B&A
|
B&A Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
Equity - Authorised | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity - Issued | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
Equity Paid Up | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹129 Cr | ₹119 Cr | ₹111 Cr | ₹88 Cr | ₹73 Cr |
Securities Premium | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Capital Reserves | ₹2.43 Cr | ₹1.26 Cr | ₹1.26 Cr | ₹1.26 Cr | ₹1.26 Cr |
Profit & Loss Account Balance | ₹113 Cr | ₹105 Cr | ₹97 Cr | ₹74 Cr | ₹59 Cr |
General Reserves | ₹3.01 Cr | ₹3.01 Cr | ₹3.01 Cr | ₹3.01 Cr | ₹3.01 Cr |
Other Reserves | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.01 Cr |
Reserve excluding Revaluation Reserve | ₹129 Cr | ₹119 Cr | ₹111 Cr | ₹88 Cr | ₹73 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹132 Cr | ₹122 Cr | ₹114 Cr | ₹91 Cr | ₹76 Cr |
Minority Interest | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹14 Cr | ₹2.38 Cr | ₹5.37 Cr | ₹5.40 Cr | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹18 Cr | ₹6.41 Cr | ₹10 Cr | ₹13 Cr | ₹0.21 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-3.75 Cr | ₹-4.03 Cr | ₹-4.80 Cr | ₹-7.29 Cr | ₹-0.21 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹2.24 Cr | ₹3.49 Cr | ₹2.09 Cr | ₹2.32 Cr | ₹1.87 Cr |
Deferred Tax Assets | ₹2.44 Cr | ₹1.61 Cr | ₹2.10 Cr | ₹1.70 Cr | ₹4.88 Cr |
Deferred Tax Liability | ₹4.68 Cr | ₹5.11 Cr | ₹4.19 Cr | ₹4.02 Cr | ₹6.75 Cr |
Other Long Term Liabilities | ₹0.65 Cr | ₹0.66 Cr | ₹0.68 Cr | ₹0.56 Cr | ₹0.40 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹18 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr |
Total Non-Current Liabilities | ₹35 Cr | ₹19 Cr | ₹21 Cr | ₹20 Cr | ₹15 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹13 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Sundry Creditors | ₹13 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹19 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹10 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.31 Cr | ₹0.56 Cr | ₹0.48 Cr | ₹0.51 Cr | ₹1.42 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
Other Liabilities | ₹18 Cr | ₹13 Cr | ₹16 Cr | ₹17 Cr | ₹8.70 Cr |
Short Term Borrowings | ₹31 Cr | ₹24 Cr | ₹14 Cr | ₹28 Cr | ₹36 Cr |
Secured ST Loans repayable on Demands | ₹31 Cr | ₹24 Cr | ₹14 Cr | ₹28 Cr | ₹36 Cr |
Working Capital Loans- Sec | ₹31 Cr | ₹24 Cr | ₹14 Cr | ₹28 Cr | ₹36 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-31 Cr | ₹-24 Cr | ₹-14 Cr | ₹-28 Cr | ₹-36 Cr |
Short Term Provisions | ₹1.56 Cr | ₹0.25 Cr | ₹1.15 Cr | ₹0.80 Cr | ₹1.42 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹1.05 Cr | ₹0.37 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.56 Cr | ₹0.25 Cr | ₹0.10 Cr | ₹0.43 Cr | ₹1.42 Cr |
Total Current Liabilities | ₹64 Cr | ₹58 Cr | ₹48 Cr | ₹62 Cr | ₹63 Cr |
Total Liabilities | ₹252 Cr | ₹217 Cr | ₹199 Cr | ₹186 Cr | ₹165 Cr |
ASSETS | |||||
Gross Block | ₹182 Cr | ₹148 Cr | ₹143 Cr | ₹158 Cr | ₹151 Cr |
Less: Accumulated Depreciation | ₹64 Cr | ₹60 Cr | ₹57 Cr | ₹74 Cr | ₹69 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹117 Cr | ₹89 Cr | ₹86 Cr | ₹84 Cr | ₹82 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹10 Cr | ₹5.66 Cr | ₹5.54 Cr | ₹5.20 Cr | ₹6.42 Cr |
Non Current Investments | ₹0.11 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.04 Cr |
Long Term Investment | ₹0.11 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.04 Cr |
Quoted | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr |
Unquoted | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Long Term Loans & Advances | ₹7.85 Cr | ₹7.70 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr |
Other Non Current Assets | ₹0.74 Cr | ₹0.82 Cr | ₹0.89 Cr | ₹0.73 Cr | ₹1.18 Cr |
Total Non-Current Assets | ₹136 Cr | ₹103 Cr | ₹105 Cr | ₹103 Cr | ₹105 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹32 Cr | ₹47 Cr | ₹35 Cr | ₹33 Cr | ₹25 Cr |
Raw Materials | ₹17 Cr | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr |
Work-in Progress | ₹4.33 Cr | ₹4.21 Cr | ₹3.64 Cr | ₹2.75 Cr | ₹2.85 Cr |
Finished Goods | ₹4.63 Cr | ₹7.68 Cr | ₹6.63 Cr | ₹6.77 Cr | ₹5.07 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹5.29 Cr | ₹5.14 Cr | ₹5.31 Cr | ₹4.22 Cr | ₹4.25 Cr |
Other Inventory | ₹1.42 Cr | ₹6.12 Cr | ₹1.75 Cr | ₹2.54 Cr | ₹0.67 Cr |
Sundry Debtors | ₹24 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr | ₹17 Cr |
Debtors more than Six months | ₹2.26 Cr | ₹2.26 Cr | ₹1.40 Cr | ₹1.92 Cr | - |
Debtors Others | ₹22 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr |
Cash and Bank | ₹32 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹3.98 Cr |
Cash in hand | ₹0.19 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.27 Cr |
Balances at Bank | ₹31 Cr | ₹17 Cr | ₹13 Cr | ₹14 Cr | ₹3.71 Cr |
Other cash and bank balances | ₹0.34 Cr | - | - | - | - |
Other Current Assets | ₹1.84 Cr | ₹1.61 Cr | ₹1.26 Cr | ₹0.91 Cr | ₹0.56 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.87 Cr | ₹0.44 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.14 Cr |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹0.98 Cr | ₹1.17 Cr | ₹1.04 Cr | ₹0.69 Cr | ₹0.42 Cr |
Short Term Loans and Advances | ₹27 Cr | ₹25 Cr | ₹20 Cr | ₹13 Cr | ₹14 Cr |
Advances recoverable in cash or in kind | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹13 Cr | ₹13 Cr |
Advance income tax and TDS | ₹5.71 Cr | ₹3.63 Cr | - | ₹0.41 Cr | ₹0.34 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | - | - | - | ₹0.36 Cr |
Total Current Assets | ₹116 Cr | ₹114 Cr | ₹94 Cr | ₹83 Cr | ₹60 Cr |
Net Current Assets (Including Current Investments) | ₹52 Cr | ₹56 Cr | ₹46 Cr | ₹21 Cr | ₹-3.04 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹252 Cr | ₹217 Cr | ₹199 Cr | ₹186 Cr | ₹165 Cr |
Contingent Liabilities | ₹5.63 Cr | ₹7.16 Cr | ₹5.41 Cr | ₹4.94 Cr | ₹3.43 Cr |
Total Debt | ₹49 Cr | ₹30 Cr | ₹24 Cr | ₹41 Cr | ₹36 Cr |
Book Value | 426.19 | 393.74 | 368.82 | 293.78 | 246.07 |
Adjusted Book Value | 426.19 | 393.74 | 368.82 | 293.78 | 246.07 |
Compare Balance Sheet of peers of B&A
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
B&A | ₹170.5 Cr | -5.2% | 3.9% | 63.3% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹91,950.4 Cr | 2.4% | -2.6% | -14.3% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,768.9 Cr | -0.1% | -9.1% | 13.3% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,928.4 Cr | 3.4% | -7.6% | -2.9% | Stock Analytics | |
GOODRICKE GROUP | ₹614.4 Cr | 1.1% | -3.5% | 42.9% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹370.2 Cr | 1.7% | -12.2% | 22% | Stock Analytics |
B&A Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
B&A | -5.2% |
3.9% |
63.3% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses