2.8 |
Return on Equity Ratio |
7.43% |
5.63% |
Inventory Turnover Ratio |
114 |
87 |
Trade Receivables Turnover Ratio |
57 |
57 |
Trade Payables Turnover Ratio |
87 |
79 |
Net Capital Turnover Ratio |
2.48 |
2.67 |
Net Profit Ratio |
4.20% |
2.97% |
Return on Capital Employed |
11% |
11% |
Return on Investment |
5% |
3% |
Here is a summary of the financial and operational metrics for The Calcutta Stock Exchange Limited for the year 2024 and 2023: