CARBORUNDUM UNIVERSAL
|
CARBORUNDUM UNIVERSAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
Equity - Authorised | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr |
Equity - Issued | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
Equity Paid Up | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 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 | ₹23 Cr | ₹19 Cr | ₹13 Cr | ₹7.87 Cr | ₹6.28 Cr |
Total Reserves | ₹3,084 Cr | ₹2,783 Cr | ₹2,332 Cr | ₹2,105 Cr | ₹1,833 Cr |
Securities Premium | ₹55 Cr | ₹41 Cr | ₹38 Cr | ₹32 Cr | ₹29 Cr |
Capital Reserves | ₹2.66 Cr | ₹2.66 Cr | ₹2.66 Cr | ₹2.66 Cr | ₹82 Cr |
Profit & Loss Account Balance | ₹2,127 Cr | ₹1,790 Cr | ₹1,499 Cr | ₹1,277 Cr | ₹989 Cr |
General Reserves | ₹973 Cr | ₹923 Cr | ₹873 Cr | ₹823 Cr | ₹773 Cr |
Other Reserves | ₹-73 Cr | ₹26 Cr | ₹-81 Cr | ₹-30 Cr | ₹-40 Cr |
Reserve excluding Revaluation Reserve | ₹3,082 Cr | ₹2,781 Cr | ₹2,330 Cr | ₹2,102 Cr | ₹1,831 Cr |
Revaluation reserve | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr |
Shareholder's Funds | ₹3,126 Cr | ₹2,821 Cr | ₹2,364 Cr | ₹2,131 Cr | ₹1,858 Cr |
Minority Interest | ₹139 Cr | ₹128 Cr | ₹86 Cr | ₹46 Cr | ₹46 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹15 Cr | ₹24 Cr | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹21 Cr | ₹26 Cr | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-6.56 Cr | ₹-1.78 Cr | - | - | - |
Unsecured Loans | ₹13 Cr | ₹19 Cr | ₹7.78 Cr | ₹4.98 Cr | ₹4.23 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹19 Cr | ₹19 Cr | - | - | - |
Other Unsecured Loan | ₹-6.07 Cr | - | ₹7.78 Cr | ₹4.98 Cr | ₹4.23 Cr |
Deferred Tax Assets / Liabilities | ₹-50 Cr | ₹-24 Cr | ₹14 Cr | ₹-3.27 Cr | ₹4.09 Cr |
Deferred Tax Assets | ₹136 Cr | ₹98 Cr | ₹34 Cr | ₹21 Cr | ₹18 Cr |
Deferred Tax Liability | ₹87 Cr | ₹74 Cr | ₹48 Cr | ₹18 Cr | ₹22 Cr |
Other Long Term Liabilities | ₹97 Cr | ₹119 Cr | ₹37 Cr | ₹17 Cr | ₹5.83 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹24 Cr | ₹24 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr |
Total Non-Current Liabilities | ₹99 Cr | ₹162 Cr | ₹73 Cr | ₹32 Cr | ₹25 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹398 Cr | ₹336 Cr | ₹370 Cr | ₹303 Cr | ₹195 Cr |
Sundry Creditors | ₹398 Cr | ₹336 Cr | ₹370 Cr | ₹303 Cr | ₹195 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹109 Cr | ₹165 Cr | ₹176 Cr | ₹106 Cr | ₹85 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹18 Cr | ₹26 Cr | ₹8.49 Cr | ₹14 Cr | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹91 Cr | ₹138 Cr | ₹167 Cr | ₹92 Cr | ₹85 Cr |
Short Term Borrowings | ₹73 Cr | ₹185 Cr | ₹204 Cr | ₹36 Cr | ₹55 Cr |
Secured ST Loans repayable on Demands | ₹72 Cr | ₹106 Cr | ₹7.87 Cr | ₹3.87 Cr | ₹9.40 Cr |
Working Capital Loans- Sec | ₹22 Cr | ₹52 Cr | ₹7.28 Cr | ₹3.87 Cr | ₹9.40 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-22 Cr | ₹28 Cr | ₹189 Cr | ₹28 Cr | ₹36 Cr |
Short Term Provisions | ₹98 Cr | ₹52 Cr | ₹22 Cr | ₹22 Cr | ₹18 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹39 Cr | ₹1.61 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹59 Cr | ₹50 Cr | ₹22 Cr | ₹22 Cr | ₹18 Cr |
Total Current Liabilities | ₹677 Cr | ₹738 Cr | ₹773 Cr | ₹466 Cr | ₹353 Cr |
Total Liabilities | ₹4,041 Cr | ₹3,848 Cr | ₹3,296 Cr | ₹2,676 Cr | ₹2,283 Cr |
ASSETS | |||||
Gross Block | ₹2,554 Cr | ₹2,382 Cr | ₹1,672 Cr | ₹1,350 Cr | ₹1,224 Cr |
Less: Accumulated Depreciation | ₹999 Cr | ₹855 Cr | ₹666 Cr | ₹573 Cr | ₹475 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,555 Cr | ₹1,527 Cr | ₹1,006 Cr | ₹777 Cr | ₹748 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹78 Cr | ₹87 Cr | ₹58 Cr | ₹28 Cr | ₹39 Cr |
Non Current Investments | ₹172 Cr | ₹161 Cr | ₹138 Cr | ₹127 Cr | ₹121 Cr |
Long Term Investment | ₹172 Cr | ₹161 Cr | ₹138 Cr | ₹127 Cr | ₹121 Cr |
Quoted | ₹81 Cr | ₹81 Cr | ₹72 Cr | ₹63 Cr | ₹59 Cr |
Unquoted | ₹91 Cr | ₹80 Cr | ₹66 Cr | ₹64 Cr | ₹62 Cr |
Long Term Loans & Advances | ₹58 Cr | ₹43 Cr | ₹42 Cr | ₹34 Cr | ₹34 Cr |
Other Non Current Assets | ₹4.20 Cr | ₹3.79 Cr | ₹405 Cr | - | - |
Total Non-Current Assets | ₹1,873 Cr | ₹1,822 Cr | ₹1,648 Cr | ₹966 Cr | ₹942 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | ₹68 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | ₹68 Cr |
Inventories | ₹850 Cr | ₹899 Cr | ₹691 Cr | ₹461 Cr | ₹508 Cr |
Raw Materials | ₹295 Cr | ₹324 Cr | ₹275 Cr | ₹174 Cr | ₹152 Cr |
Work-in Progress | ₹199 Cr | ₹179 Cr | ₹122 Cr | ₹100 Cr | ₹102 Cr |
Finished Goods | ₹201 Cr | ₹225 Cr | ₹162 Cr | ₹75 Cr | ₹99 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹86 Cr | ₹109 Cr | ₹80 Cr | ₹71 Cr | ₹68 Cr |
Other Inventory | ₹68 Cr | ₹62 Cr | ₹51 Cr | ₹40 Cr | ₹86 Cr |
Sundry Debtors | ₹679 Cr | ₹627 Cr | ₹485 Cr | ₹478 Cr | ₹402 Cr |
Debtors more than Six months | ₹20 Cr | ₹35 Cr | ₹22 Cr | ₹33 Cr | ₹14 Cr |
Debtors Others | ₹723 Cr | ₹652 Cr | ₹495 Cr | ₹458 Cr | ₹402 Cr |
Cash and Bank | ₹558 Cr | ₹400 Cr | ₹352 Cr | ₹689 Cr | ₹294 Cr |
Cash in hand | ₹0.21 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.18 Cr | ₹1.31 Cr |
Balances at Bank | ₹558 Cr | ₹400 Cr | ₹351 Cr | ₹689 Cr | ₹293 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹22 Cr | ₹26 Cr | ₹23 Cr | ₹14 Cr | ₹17 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹22 Cr | ₹26 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr |
Other current_assets | - | ₹0.18 Cr | ₹5.02 Cr | - | ₹4.49 Cr |
Short Term Loans and Advances | ₹60 Cr | ₹73 Cr | ₹98 Cr | ₹68 Cr | ₹52 Cr |
Advances recoverable in cash or in kind | ₹46 Cr | ₹51 Cr | ₹46 Cr | ₹35 Cr | ₹20 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹14 Cr | ₹23 Cr | ₹52 Cr | ₹33 Cr | ₹32 Cr |
Total Current Assets | ₹2,169 Cr | ₹2,026 Cr | ₹1,648 Cr | ₹1,709 Cr | ₹1,340 Cr |
Net Current Assets (Including Current Investments) | ₹1,491 Cr | ₹1,288 Cr | ₹875 Cr | ₹1,243 Cr | ₹987 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹4,041 Cr | ₹3,848 Cr | ₹3,296 Cr | ₹2,676 Cr | ₹2,283 Cr |
Contingent Liabilities | ₹155 Cr | ₹97 Cr | ₹122 Cr | ₹67 Cr | ₹55 Cr |
Total Debt | ₹113 Cr | ₹230 Cr | ₹212 Cr | ₹41 Cr | ₹62 Cr |
Book Value | - | 147.39 | 123.70 | 111.88 | 97.66 |
Adjusted Book Value | 162.97 | 147.39 | 123.70 | 111.88 | 97.66 |
Compare Balance Sheet of peers of CARBORUNDUM UNIVERSAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CARBORUNDUM UNIVERSAL | ₹25,005.2 Cr | -1.5% | -7% | 10.7% | Stock Analytics | |
GRINDWELL NORTON | ₹22,472.3 Cr | -8.6% | 0% | -4.5% | Stock Analytics | |
WENDT (INDIA) | ₹3,259.6 Cr | -4% | 6.7% | 21.2% | Stock Analytics |
CARBORUNDUM UNIVERSAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CARBORUNDUM UNIVERSAL | -1.5% |
-7% |
10.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses