CHEMPLAST SANMAR
|
CHEMPLAST SANMAR Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr | ₹67 Cr |
Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr |
Equity - Issued | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr | ₹67 Cr |
Equity Paid Up | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr | ₹67 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,587 Cr | ₹1,745 Cr | ₹1,592 Cr | ₹-451 Cr | ₹1,845 Cr |
Securities Premium | ₹1,386 Cr | ₹1,386 Cr | ₹1,386 Cr | ₹127 Cr | ₹127 Cr |
Capital Reserves | ₹-3,231 Cr | ₹-3,231 Cr | ₹-3,231 Cr | ₹-3,231 Cr | ₹80 Cr |
Profit & Loss Account Balance | ₹1,734 Cr | ₹1,847 Cr | ₹1,650 Cr | ₹950 Cr | ₹369 Cr |
General Reserves | ₹148 Cr | ₹148 Cr | ₹148 Cr | ₹24 Cr | ₹21 Cr |
Other Reserves | ₹1,550 Cr | ₹1,595 Cr | ₹1,639 Cr | ₹1,679 Cr | ₹1,249 Cr |
Reserve excluding Revaluation Reserve | ₹76 Cr | ₹189 Cr | ₹-7.62 Cr | ₹-1,967 Cr | ₹779 Cr |
Revaluation reserve | ₹1,511 Cr | ₹1,556 Cr | ₹1,599 Cr | ₹1,516 Cr | ₹1,066 Cr |
Shareholder's Funds | ₹1,666 Cr | ₹1,824 Cr | ₹1,671 Cr | ₹-384 Cr | ₹1,913 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,102 Cr | ₹929 Cr | ₹799 Cr | ₹2,025 Cr | ₹1,207 Cr |
Non Convertible Debentures | - | - | - | ₹1,212 Cr | ₹1,241 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,174 Cr | ₹693 Cr | ₹515 Cr | ₹613 Cr | - |
Term Loans - Institutions | ₹111 Cr | ₹315 Cr | ₹352 Cr | ₹286 Cr | - |
Other Secured | ₹-182 Cr | ₹-79 Cr | ₹-68 Cr | ₹-86 Cr | ₹-34 Cr |
Unsecured Loans | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 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 | - | - | - | - | - |
Other Unsecured Loan | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | - |
Deferred Tax Assets / Liabilities | ₹651 Cr | ₹717 Cr | ₹741 Cr | ₹720 Cr | ₹485 Cr |
Deferred Tax Assets | ₹138 Cr | ₹36 Cr | ₹36 Cr | ₹30 Cr | ₹46 Cr |
Deferred Tax Liability | ₹789 Cr | ₹753 Cr | ₹777 Cr | ₹750 Cr | ₹530 Cr |
Other Long Term Liabilities | ₹93 Cr | ₹98 Cr | ₹101 Cr | ₹93 Cr | ₹76 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹1,881 Cr | ₹1,778 Cr | ₹1,676 Cr | ₹2,872 Cr | ₹1,767 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,746 Cr | ₹1,862 Cr | ₹1,928 Cr | ₹1,656 Cr | ₹216 Cr |
Sundry Creditors | ₹1,746 Cr | ₹1,862 Cr | ₹1,928 Cr | ₹1,656 Cr | ₹216 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹458 Cr | ₹351 Cr | ₹270 Cr | ₹303 Cr | ₹142 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹26 Cr | ₹37 Cr | ₹29 Cr | ₹20 Cr | ₹7.55 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | ₹28 Cr | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹432 Cr | ₹314 Cr | ₹241 Cr | ₹255 Cr | ₹134 Cr |
Short Term Borrowings | ₹258 Cr | - | - | - | ₹48 Cr |
Secured ST Loans repayable on Demands | ₹258 Cr | - | - | - | ₹48 Cr |
Working Capital Loans- Sec | - | - | - | - | ₹25 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | ₹-25 Cr |
Short Term Provisions | ₹22 Cr | ₹22 Cr | ₹57 Cr | ₹39 Cr | ₹22 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹18 Cr | ₹21 Cr | ₹53 Cr | ₹39 Cr | ₹22 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.14 Cr | ₹1.34 Cr | ₹3.96 Cr | - | - |
Total Current Liabilities | ₹2,484 Cr | ₹2,234 Cr | ₹2,256 Cr | ₹1,998 Cr | ₹428 Cr |
Total Liabilities | ₹6,030 Cr | ₹5,837 Cr | ₹5,602 Cr | ₹4,487 Cr | ₹4,108 Cr |
ASSETS | |||||
Gross Block | ₹4,254 Cr | ₹3,386 Cr | ₹3,335 Cr | ₹3,413 Cr | ₹2,288 Cr |
Less: Accumulated Depreciation | ₹347 Cr | ₹200 Cr | ₹76 Cr | ₹265 Cr | ₹114 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,907 Cr | ₹3,186 Cr | ₹3,259 Cr | ₹3,148 Cr | ₹2,174 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹190 Cr | ₹402 Cr | ₹34 Cr | ₹25 Cr | ₹8.38 Cr |
Non Current Investments | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹1,458 Cr |
Long Term Investment | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹1,458 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹1,458 Cr |
Long Term Loans & Advances | ₹88 Cr | ₹98 Cr | ₹42 Cr | ₹36 Cr | ₹22 Cr |
Other Non Current Assets | ₹4.72 Cr | ₹5.38 Cr | ₹6.13 Cr | ₹2.82 Cr | ₹2.55 Cr |
Total Non-Current Assets | ₹4,189 Cr | ₹3,691 Cr | ₹3,341 Cr | ₹3,212 Cr | ₹3,665 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹569 Cr | ₹643 Cr | ₹711 Cr | ₹407 Cr | ₹182 Cr |
Raw Materials | ₹371 Cr | ₹433 Cr | ₹511 Cr | ₹295 Cr | ₹110 Cr |
Work-in Progress | ₹25 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹3.94 Cr |
Finished Goods | ₹38 Cr | ₹36 Cr | ₹49 Cr | ₹22 Cr | ₹28 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹133 Cr | ₹154 Cr | ₹71 Cr | ₹67 Cr | ₹39 Cr |
Other Inventory | ₹0.92 Cr | ₹1.17 Cr | ₹69 Cr | ₹12 Cr | ₹0.87 Cr |
Sundry Debtors | ₹190 Cr | ₹143 Cr | ₹190 Cr | ₹74 Cr | ₹48 Cr |
Debtors more than Six months | - | - | - | - | - |
Debtors Others | ₹190 Cr | ₹143 Cr | ₹190 Cr | ₹74 Cr | ₹48 Cr |
Cash and Bank | ₹801 Cr | ₹1,192 Cr | ₹1,229 Cr | ₹651 Cr | ₹113 Cr |
Cash in hand | ₹0.31 Cr | ₹0.31 Cr | ₹0.25 Cr | ₹0.56 Cr | ₹0.37 Cr |
Balances at Bank | ₹801 Cr | ₹1,192 Cr | ₹1,226 Cr | ₹649 Cr | ₹109 Cr |
Other cash and bank balances | ₹0.02 Cr | ₹0.01 Cr | ₹2.57 Cr | ₹1.49 Cr | ₹3.83 Cr |
Other Current Assets | ₹112 Cr | ₹100 Cr | ₹88 Cr | ₹92 Cr | ₹91 Cr |
Interest accrued on Investments | - | - | ₹4.92 Cr | ₹1.91 Cr | ₹0.23 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹4.51 Cr | ₹4.33 Cr | - | - | - |
Prepaid Expenses | ₹8.79 Cr | ₹3.46 Cr | ₹3.00 Cr | ₹3.40 Cr | ₹2.59 Cr |
Other current_assets | ₹99 Cr | ₹92 Cr | ₹80 Cr | ₹87 Cr | ₹88 Cr |
Short Term Loans and Advances | ₹169 Cr | ₹68 Cr | ₹43 Cr | ₹30 Cr | ₹9.30 Cr |
Advances recoverable in cash or in kind | ₹35 Cr | ₹29 Cr | ₹36 Cr | ₹27 Cr | ₹7.26 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹134 Cr | ₹39 Cr | ₹7.75 Cr | ₹2.92 Cr | ₹2.04 Cr |
Total Current Assets | ₹1,841 Cr | ₹2,146 Cr | ₹2,261 Cr | ₹1,255 Cr | ₹443 Cr |
Net Current Assets (Including Current Investments) | ₹-643 Cr | ₹-89 Cr | ₹5.51 Cr | ₹-743 Cr | ₹15 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹6,030 Cr | ₹5,837 Cr | ₹5,602 Cr | ₹4,487 Cr | ₹4,108 Cr |
Contingent Liabilities | ₹237 Cr | ₹186 Cr | ₹166 Cr | ₹49 Cr | ₹152 Cr |
Total Debt | ₹1,577 Cr | ₹1,042 Cr | ₹902 Cr | ₹2,145 Cr | ₹1,289 Cr |
Book Value | - | 16.97 | 4.52 | -141.69 | 126.20 |
Adjusted Book Value | 9.84 | 16.97 | 4.52 | -141.69 | 63.10 |
Compare Balance Sheet of peers of CHEMPLAST SANMAR
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CHEMPLAST SANMAR | ₹7,758.0 Cr | 1.7% | 7.4% | 11.4% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹150,478.0 Cr | -2.1% | -5.4% | 17% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹90,766.5 Cr | 0.4% | -7.2% | 34.8% | Stock Analytics | |
SRF | ₹64,201.2 Cr | -3.1% | -0.5% | -9.3% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹41,885.3 Cr | -7% | -19.1% | 36.3% | Stock Analytics | |
DEEPAK NITRITE | ₹36,422.4 Cr | 1.3% | 0.8% | 22.1% | Stock Analytics |
CHEMPLAST SANMAR Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CHEMPLAST SANMAR | 1.7% |
7.4% |
11.4% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses