BCL INDUSTRIES
|
BCL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹27 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹19 Cr |
Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹27 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹19 Cr |
Equity Paid Up | ₹27 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹19 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹21 Cr | ₹49 Cr | - | - | - |
Total Reserves | ₹603 Cr | ₹407 Cr | ₹343 Cr | ₹261 Cr | ₹198 Cr |
Securities Premium | ₹186 Cr | ₹78 Cr | ₹78 Cr | ₹78 Cr | ₹53 Cr |
Capital Reserves | ₹6.93 Cr | ₹6.93 Cr | ₹6.93 Cr | ₹6.93 Cr | ₹6.93 Cr |
Profit & Loss Account Balance | ₹268 Cr | ₹182 Cr | ₹119 Cr | ₹38 Cr | ₹100 Cr |
General Reserves | ₹136 Cr | ₹136 Cr | ₹136 Cr | ₹136 Cr | ₹36 Cr |
Other Reserves | ₹6.16 Cr | ₹3.62 Cr | ₹2.33 Cr | ₹1.59 Cr | ₹1.72 Cr |
Reserve excluding Revaluation Reserve | ₹603 Cr | ₹407 Cr | ₹342 Cr | ₹260 Cr | ₹198 Cr |
Revaluation reserve | ₹0.46 Cr | ₹0.46 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.48 Cr |
Shareholder's Funds | ₹652 Cr | ₹480 Cr | ₹367 Cr | ₹285 Cr | ₹217 Cr |
Minority Interest | ₹22 Cr | ₹9.82 Cr | ₹12 Cr | ₹2.50 Cr | ₹0.04 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹250 Cr | ₹222 Cr | ₹100 Cr | ₹54 Cr | ₹65 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹243 Cr | ₹195 Cr | ₹80 Cr | ₹35 Cr | ₹50 Cr |
Term Loans - Institutions | ₹27 Cr | ₹28 Cr | ₹19 Cr | ₹20 Cr | ₹17 Cr |
Other Secured | ₹-21 Cr | ₹-0.67 Cr | ₹0.85 Cr | ₹-1.30 Cr | ₹-1.68 Cr |
Unsecured Loans | ₹0.18 Cr | ₹6.57 Cr | ₹4.32 Cr | ₹3.79 Cr | ₹0.19 Cr |
Fixed Deposits - Public | ₹0.60 Cr | ₹1.26 Cr | ₹1.72 Cr | ₹0.96 Cr | - |
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 | - | - | ₹0.04 Cr | - | ₹0.19 Cr |
Other Unsecured Loan | ₹-0.42 Cr | ₹5.32 Cr | ₹2.56 Cr | ₹2.82 Cr | - |
Deferred Tax Assets / Liabilities | ₹22 Cr | ₹8.57 Cr | ₹11 Cr | ₹13 Cr | ₹13 Cr |
Deferred Tax Assets | ₹0.47 Cr | ₹7.34 Cr | ₹1.42 Cr | ₹0.16 Cr | ₹0.10 Cr |
Deferred Tax Liability | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Other Long Term Liabilities | ₹5.25 Cr | ₹3.64 Cr | ₹3.06 Cr | ₹3.69 Cr | ₹3.16 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.87 Cr | ₹2.66 Cr | ₹2.08 Cr | ₹1.97 Cr | ₹1.70 Cr |
Total Non-Current Liabilities | ₹279 Cr | ₹244 Cr | ₹121 Cr | ₹76 Cr | ₹83 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹95 Cr | ₹124 Cr | ₹79 Cr | ₹100 Cr | ₹153 Cr |
Sundry Creditors | ₹95 Cr | ₹124 Cr | ₹79 Cr | ₹100 Cr | ₹153 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹56 Cr | ₹34 Cr | ₹41 Cr | ₹57 Cr | ₹47 Cr |
Bank Overdraft / Short term credit | ₹0.03 Cr | - | - | - | - |
Advances received from customers | ₹2.41 Cr | ₹8.02 Cr | ₹2.67 Cr | ₹4.58 Cr | - |
Interest Accrued But Not Due | ₹0.53 Cr | ₹0.23 Cr | ₹0.90 Cr | ₹0.21 Cr | ₹1.24 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹53 Cr | ₹26 Cr | ₹38 Cr | ₹52 Cr | ₹46 Cr |
Short Term Borrowings | ₹193 Cr | ₹194 Cr | ₹132 Cr | ₹99 Cr | ₹100 Cr |
Secured ST Loans repayable on Demands | ₹169 Cr | ₹192 Cr | ₹132 Cr | ₹99 Cr | ₹99 Cr |
Working Capital Loans- Sec | ₹169 Cr | ₹192 Cr | ₹132 Cr | ₹99 Cr | ₹99 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹3.84 Cr | ₹2.70 Cr | - | ₹0.40 Cr | ₹1.05 Cr |
Other Unsecured Loans | ₹-149 Cr | ₹-192 Cr | ₹-132 Cr | ₹-99 Cr | ₹-99 Cr |
Short Term Provisions | ₹3.18 Cr | ₹9.21 Cr | ₹6.25 Cr | ₹13 Cr | ₹3.60 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.27 Cr | ₹8.50 Cr | ₹5.77 Cr | ₹12 Cr | ₹3.35 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.90 Cr | ₹0.71 Cr | ₹0.49 Cr | ₹0.55 Cr | ₹0.25 Cr |
Total Current Liabilities | ₹348 Cr | ₹361 Cr | ₹259 Cr | ₹269 Cr | ₹303 Cr |
Total Liabilities | ₹1,301 Cr | ₹1,096 Cr | ₹758 Cr | ₹632 Cr | ₹604 Cr |
ASSETS | |||||
Gross Block | ₹811 Cr | ₹474 Cr | ₹264 Cr | ₹249 Cr | ₹236 Cr |
Less: Accumulated Depreciation | ₹192 Cr | ₹158 Cr | ₹134 Cr | ₹120 Cr | ₹107 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹619 Cr | ₹316 Cr | ₹130 Cr | ₹129 Cr | ₹129 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹13 Cr | ₹212 Cr | ₹166 Cr | ₹29 Cr | ₹19 Cr |
Non Current Investments | ₹9.79 Cr | ₹6.85 Cr | ₹5.02 Cr | ₹4.02 Cr | ₹4.32 Cr |
Long Term Investment | ₹9.79 Cr | ₹6.85 Cr | ₹5.02 Cr | ₹4.02 Cr | ₹4.32 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹9.79 Cr | ₹6.85 Cr | ₹5.02 Cr | ₹4.02 Cr | ₹4.32 Cr |
Long Term Loans & Advances | ₹3.81 Cr | ₹21 Cr | ₹48 Cr | ₹21 Cr | ₹16 Cr |
Other Non Current Assets | ₹4.67 Cr | ₹0.91 Cr | - | - | - |
Total Non-Current Assets | ₹672 Cr | ₹580 Cr | ₹373 Cr | ₹183 Cr | ₹168 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹0.10 Cr | ₹0.09 Cr | ₹22 Cr | ₹31 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | ₹0.10 Cr | ₹0.09 Cr | ₹22 Cr | ₹31 Cr |
Inventories | ₹385 Cr | ₹321 Cr | ₹196 Cr | ₹251 Cr | ₹333 Cr |
Raw Materials | ₹85 Cr | ₹58 Cr | ₹65 Cr | ₹101 Cr | ₹107 Cr |
Work-in Progress | ₹70 Cr | ₹44 Cr | ₹41 Cr | ₹42 Cr | ₹45 Cr |
Finished Goods | ₹167 Cr | ₹149 Cr | ₹75 Cr | ₹72 Cr | ₹153 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹62 Cr | ₹41 Cr | ₹15 Cr | ₹20 Cr | ₹23 Cr |
Other Inventory | - | ₹27 Cr | ₹0.06 Cr | ₹17 Cr | ₹4.74 Cr |
Sundry Debtors | ₹122 Cr | ₹93 Cr | ₹102 Cr | ₹135 Cr | ₹35 Cr |
Debtors more than Six months | ₹1.24 Cr | ₹0.49 Cr | ₹0.50 Cr | ₹0.50 Cr | - |
Debtors Others | ₹121 Cr | ₹93 Cr | ₹102 Cr | ₹134 Cr | ₹35 Cr |
Cash and Bank | ₹5.74 Cr | ₹7.59 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr |
Cash in hand | ₹1.57 Cr | ₹1.18 Cr | ₹0.47 Cr | ₹0.23 Cr | ₹0.52 Cr |
Balances at Bank | ₹4.17 Cr | ₹6.41 Cr | ₹21 Cr | ₹14 Cr | ₹13 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹23 Cr | ₹8.70 Cr | ₹3.03 Cr | ₹3.18 Cr | ₹3.06 Cr |
Interest accrued on Investments | ₹0.00 Cr | ₹0.02 Cr | ₹0.00 Cr | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹12 Cr | - | - | - | - |
Interest accrued and or due on loans | ₹2.53 Cr | - | - | - | - |
Prepaid Expenses | ₹7.41 Cr | ₹5.88 Cr | ₹2.99 Cr | ₹3.17 Cr | ₹2.53 Cr |
Other current_assets | ₹0.66 Cr | ₹2.81 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.54 Cr |
Short Term Loans and Advances | ₹94 Cr | ₹85 Cr | ₹63 Cr | ₹19 Cr | ₹15 Cr |
Advances recoverable in cash or in kind | ₹50 Cr | ₹30 Cr | ₹35 Cr | ₹8.19 Cr | ₹14 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹43 Cr | ₹55 Cr | ₹28 Cr | ₹11 Cr | ₹0.75 Cr |
Total Current Assets | ₹629 Cr | ₹515 Cr | ₹384 Cr | ₹443 Cr | ₹430 Cr |
Net Current Assets (Including Current Investments) | ₹281 Cr | ₹154 Cr | ₹126 Cr | ₹175 Cr | ₹127 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,301 Cr | ₹1,096 Cr | ₹758 Cr | ₹632 Cr | ₹604 Cr |
Contingent Liabilities | ₹19 Cr | ₹5.74 Cr | ₹0.50 Cr | ₹2.84 Cr | ₹5.87 Cr |
Total Debt | ₹476 Cr | ₹438 Cr | ₹260 Cr | ₹183 Cr | ₹178 Cr |
Book Value | - | 178.40 | 151.63 | 117.68 | 113.31 |
Adjusted Book Value | 23.12 | 17.84 | 15.16 | 11.77 | 11.33 |
Compare Balance Sheet of peers of BCL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BCL INDUSTRIES | ₹1,683.2 Cr | 5.5% | -2.2% | 14.7% | Stock Analytics | |
PATANJALI FOODS | ₹64,945.5 Cr | 8.3% | 5.5% | 34.7% | Stock Analytics | |
ADANI WILMAR | ₹44,981.9 Cr | 6.7% | -0.9% | 3% | Stock Analytics | |
GOKUL AGRO RESOURCES | ₹4,196.9 Cr | 10.8% | 3.5% | 154.8% | Stock Analytics | |
AGRO TECH FOODS | ₹2,293.0 Cr | 7.3% | 9.4% | 20.4% | Stock Analytics | |
KRITI NUTRIENTS | ₹691.4 Cr | 4.4% | -3.8% | 94.5% | Stock Analytics |
BCL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BCL INDUSTRIES | 5.5% |
-2.2% |
14.7% |
SENSEX | -0.8% |
-5.8% |
24.5% |
You may also like the below Video Courses