CARYSIL
|
CARYSIL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 Cr |
Equity - Authorised | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr |
Equity - Issued | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 Cr |
Equity Paid Up | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 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 | ₹1.71 Cr | ₹2.59 Cr | ₹3.70 Cr | - | - |
Total Reserves | ₹347 Cr | ₹295 Cr | ₹245 Cr | ₹186 Cr | ₹152 Cr |
Securities Premium | ₹45 Cr | ₹43 Cr | ₹41 Cr | ₹40 Cr | ₹40 Cr |
Capital Reserves | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr |
Profit & Loss Account Balance | ₹227 Cr | ₹186 Cr | ₹147 Cr | ₹99 Cr | ₹70 Cr |
General Reserves | ₹79 Cr | ₹67 Cr | ₹57 Cr | ₹47 Cr | ₹42 Cr |
Other Reserves | ₹-4.31 Cr | ₹-1.67 Cr | ₹-0.17 Cr | ₹-0.21 Cr | ₹-0.03 Cr |
Reserve excluding Revaluation Reserve | ₹347 Cr | ₹295 Cr | ₹245 Cr | ₹186 Cr | ₹152 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹354 Cr | ₹303 Cr | ₹254 Cr | ₹191 Cr | ₹158 Cr |
Minority Interest | ₹4.12 Cr | ₹3.65 Cr | ₹3.24 Cr | ₹2.56 Cr | ₹2.37 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹115 Cr | ₹78 Cr | ₹39 Cr | ₹22 Cr | ₹21 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹153 Cr | ₹106 Cr | ₹50 Cr | ₹29 Cr | ₹32 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-38 Cr | ₹-28 Cr | ₹-12 Cr | ₹-6.85 Cr | ₹-11 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 | ₹5.95 Cr | ₹5.22 Cr | ₹4.62 Cr | ₹3.98 Cr | ₹1.99 Cr |
Deferred Tax Assets | ₹1.65 Cr | ₹2.20 Cr | ₹1.62 Cr | ₹2.40 Cr | ₹2.40 Cr |
Deferred Tax Liability | ₹7.60 Cr | ₹7.42 Cr | ₹6.24 Cr | ₹6.37 Cr | ₹4.38 Cr |
Other Long Term Liabilities | ₹9.60 Cr | ₹11 Cr | ₹9.82 Cr | ₹4.58 Cr | ₹0.48 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.51 Cr | ₹0.89 Cr | ₹0.76 Cr | ₹0.69 Cr | ₹0.57 Cr |
Total Non-Current Liabilities | ₹132 Cr | ₹95 Cr | ₹54 Cr | ₹31 Cr | ₹24 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹87 Cr | ₹78 Cr | ₹79 Cr | ₹42 Cr | ₹29 Cr |
Sundry Creditors | ₹87 Cr | ₹78 Cr | ₹79 Cr | ₹42 Cr | ₹29 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹63 Cr | ₹62 Cr | ₹25 Cr | ₹19 Cr | ₹19 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.21 Cr | ₹1.37 Cr | ₹1.96 Cr | ₹2.16 Cr | ₹2.61 Cr |
Interest Accrued But Not Due | ₹0.13 Cr | ₹0.28 Cr | ₹0.14 Cr | ₹0.09 Cr | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | ₹1.61 Cr |
Other Liabilities | ₹60 Cr | ₹61 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr |
Short Term Borrowings | ₹145 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr | ₹68 Cr |
Secured ST Loans repayable on Demands | ₹143 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr | ₹68 Cr |
Working Capital Loans- Sec | ₹143 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr | ₹68 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-140 Cr | ₹-115 Cr | ₹-87 Cr | ₹-73 Cr | ₹-68 Cr |
Short Term Provisions | ₹60 Cr | ₹55 Cr | ₹51 Cr | ₹33 Cr | ₹24 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹58 Cr | ₹54 Cr | ₹50 Cr | ₹32 Cr | ₹23 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.78 Cr | ₹0.98 Cr | ₹1.63 Cr | ₹1.03 Cr | ₹0.76 Cr |
Total Current Liabilities | ₹355 Cr | ₹310 Cr | ₹243 Cr | ₹166 Cr | ₹140 Cr |
Total Liabilities | ₹845 Cr | ₹712 Cr | ₹553 Cr | ₹391 Cr | ₹325 Cr |
ASSETS | |||||
Gross Block | ₹572 Cr | ₹451 Cr | ₹305 Cr | ₹235 Cr | ₹196 Cr |
Less: Accumulated Depreciation | ₹168 Cr | ₹123 Cr | ₹98 Cr | ₹83 Cr | ₹71 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹404 Cr | ₹328 Cr | ₹206 Cr | ₹152 Cr | ₹125 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹10 Cr | ₹14 Cr | ₹21 Cr | ₹10 Cr | ₹9.09 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹8.38 Cr | ₹4.88 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹430 Cr | ₹359 Cr | ₹246 Cr | ₹170 Cr | ₹139 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹173 Cr | ₹131 Cr | ₹104 Cr | ₹55 Cr | ₹60 Cr |
Raw Materials | ₹57 Cr | ₹45 Cr | ₹11 Cr | ₹4.87 Cr | ₹5.86 Cr |
Work-in Progress | ₹3.53 Cr | ₹3.76 Cr | ₹17 Cr | ₹8.50 Cr | ₹12 Cr |
Finished Goods | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹14 Cr | ₹13 Cr |
Packing Materials | ₹5.10 Cr | ₹3.26 Cr | ₹2.79 Cr | ₹2.25 Cr | ₹1.20 Cr |
Stores  and Spare | ₹1.15 Cr | ₹1.07 Cr | ₹1.17 Cr | ₹0.54 Cr | ₹0.60 Cr |
Other Inventory | ₹62 Cr | ₹44 Cr | ₹43 Cr | ₹24 Cr | ₹27 Cr |
Sundry Debtors | ₹138 Cr | ₹103 Cr | ₹100 Cr | ₹83 Cr | ₹62 Cr |
Debtors more than Six months | ₹2.80 Cr | ₹3.47 Cr | ₹2.49 Cr | ₹3.90 Cr | - |
Debtors Others | ₹135 Cr | ₹102 Cr | ₹99 Cr | ₹80 Cr | ₹66 Cr |
Cash and Bank | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹20 Cr | ₹20 Cr |
Cash in hand | ₹0.03 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.40 Cr | ₹0.46 Cr |
Balances at Bank | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹20 Cr | ₹19 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹11 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.12 Cr | ₹0.35 Cr | ₹0.44 Cr | ₹0.64 Cr | ₹0.10 Cr |
Prepaid Expenses | ₹6.84 Cr | ₹3.75 Cr | ₹3.11 Cr | ₹0.45 Cr | ₹0.03 Cr |
Other current_assets | ₹8.05 Cr | ₹10 Cr | ₹13 Cr | ₹17 Cr | ₹10 Cr |
Short Term Loans and Advances | ₹76 Cr | ₹93 Cr | ₹75 Cr | ₹45 Cr | ₹34 Cr |
Advances recoverable in cash or in kind | ₹7.46 Cr | ₹26 Cr | ₹3.41 Cr | ₹6.81 Cr | ₹5.74 Cr |
Advance income tax and TDS | ₹51 Cr | ₹49 Cr | ₹46 Cr | ₹29 Cr | ₹21 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹17 Cr | ₹18 Cr | ₹26 Cr | ₹9.58 Cr | ₹7.16 Cr |
Total Current Assets | ₹414 Cr | ₹353 Cr | ₹308 Cr | ₹221 Cr | ₹186 Cr |
Net Current Assets (Including Current Investments) | ₹59 Cr | ₹43 Cr | ₹65 Cr | ₹55 Cr | ₹46 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹845 Cr | ₹712 Cr | ₹553 Cr | ₹391 Cr | ₹325 Cr |
Contingent Liabilities | ₹0.45 Cr | - | ₹1.03 Cr | - | ₹0.42 Cr |
Total Debt | ₹298 Cr | ₹221 Cr | ₹137 Cr | ₹101 Cr | ₹102 Cr |
Book Value | 131.37 | 112.35 | 93.65 | 71.70 | 59.12 |
Adjusted Book Value | 131.37 | 112.35 | 93.65 | 71.70 | 59.12 |
Compare Balance Sheet of peers of CARYSIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CARYSIL | ₹2,143.1 Cr | -1.6% | -2.6% | -7.1% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹565,194.0 Cr | 1.3% | -4.5% | -12.8% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹114,163.0 Cr | 2.3% | -11.1% | -4.6% | Stock Analytics | |
DABUR INDIA | ₹93,055.4 Cr | 1.2% | -1.8% | -8.3% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹76,723.1 Cr | 2% | -4% | 6.8% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹47,625.9 Cr | -0% | -8.4% | -15.6% | Stock Analytics |
CARYSIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CARYSIL | -1.6% |
-2.6% |
-7.1% |
SENSEX | 0.7% |
-2% |
9.7% |
You may also like the below Video Courses