CELLO WORLD
|
CELLO WORLD Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
EQUITY AND LIABILITIES | ||||
Share Capital | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
Equity - Authorised | ₹110 Cr | ₹100 Cr | ₹0.01 Cr | ₹0.01 Cr |
Equity - Issued | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
Equity Paid Up | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
Equity Shares Forfeited | - | - | - | - |
Adjustments to Equity | - | - | - | - |
Preference Capital Paid Up | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - |
Total Reserves | ₹1,043 Cr | ₹239 Cr | ₹88 Cr | ₹-107 Cr |
Securities Premium | ₹472 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Capital Reserves | ₹-329 Cr | ₹-329 Cr | ₹-356 Cr | ₹-396 Cr |
Profit & Loss Account Balance | ₹885 Cr | ₹554 Cr | ₹430 Cr | ₹276 Cr |
General Reserves | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Other Reserves | ₹1.00 Cr | ₹0.36 Cr | ₹0.37 Cr | ₹0.28 Cr |
Reserve excluding Revaluation Reserve | ₹1,043 Cr | ₹239 Cr | ₹88 Cr | ₹-107 Cr |
Revaluation reserve | - | - | - | - |
Shareholder's Funds | ₹1,149 Cr | ₹336 Cr | ₹88 Cr | ₹-107 Cr |
Minority Interest | ₹221 Cr | ₹200 Cr | ₹185 Cr | ₹172 Cr |
Long-Term Borrowings | - | - | - | - |
Secured Loans | ₹28 Cr | ₹8.66 Cr | - | - |
Non Convertible Debentures | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - |
Packing Credit - Bank | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - |
Term Loans - Banks | ₹28 Cr | ₹8.66 Cr | - | - |
Term Loans - Institutions | - | - | - | - |
Other Secured | - | - | - | - |
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 | ₹11 Cr | ₹3.69 Cr | ₹5.59 Cr | ₹6.09 Cr |
Deferred Tax Assets | ₹5.41 Cr | ₹6.26 Cr | ₹6.16 Cr | ₹3.26 Cr |
Deferred Tax Liability | ₹16 Cr | ₹9.95 Cr | ₹12 Cr | ₹9.35 Cr |
Other Long Term Liabilities | ₹5.60 Cr | ₹490 Cr | ₹8.70 Cr | ₹10 Cr |
Long Term Trade Payables | - | - | - | - |
Long Term Provisions | ₹65 Cr | ₹52 Cr | ₹39 Cr | ₹15 Cr |
Total Non-Current Liabilities | ₹109 Cr | ₹554 Cr | ₹53 Cr | ₹32 Cr |
Current Liabilities | - | - | - | - |
Trade Payables | ₹144 Cr | ₹134 Cr | ₹126 Cr | ₹98 Cr |
Sundry Creditors | ₹144 Cr | ₹134 Cr | ₹126 Cr | ₹98 Cr |
Acceptances | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - |
Other Current Liabilities | ₹69 Cr | ₹49 Cr | ₹456 Cr | ₹632 Cr |
Bank Overdraft / Short term credit | - | - | - | - |
Advances received from customers | ₹7.12 Cr | ₹6.28 Cr | ₹12 Cr | ₹14 Cr |
Interest Accrued But Not Due | - | - | - | - |
Share Application Money | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - |
Current maturity - Others | - | - | - | - |
Other Liabilities | ₹62 Cr | ₹43 Cr | ₹445 Cr | ₹617 Cr |
Short Term Borrowings | ₹335 Cr | ₹317 Cr | ₹452 Cr | ₹322 Cr |
Secured ST Loans repayable on Demands | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹167 Cr |
Working Capital Loans- Sec | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹167 Cr |
Buyers Credits - Unsec | - | - | ₹6.30 Cr | - |
Commercial Borrowings- Unsec | - | - | - | - |
Other Unsecured Loans | ₹306 Cr | ₹286 Cr | ₹409 Cr | ₹-13 Cr |
Short Term Provisions | ₹71 Cr | ₹45 Cr | ₹29 Cr | ₹19 Cr |
Proposed Equity Dividend | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - |
Provision for Tax | ₹69 Cr | ₹44 Cr | ₹27 Cr | ₹17 Cr |
Provision for post retirement benefits | - | - | - | - |
Preference Dividend | - | - | - | - |
Other Provisions | ₹1.59 Cr | ₹1.40 Cr | ₹1.46 Cr | ₹1.68 Cr |
Total Current Liabilities | ₹619 Cr | ₹546 Cr | ₹1,063 Cr | ₹1,071 Cr |
Total Liabilities | ₹2,098 Cr | ₹1,637 Cr | ₹1,389 Cr | ₹1,168 Cr |
ASSETS | ||||
Gross Block | ₹586 Cr | ₹440 Cr | ₹382 Cr | ₹366 Cr |
Less: Accumulated Depreciation | ₹224 Cr | ₹168 Cr | ₹124 Cr | ₹107 Cr |
Less: Impairment of Assets | - | - | - | - |
Net Block | ₹362 Cr | ₹272 Cr | ₹259 Cr | ₹259 Cr |
Lease Adjustment A/c | - | - | - | - |
Capital Work in Progress | ₹180 Cr | ₹21 Cr | ₹12 Cr | ₹4.27 Cr |
Non Current Investments | ₹56 Cr | ₹51 Cr | ₹35 Cr | ₹45 Cr |
Long Term Investment | ₹56 Cr | ₹51 Cr | ₹35 Cr | ₹45 Cr |
Quoted | ₹55 Cr | ₹50 Cr | ₹35 Cr | ₹45 Cr |
Unquoted | ₹0.32 Cr | ₹0.79 Cr | - | - |
Long Term Loans & Advances | ₹108 Cr | ₹105 Cr | ₹58 Cr | ₹23 Cr |
Other Non Current Assets | ₹3.80 Cr | ₹3.60 Cr | ₹3.72 Cr | ₹3.93 Cr |
Total Non-Current Assets | ₹709 Cr | ₹457 Cr | ₹370 Cr | ₹335 Cr |
Current Assets Loans & Advances | - | - | - | - |
Currents Investments | ₹114 Cr | ₹126 Cr | ₹115 Cr | ₹75 Cr |
Quoted | ₹114 Cr | ₹126 Cr | ₹115 Cr | ₹75 Cr |
Unquoted | - | - | - | - |
Inventories | ₹462 Cr | ₹430 Cr | ₹377 Cr | ₹307 Cr |
Raw Materials | ₹132 Cr | ₹108 Cr | ₹119 Cr | ₹107 Cr |
Work-in Progress | ₹57 Cr | ₹42 Cr | ₹34 Cr | ₹43 Cr |
Finished Goods | ₹112 Cr | ₹245 Cr | ₹198 Cr | ₹139 Cr |
Packing Materials | ₹22 Cr | ₹19 Cr | ₹18 Cr | ₹15 Cr |
Stores  and Spare | ₹1.62 Cr | ₹2.31 Cr | ₹0.26 Cr | ₹0.23 Cr |
Other Inventory | ₹138 Cr | ₹14 Cr | ₹6.88 Cr | ₹3.41 Cr |
Sundry Debtors | ₹611 Cr | ₹462 Cr | ₹407 Cr | ₹371 Cr |
Debtors more than Six months | ₹26 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr |
Debtors Others | ₹591 Cr | ₹442 Cr | ₹388 Cr | ₹354 Cr |
Cash and Bank | ₹65 Cr | ₹50 Cr | ₹55 Cr | ₹32 Cr |
Cash in hand | ₹0.05 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
Balances at Bank | ₹65 Cr | ₹50 Cr | ₹55 Cr | ₹32 Cr |
Other cash and bank balances | - | - | - | - |
Other Current Assets | ₹5.85 Cr | ₹6.03 Cr | ₹6.48 Cr | ₹6.23 Cr |
Interest accrued on Investments | ₹2.43 Cr | ₹2.35 Cr | ₹1.81 Cr | ₹2.32 Cr |
Interest accrued on Debentures | - | - | - | - |
Deposits with Government | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - |
Prepaid Expenses | ₹1.96 Cr | ₹1.72 Cr | ₹1.89 Cr | ₹1.71 Cr |
Other current_assets | ₹1.46 Cr | ₹1.96 Cr | ₹2.78 Cr | ₹2.19 Cr |
Short Term Loans and Advances | ₹131 Cr | ₹91 Cr | ₹60 Cr | ₹41 Cr |
Advances recoverable in cash or in kind | ₹22 Cr | ₹34 Cr | ₹22 Cr | ₹17 Cr |
Advance income tax and TDS | ₹66 Cr | ₹40 Cr | ₹24 Cr | ₹12 Cr |
Amounts due from directors | - | - | - | - |
Due From Subsidiaries | - | - | - | - |
Inter corporate deposits | - | - | - | - |
Corporate Deposits | - | - | - | - |
Other Loans & Advances | ₹43 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
Total Current Assets | ₹1,389 Cr | ₹1,165 Cr | ₹1,019 Cr | ₹833 Cr |
Net Current Assets (Including Current Investments) | ₹770 Cr | ₹619 Cr | ₹-44 Cr | ₹-238 Cr |
Miscellaneous Expenses not written off | - | - | - | - |
Total Assets | ₹2,098 Cr | ₹1,637 Cr | ₹1,389 Cr | ₹1,168 Cr |
Contingent Liabilities | ₹23 Cr | ₹32 Cr | ₹21 Cr | ₹23 Cr |
Total Debt | ₹363 Cr | ₹326 Cr | ₹452 Cr | ₹322 Cr |
Book Value | 54.15 | 17.25 | 87,646.00 | -106,752.00 |
Adjusted Book Value | 54.15 | 17.25 | 4.49 | -5.47 |
Compare Balance Sheet of peers of CELLO WORLD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CELLO WORLD | ₹13,319.2 Cr | -2.8% | -6.4% | -27% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹526,684.0 Cr | -3.8% | -5.4% | -6.5% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹107,626.0 Cr | 1.2% | -6.9% | -13.1% | Stock Analytics | |
DABUR INDIA | ₹90,095.8 Cr | -2.4% | -2.6% | -6.5% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹66,866.3 Cr | -0.2% | -10.6% | -2.1% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹44,512.8 Cr | -0.4% | -6.1% | -16.6% | Stock Analytics |
CELLO WORLD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CELLO WORLD | -2.8% |
-6.4% |
-27% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses