BOROSIL
|
BOROSIL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | ₹4.93 Cr | ₹4.93 Cr | ₹4.28 Cr | ₹3.26 Cr | ₹0.01 Cr |
Total Reserves | ₹564 Cr | ₹494 Cr | ₹752 Cr | ₹680 Cr | ₹637 Cr |
Securities Premium | ₹12 Cr | ₹7.84 Cr | ₹2.02 Cr | ₹1.18 Cr | - |
Capital Reserves | ₹89 Cr | ₹89 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr |
Profit & Loss Account Balance | ₹459 Cr | ₹393 Cr | ₹660 Cr | ₹589 Cr | ₹547 Cr |
General Reserves | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Other Reserves | ₹-1.80 Cr | ₹-1.34 Cr | ₹-1.18 Cr | ₹-1.06 Cr | ₹-1.35 Cr |
Reserve excluding Revaluation Reserve | ₹564 Cr | ₹494 Cr | ₹752 Cr | ₹680 Cr | ₹637 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹580 Cr | ₹510 Cr | ₹767 Cr | ₹695 Cr | ₹648 Cr |
Minority Interest | - | - | ₹16 Cr | ₹13 Cr | ₹13 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹93 Cr | ₹53 Cr | - | ₹0.60 Cr | ₹1.17 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹120 Cr | ₹66 Cr | - | ₹1.27 Cr | ₹1.98 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-27 Cr | ₹-13 Cr | - | ₹-0.67 Cr | ₹-0.81 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 | ₹13 Cr | ₹8.37 Cr | ₹19 Cr | ₹11 Cr | ₹3.16 Cr |
Deferred Tax Assets | ₹13 Cr | ₹9.70 Cr | ₹14 Cr | ₹23 Cr | ₹23 Cr |
Deferred Tax Liability | ₹26 Cr | ₹18 Cr | ₹33 Cr | ₹34 Cr | ₹26 Cr |
Other Long Term Liabilities | ₹9.12 Cr | ₹5.32 Cr | ₹1.18 Cr | ₹1.19 Cr | ₹0.05 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | ₹2.80 Cr | ₹4.82 Cr | ₹3.96 Cr |
Total Non-Current Liabilities | ₹115 Cr | ₹67 Cr | ₹23 Cr | ₹18 Cr | ₹8.33 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹88 Cr | ₹41 Cr | ₹57 Cr | ₹52 Cr | ₹45 Cr |
Sundry Creditors | ₹88 Cr | ₹41 Cr | ₹57 Cr | ₹52 Cr | ₹45 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹253 Cr | ₹197 Cr | ₹77 Cr | ₹65 Cr | ₹70 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹4.66 Cr | ₹3.63 Cr | ₹4.15 Cr | ₹4.25 Cr | ₹2.40 Cr |
Interest Accrued But Not Due | ₹2.27 Cr | ₹0.57 Cr | ₹0.27 Cr | ₹0.37 Cr | ₹0.49 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹246 Cr | ₹192 Cr | ₹73 Cr | ₹60 Cr | ₹67 Cr |
Short Term Borrowings | ₹34 Cr | ₹22 Cr | - | ₹6.00 Cr | ₹49 Cr |
Secured ST Loans repayable on Demands | ₹34 Cr | ₹22 Cr | - | ₹6.00 Cr | ₹49 Cr |
Working Capital Loans- Sec | ₹34 Cr | ₹22 Cr | - | ₹6.00 Cr | ₹49 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-34 Cr | ₹-22 Cr | - | ₹-6.00 Cr | ₹-49 Cr |
Short Term Provisions | ₹9.62 Cr | ₹13 Cr | ₹14 Cr | ₹11 Cr | ₹7.06 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹6.20 Cr | ₹4.86 Cr | ₹3.19 Cr | ₹0.65 Cr |
Provision for post retirement benefits | - | - | - | - | ₹0.03 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹9.62 Cr | ₹7.25 Cr | ₹9.33 Cr | ₹7.45 Cr | ₹6.38 Cr |
Total Current Liabilities | ₹385 Cr | ₹273 Cr | ₹149 Cr | ₹133 Cr | ₹170 Cr |
Total Liabilities | ₹1,080 Cr | ₹850 Cr | ₹955 Cr | ₹859 Cr | ₹839 Cr |
ASSETS | |||||
Gross Block | ₹711 Cr | ₹458 Cr | ₹420 Cr | ₹473 Cr | ₹417 Cr |
Less: Accumulated Depreciation | ₹164 Cr | ₹105 Cr | ₹145 Cr | ₹127 Cr | ₹92 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹547 Cr | ₹352 Cr | ₹275 Cr | ₹346 Cr | ₹326 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹25 Cr | ₹40 Cr | ₹25 Cr | ₹13 Cr | ₹46 Cr |
Non Current Investments | ₹28 Cr | ₹37 Cr | ₹40 Cr | ₹47 Cr | ₹66 Cr |
Long Term Investment | ₹28 Cr | ₹37 Cr | ₹40 Cr | ₹47 Cr | ₹66 Cr |
Quoted | - | - | - | - | ₹8.31 Cr |
Unquoted | ₹28 Cr | ₹37 Cr | ₹40 Cr | ₹47 Cr | ₹58 Cr |
Long Term Loans & Advances | ₹21 Cr | ₹35 Cr | ₹53 Cr | ₹11 Cr | ₹16 Cr |
Other Non Current Assets | ₹2.68 Cr | ₹3.51 Cr | ₹2.83 Cr | ₹3.60 Cr | ₹3.71 Cr |
Total Non-Current Assets | ₹625 Cr | ₹469 Cr | ₹397 Cr | ₹422 Cr | ₹459 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹58 Cr | ₹110 Cr | ₹157 Cr | ₹198 Cr | ₹52 Cr |
Quoted | ₹33 Cr | ₹32 Cr | ₹55 Cr | ₹16 Cr | ₹20 Cr |
Unquoted | ₹24 Cr | ₹78 Cr | ₹102 Cr | ₹183 Cr | ₹32 Cr |
Inventories | ₹253 Cr | ₹144 Cr | ₹193 Cr | ₹148 Cr | ₹184 Cr |
Raw Materials | ₹8.66 Cr | ₹7.96 Cr | ₹39 Cr | ₹26 Cr | ₹24 Cr |
Work-in Progress | ₹50 Cr | ₹20 Cr | ₹10 Cr | ₹12 Cr | ₹16 Cr |
Finished Goods | ₹26 Cr | ₹18 Cr | ₹28 Cr | ₹37 Cr | ₹63 Cr |
Packing Materials | ₹6.62 Cr | ₹4.97 Cr | ₹7.37 Cr | ₹6.33 Cr | ₹7.33 Cr |
Stores  and Spare | ₹6.63 Cr | ₹4.59 Cr | ₹8.12 Cr | ₹6.76 Cr | ₹6.18 Cr |
Other Inventory | ₹155 Cr | ₹89 Cr | ₹101 Cr | ₹60 Cr | ₹66 Cr |
Sundry Debtors | ₹91 Cr | ₹51 Cr | ₹74 Cr | ₹66 Cr | ₹89 Cr |
Debtors more than Six months | ₹3.74 Cr | ₹6.24 Cr | ₹5.65 Cr | ₹6.18 Cr | - |
Debtors Others | ₹89 Cr | ₹49 Cr | ₹73 Cr | ₹65 Cr | ₹91 Cr |
Cash and Bank | ₹6.88 Cr | ₹9.51 Cr | ₹29 Cr | ₹7.59 Cr | ₹3.61 Cr |
Cash in hand | ₹0.10 Cr | ₹0.03 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.19 Cr |
Balances at Bank | ₹6.78 Cr | ₹9.48 Cr | ₹28 Cr | ₹7.46 Cr | ₹3.42 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹8.76 Cr | ₹5.34 Cr | ₹15 Cr | ₹8.80 Cr | ₹35 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | ₹0.18 Cr | ₹0.18 Cr | - |
Interest accrued and or due on loans | ₹0.48 Cr | ₹0.82 Cr | ₹1.88 Cr | ₹1.23 Cr | ₹1.29 Cr |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹8.28 Cr | ₹4.52 Cr | ₹13 Cr | ₹7.39 Cr | ₹34 Cr |
Short Term Loans and Advances | ₹38 Cr | ₹23 Cr | ₹28 Cr | ₹7.87 Cr | ₹15 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹4.29 Cr | ₹6.56 Cr | ₹4.24 Cr | ₹5.50 Cr |
Advance income tax and TDS | - | - | - | - | ₹0.03 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | ₹15 Cr | - | - |
Other Loans & Advances | ₹22 Cr | ₹19 Cr | ₹6.28 Cr | ₹3.63 Cr | ₹9.46 Cr |
Total Current Assets | ₹455 Cr | ₹344 Cr | ₹496 Cr | ₹437 Cr | ₹379 Cr |
Net Current Assets (Including Current Investments) | ₹70 Cr | ₹71 Cr | ₹348 Cr | ₹303 Cr | ₹209 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,080 Cr | ₹850 Cr | ₹955 Cr | ₹859 Cr | ₹839 Cr |
Contingent Liabilities | ₹7.83 Cr | ₹53 Cr | ₹57 Cr | ₹29 Cr | ₹15 Cr |
Total Debt | ₹154 Cr | ₹88 Cr | - | ₹7.27 Cr | ₹51 Cr |
Book Value | - | 75.05 | 66.83 | 60.59 | 56.81 |
Adjusted Book Value | 50.19 | 44.14 | 66.83 | 60.59 | 56.81 |
Compare Balance Sheet of peers of BOROSIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BOROSIL | ₹4,015.8 Cr | -0.6% | -16.2% | -5.4% | Stock Analytics | |
PG ELECTROPLAST | ₹25,271.8 Cr | 5.5% | 3.2% | 436.6% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹22,271.6 Cr | 0.4% | -5.4% | 18.5% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹11,905.0 Cr | -2% | -15.4% | -22.6% | Stock Analytics | |
EUREKA FORBES | ₹9,741.7 Cr | 1.6% | -7.9% | 19.5% | Stock Analytics | |
TTK PRESTIGE | ₹8,371.8 Cr | -0.7% | -16.4% | -14.4% | Stock Analytics |
BOROSIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BOROSIL | -0.6% |
-16.2% |
-5.4% |
SENSEX | 1.5% |
-5.1% |
0.6% |
You may also like the below Video Courses