CAPTAIN POLYPLAST
|
CAPTAIN POLYPLAST Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Equity - Authorised | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Issued | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Equity Paid Up | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹1.19 Cr | - | - | - | - |
Total Reserves | ₹84 Cr | ₹62 Cr | ₹56 Cr | ₹52 Cr | ₹43 Cr |
Securities Premium | ₹5.60 Cr | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹78 Cr | ₹61 Cr | ₹55 Cr | ₹51 Cr | ₹42 Cr |
General Reserves | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Other Reserves | ₹0.55 Cr | ₹0.24 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹-0.75 Cr |
Reserve excluding Revaluation Reserve | ₹84 Cr | ₹62 Cr | ₹56 Cr | ₹52 Cr | ₹43 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹95 Cr | ₹72 Cr | ₹66 Cr | ₹62 Cr | ₹53 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹12 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹4.27 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹12 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹4.27 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹7.92 Cr | ₹5.34 Cr | ₹12 Cr | ₹2.83 Cr | ₹4.54 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | ₹0.35 Cr | - | ₹0.16 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹7.92 Cr | ₹4.99 Cr | ₹12 Cr | ₹2.67 Cr | ₹3.42 Cr |
Other Unsecured Loan | - | - | - | - | ₹1.12 Cr |
Deferred Tax Assets / Liabilities | ₹-0.75 Cr | ₹-0.23 Cr | ₹-0.39 Cr | ₹-0.36 Cr | ₹-0.24 Cr |
Deferred Tax Assets | ₹0.75 Cr | ₹0.33 Cr | ₹0.39 Cr | ₹0.36 Cr | ₹0.24 Cr |
Deferred Tax Liability | - | ₹0.10 Cr | - | - | - |
Other Long Term Liabilities | ₹0.59 Cr | ₹0.91 Cr | ₹1.30 Cr | ₹2.34 Cr | ₹2.07 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹20 Cr | ₹22 Cr | ₹26 Cr | ₹21 Cr | ₹11 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹49 Cr | ₹56 Cr | ₹39 Cr | ₹38 Cr | ₹67 Cr |
Sundry Creditors | ₹49 Cr | ₹56 Cr | ₹39 Cr | ₹38 Cr | ₹67 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹25 Cr | ₹23 Cr | ₹25 Cr | ₹22 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹12 Cr | ₹13 Cr | ₹8.41 Cr | ₹6.84 Cr | ₹4.71 Cr |
Interest Accrued But Not Due | - | ₹0.52 Cr | ₹0.31 Cr | ₹0.41 Cr | ₹0.51 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹13 Cr | ₹9.21 Cr | ₹16 Cr | ₹14 Cr | ₹7.60 Cr |
Short Term Borrowings | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr | ₹62 Cr |
Secured ST Loans repayable on Demands | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr | ₹62 Cr |
Working Capital Loans- Sec | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr | ₹62 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-74 Cr | ₹-53 Cr | ₹-52 Cr | ₹-63 Cr | ₹-62 Cr |
Short Term Provisions | ₹2.57 Cr | ₹2.10 Cr | ₹1.76 Cr | ₹4.39 Cr | ₹5.48 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.46 Cr | ₹1.52 Cr | ₹1.20 Cr | ₹3.46 Cr | ₹4.61 Cr |
Provision for post retirement benefits | ₹1.00 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹0.82 Cr | ₹0.82 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.12 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.06 Cr |
Total Current Liabilities | ₹151 Cr | ₹134 Cr | ₹118 Cr | ₹127 Cr | ₹147 Cr |
Total Liabilities | ₹266 Cr | ₹229 Cr | ₹211 Cr | ₹210 Cr | ₹211 Cr |
ASSETS | |||||
Gross Block | ₹46 Cr | ₹42 Cr | ₹41 Cr | ₹39 Cr | ₹37 Cr |
Less: Accumulated Depreciation | ₹31 Cr | ₹29 Cr | ₹26 Cr | ₹22 Cr | ₹19 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹19 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.03 Cr | - | ₹0.30 Cr | ₹0.33 Cr | - |
Non Current Investments | ₹5.02 Cr | ₹4.10 Cr | ₹3.33 Cr | ₹5.20 Cr | ₹4.84 Cr |
Long Term Investment | ₹5.02 Cr | ₹4.10 Cr | ₹3.33 Cr | ₹5.20 Cr | ₹4.84 Cr |
Quoted | ₹4.86 Cr | ₹3.94 Cr | ₹3.15 Cr | ₹5.02 Cr | ₹4.66 Cr |
Unquoted | ₹0.16 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
Long Term Loans & Advances | ₹6.20 Cr | ₹5.60 Cr | ₹5.12 Cr | ₹4.88 Cr | ₹5.03 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹26 Cr | ₹23 Cr | ₹24 Cr | ₹28 Cr | ₹28 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹35 Cr | ₹44 Cr | ₹38 Cr | ₹33 Cr | ₹33 Cr |
Raw Materials | ₹2.75 Cr | ₹8.41 Cr | ₹4.07 Cr | ₹3.65 Cr | ₹3.12 Cr |
Work-in Progress | - | ₹35 Cr | ₹33 Cr | - | - |
Finished Goods | ₹32 Cr | - | - | ₹30 Cr | ₹29 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | ₹0.25 Cr | ₹0.22 Cr | - | - |
Other Inventory | ₹0.12 Cr | - | - | ₹0.05 Cr | ₹0.04 Cr |
Sundry Debtors | ₹177 Cr | ₹118 Cr | ₹108 Cr | ₹112 Cr | ₹95 Cr |
Debtors more than Six months | ₹50 Cr | ₹44 Cr | ₹67 Cr | ₹66 Cr | - |
Debtors Others | ₹126 Cr | ₹74 Cr | ₹41 Cr | ₹46 Cr | ₹95 Cr |
Cash and Bank | ₹4.87 Cr | ₹4.58 Cr | ₹4.61 Cr | ₹2.48 Cr | ₹3.25 Cr |
Cash in hand | ₹0.11 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.17 Cr |
Balances at Bank | ₹4.76 Cr | ₹4.56 Cr | ₹4.57 Cr | ₹2.45 Cr | ₹3.08 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹15 Cr | ₹27 Cr | ₹28 Cr | ₹24 Cr | ₹38 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
Prepaid Expenses | ₹0.96 Cr | ₹0.44 Cr | ₹0.39 Cr | ₹0.43 Cr | ₹0.43 Cr |
Other current_assets | ₹14 Cr | ₹27 Cr | ₹28 Cr | ₹23 Cr | ₹38 Cr |
Short Term Loans and Advances | ₹8.92 Cr | ₹12 Cr | ₹8.33 Cr | ₹11 Cr | ₹14 Cr |
Advances recoverable in cash or in kind | ₹5.48 Cr | ₹5.27 Cr | ₹4.05 Cr | ₹3.30 Cr | ₹4.08 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.43 Cr | ₹6.28 Cr | ₹4.27 Cr | ₹7.29 Cr | ₹9.72 Cr |
Total Current Assets | ₹240 Cr | ₹205 Cr | ₹187 Cr | ₹182 Cr | ₹183 Cr |
Net Current Assets (Including Current Investments) | ₹89 Cr | ₹71 Cr | ₹69 Cr | ₹55 Cr | ₹35 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹266 Cr | ₹229 Cr | ₹211 Cr | ₹210 Cr | ₹211 Cr |
Contingent Liabilities | ₹25 Cr | ₹22 Cr | ₹20 Cr | ₹31 Cr | ₹27 Cr |
Total Debt | ₹102 Cr | ₹81 Cr | ₹84 Cr | ₹86 Cr | ₹74 Cr |
Book Value | 17.83 | 14.36 | 13.15 | 12.32 | 10.52 |
Adjusted Book Value | 17.83 | 14.36 | 13.15 | 12.32 | 10.52 |
Compare Balance Sheet of peers of CAPTAIN POLYPLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CAPTAIN POLYPLAST | ₹435.6 Cr | -3.6% | 22.7% | 124.9% | Stock Analytics | |
SUPREME INDUSTRIES | ₹61,575.6 Cr | -1.1% | 6.6% | 12.7% | Stock Analytics | |
ASTRAL | ₹46,594.7 Cr | -6.4% | 1.2% | -8% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹14,813.9 Cr | -8.8% | -6.7% | 14.3% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,714.5 Cr | -7.1% | 0.5% | -18.3% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,505.4 Cr | -3.6% | -3.8% | -44.4% | Stock Analytics |
CAPTAIN POLYPLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CAPTAIN POLYPLAST | -3.6% |
22.7% |
124.9% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses