Professional Documents
Culture Documents
Finance Balance Sheet IND SRF LTD Finance Profit & Loss IND SRF LTD Year 202203 202103 202003 201903 201803 Year
Finance Balance Sheet IND SRF LTD Finance Profit & Loss IND SRF LTD Year 202203 202103 202003 201903 201803 Year
Finance Balance Sheet IND SRF LTD Finance Profit & Loss IND SRF LTD Year 202203 202103 202003 201903 201803 Year
Revenue
From
ASSETS Operations
Revenue
From
Operations(N
Fixed Assets 7,731.02 6,331.72 5,994.18 5,538.04 4,899.36 et)
Property, Plant
and Equipment 5,750.50 5,568.33 5,303.64 4,735.70 4,228.29 Other Income
Capital Work in
Progress 1,617.04 436.13 345.88 692.07 556.93 Total Revenue
Purchases of
Financial Stock-in-
Assets : Trade
Changes in
Inventories of
Finished
Goods, Work-
in-Progress
Investments - and Stock-in-
Long-term 4.16 4.16 4.16 0.11 0.12 Trade
Employee
Benefits /
Salaries &
Loans - Long - other Staff
Term 410.05 346.7 43.89 34.05 30.41 Cost
Others
Financial Assets
- Long-term 140.53 80.61 15.86 4.71 5.5 Finance Cost
Other
Expenses
Other Non- Total
current Assets 207.48 173.36 27.96 191.21 198.82 Expenses
Total Reported Profit Before
Non-current Exceptional
Assets 8,603.21 7,053.89 6,204.68 5,870.72 5,235.52 Items and Tax
Profit Before
Extraordinary
Items and Tax
Profit Before
Current Assets: Tax
Financial
Assets : Current Tax
Current
Investments 316.74 412.52 198.5 100.49 121.7 Deferred Tax
Trade Other Tax
Receivables 1,350.99 1,012.00 768.71 856.15 491.41 Adjustments
Current Tax -
MAT / MAT
Cash and Cash Credit
Equivalents 319.64 86.72 98.26 162.8 67.66 Entitlement
Bank Balances
Other Than Cash
and Cash Adjust for
Equivalents 8.87 143.71 9.03 9.33 9.73 Previous Year
Loans - Short-
term 178.42 281.48 8.41 7.33 11.99 Others
Others
Financial Assets Profit After
- Short-term 226.51 217.64 170.16 202.31 146.04 Tax
Other Current
Assets 179.96 216.64 251.51 364.06 362.34
Profit After
Pre-
Total Current acquisition
Assets 4,332.01 3,657.41 2,614.90 2,801.58 2,038.49 Profit
Profit/(Loss)
for the period
from
Continuing
Operations
Discontinued
Operations
Other Assets Profit / (Loss)
Excluding Non- from
Current and Discontinuing
Current Assets 3 0 0 0 0 Operations
Tax Expense
of
Discontinuing
Operations
Profit
Total Non- Attributable
Current and to
Other Assets 8,606.21 7,053.89 6,204.68 5,870.72 5,235.52 Shareholders
Profit
Attributable
to Ordinary
Shareholders
Profits
Available for
Appropriation
Unappropriat
ed Profits
EQUITY AND Carried
LIABILITIES Forward
Other
Comprehensiv
e Income :
Other
Comprehensiv
e Income That
Will Not Be
Reclassified to
Share Capital 297.44 60.26 58.5 58.5 58.44 Profit Or Loss
Other
Comprehensiv
e Income That
Number of Total Will Be
Bonus Shares Reclassified to
Issued upto Profit Or
Current period 0.2 0.2 0.2 0.2 0.2 Loss :
Total
Number of Comprehensiv
Equity Shares - e Income for
Paid Up 29.64 5.92 5.75 5.75 5.74 the Year
Earning Per
Paid Up Capital 297.44 60.26 58.5 58.5 58.44 Share - Basic
Earning Per
Share -
Other Equity 7,324.14 6,232.47 4,624.19 3,859.56 3,391.23 Diluted
Dividend Per
Share
Employee Stock
Options / Others 3.22 2.54 1.56 0.58 0 Interim 1
Interim 2
Total Total
Stockholders’ Dividend Per
Equity 7,624.80 6,295.27 4,684.25 3,918.64 3,449.67 Share
Dividend
Percentage
Total Equity 7,624.80 6,295.27 4,684.25 3,918.64 3,449.67 Interim 1
Interim 2
Total
Non-Current Dividend
Liabilities: Percentage
Long Term Total
Borrowings 1,189.73 1,422.24 1,117.43 1,694.92 1,504.57 Dividend
Weighted
Others Average
Financial Number of
Liabilities - Long- Shares in
term 153.53 0.54 22.87 0 0 Issue - Basic
Weighted
Average
Number of
Long-term Shares in
Provisions 44.86 38.23 33.28 26.89 24.87 Issue - Diluted
Interim
Deferred Tax Dividend
Liabilities (Net) 613.04 326.46 124.42 302.23 255.5 Amount
Other Non-
Current
Liabilities 0 0 0 2.08 14.4
Total Reported
Non-current
Liabilities 2,096.34 1,851.30 1,371.98 2,026.12 1,799.34
Current
Liabilities:
Short Term
Borrowings 922.68 762.26 804.8 1,042.83 666.37
Others
Financial
Liabilities -
Short-term 810.64 499.66 891.72 510.81 454.24
Current Tax
Liabilities -
Short-term 9.75 9.73 9.75 9.83 10.53
Provisions 5.42 7 5.64 5.14 3.79
Other Current
Liabilities 107.56 75.79 80.29 66.78 85.2
Total Current
Liabilities 3,217.08 2,564.73 2,763.35 2,727.54 2,025.00
Contingent
Liabilities and
Commitments
(to the Extent
Not Provided
for) 973.63 751.38 211.8 257.31 265.34
Book Value of
Share 256.24 1,044.26 800.45 669.75 590.29
Finance >>Profit & Loss IND>>SRF Ltd
202203 202103 202003 201903 201803
0 0 0 0 95.83
0 0 0 0 -36.94
0 0 180.59 15.66 0
0 0 241.82 24.07 0
0 0 -61.23 -8.41 0
12 5 7 6 6
4.75 19 7 6 6
16.75 24 14 12 12
12 5 7 6 6
4.75 19 7 6 6
Solvency Ratio
Debt Equity ratio Total Liabilities/ Total Shareholder's Equity 0.69686 0.701484
Debt ratio Total Liabilities/ Total Assets 0.41 0.41
Interest Coverage ratio EBIT/Finance Cost 1 1
Leverage Ratio Total Assets/ Total Equity 1.69686 1.701484
Profitability Ratios
Operating Margin EBIT/ Net Revenue from operations 23% 20%
Net Profit Ratio PAT/ Net Revenue from operations 15% 13%
Interest Efficiency PBT/EBIT 96% 92%
Return on Assets EBIT/ Total Assets 17% 13%
Tax Effeciency PAT/PBT 70% 71%
Return on capital employed EBIT/ Capital Employed 23% 17%
Return on Equity PAT/ Total Equity 20% 15%
Activity Ratio
Debtor Turnover Ratio Net Revenue from operations/ Trade Receivables 14.74 19.67
Average collection period 365/Debtor turnover ratio 24.77 18.56
Creditors Turnover Ratio Net Revenue from operations/ Trade Payable 7.43 8.32
Average Payment period 365/Creditor turnover ratio 49.15 43.88
Inventory Turnover ratio Net Revenue from operations/ Inventory 5.68 7.74
Inventory holding period 365/ Inventory turnover ratio 64.21 47.18
Capital Turnover ratio Net Revenue from operations/ Capital Employed 1.02 1.22
Fixed Assets Turnover ratio Net Revenue from operations/ Fixed Assets 0.74 0.84
Working capital Turnover Net Revenue from operations/ Working Capital 8.93 9.11
Asset Turnover Ratio Net Revenue from operations/ Total Assets 0.77 0.93
Yearly Ratio
2020 2019 2018
Add: Depreciation
Less: Capital Expenditure
+- Change in Working Capital
Working Notes
Calculation of Rates
-0.00930501697
0.0747278767
0.20696891356
Average Change
-15.90%
3.04%
Average Change
22%
Average Change
61%
Finance >>Cash Flow (Standalone)>>SRF Ltd(Curr. Rs in )
Year 202203 202103 202003 201903 201803
Cash Flow Summary
Cash and Cash Equivalents at Beginning of the year 86.72 98.26 162.8 67.66 47.89
Net Cash from Operating Activities 1,637.61 1,421.60 1,216.41 594.78 605.55
Net Profit before Tax & Extraordinary Items 2155.04 1309.97 1022.3 693.11 512.64
Depreciation 419.23 383.6 353.62 328.04 278.11
Interest (Net) 62.25 101.97 169.92 170.29 94.23
Dividend Received 0 0 0 0 0
P/L on Sales of Assets -3.09 -0.39 -246.5 0 -0.15
P/L on Sales of Invest 0.08 0.15 0 0 0
Prov. & W/O (Net) 17 4 10.18 -1.19 -18.53
P/L in Forex -21.27 7.59 3.5 -11.03 1.51
Fin. Lease & Rental Chrgs 0 0 0 0 0
Others 4.05 -24.48 -11.05 -22.25 -10.5
Total Adjustments (PBT & Extraordinary Items) 478.25 472.44 279.67 463.86 344.67
Op. Profit before Working Capital Changes 2633.29 1782.41 1301.97 1156.97 857.31
Trade & 0th receivables -331.15 -274.12 89.75 -365.51 21.5
Inventories -472.29 -178.37 -44.54 -272.28 -100.83
Trade Payables 142.65 248.04 -130.76 287.29 159.56
Loans & Advances -5.2 -1.64 -12.82 -0.05 9.79
Investments 0 0 0 0 0
Net Stock on Hire 0 0 0 0 0
Leased Assets Net of Sale 0 0 0 0 0
Trade Bill(s) Purchased 0 0 0 0 0
Change in Borrowing 0 0 0 0 0
Change in Deposits 0 0 0 0 0
Others 32.3 74.28 153.57 -61.41 -224.14
Total (OP before Working Capital Changes) -633.69 -131.81 55.2 -411.96 -134.12
Cash Generated from/(used in) Operations 1999.6 1650.6 1357.17 745.01 723.19
Interest Paid(Net) 0 0 0 0 0
Direct Taxes Paid -361.99 -229 -140.76 -150.23 -117.64
Advance Tax Paid 0 0 0 0 0
Others 0 0 0 0 0
Total-others -361.99 -229 -140.76 -150.23 -117.64
Cash Flow before Extraordinary Items 1637.61 1421.6 1216.41 594.78 605.55
Excess Depreciation W/b 0 0 0 0 0
Premium on Lease of land 0 0 0 0 0
Payment Towards VRS 0 0 0 0 0
Prior Year 's Taxation 0 0 0 0 0
Gain on Forex Exch. Tran 0 0 0 0 0
Others 0 0 0 0 0
Net Cash Used in Investing Activities -1,279.58 -1,789.81 -422.07 -847.22 -1,186.93
Purchased of Fixed Assets -1575.85 -853.05 -627.69 -887.44 -1275.24
Sale of Fixed Assets 14.95 4.06 15.67 3.21 0.89
Capital Expenditure 0 0 0 0 0
capital WIP 0 0 0 0 0
Capital Subsidy Recd 0 0 0 0 0
Purchase of Investments -5.14 -188.72 -92.68 0 -530
Sale of Investments 102.84 0 0 33.15 614.02
Investment Income 0 0 0 0 0
Interest Received 31.57 0.07 13.11 3.47 4.64
Dividend Received 0 0 0 0 0
Invest.In Subsidiaires 0 0 0 0 0
Loans to Subsidiaires -230.2 -617.49 0 0 0
Investment in Group Cos 0 0 0 0 0
Issue of Sh. on Acqu. of Cos 0 0 0 0 0
Canc. of Invest. in Cos Acq. 277.41 0 0 0 0
Acquisition of Companies 0 0 0 0 0
Inter Corporate Deposits 0 0 0 0 0
Others 104.84 -134.68 269.52 0.39 -1.24
Net Cash Used in Financing Activities -125.11 356.67 -858.88 347.58 601.15
Proceeds from Issue of shares (incl share premium) 0.2 750 0 0.06 0
Proceed from Issue of Debentures 0 0 0 0 0
Proceed from 0ther Long Term Borrowings 455.36 1294.04 156.59 798.88 841.21
Proceed from Bank Borrowings 0 0 0 0 0
Proceed from Short Tem Borrowings 157.22 0 0 385.52 310.33
Proceed from Deposits 0 0 0 0 0
Share Application Money 0 0 0 0 0
Cash/Capital Investment Subsidy 0 0 0 0 0
Loans from a Corporate Body 0 0 0 0 0
Share Application Money Refund 0 0 0 0 0
On Redemption of Debenture 0 0 0 0 0
Of the Long Tem Borrowings -414.05 -1344.41 -451.53 -558.02 -362.54
Of the short term Borrowings 0 -42.57 -259.8 0 0
Of financial Liabilities -25.68 -20.19 -18.87 0 0
Dividend Paid -211.74 -140.78 -80.32 -69.41 -68.9
Shelter Assistance Reserve 0 0 0 0 0
Interest Paid -86.42 -127.43 -188.41 -195.28 -104.92
Others 0 -11.99 -16.54 -14.17 -14.03
Net Inc/(Dec) in Cash and Cash Equivalent 232.92 -11.54 -64.54 95.14 19.77
Cash and Cash Equivalents at End of the year 319.64 86.72 98.26 162.8 67.66