DHUNSERI TEA & INDUSTRIES
|
DHUNSERI TEA & INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.01 Cr | ₹7.01 Cr |
Equity - Authorised | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.50 Cr | ₹7.50 Cr |
Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.01 Cr | ₹7.01 Cr |
Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.01 Cr | ₹7.01 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹511 Cr | ₹687 Cr | ₹738 Cr | ₹848 Cr | ₹819 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹4.46 Cr | ₹4.46 Cr | ₹4.46 Cr | ₹4.46 Cr | ₹4.46 Cr |
Profit & Loss Account Balance | ₹450 Cr | ₹588 Cr | ₹614 Cr | ₹706 Cr | ₹678 Cr |
General Reserves | ₹149 Cr | ₹149 Cr | ₹149 Cr | ₹153 Cr | ₹153 Cr |
Other Reserves | ₹-92 Cr | ₹-55 Cr | ₹-29 Cr | ₹-16 Cr | ₹-16 Cr |
Reserve excluding Revaluation Reserve | ₹511 Cr | ₹687 Cr | ₹738 Cr | ₹848 Cr | ₹819 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹522 Cr | ₹697 Cr | ₹748 Cr | ₹855 Cr | ₹826 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹58 Cr | ₹49 Cr | ₹25 Cr | ₹30 Cr | ₹43 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹69 Cr | ₹54 Cr | ₹36 Cr | ₹47 Cr | ₹56 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-11 Cr | ₹-5.11 Cr | ₹-11 Cr | ₹-17 Cr | ₹-13 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 | ₹55 Cr | ₹97 Cr | ₹113 Cr | ₹117 Cr | ₹115 Cr |
Deferred Tax Assets | ₹21 Cr | ₹14 Cr | ₹8.23 Cr | ₹2.91 Cr | ₹9.83 Cr |
Deferred Tax Liability | ₹76 Cr | ₹112 Cr | ₹121 Cr | ₹120 Cr | ₹125 Cr |
Other Long Term Liabilities | ₹11 Cr | ₹9.21 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹30 Cr | ₹34 Cr | - | - | - |
Total Non-Current Liabilities | ₹154 Cr | ₹189 Cr | ₹148 Cr | ₹157 Cr | ₹170 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹45 Cr | ₹38 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
Sundry Creditors | ₹45 Cr | ₹38 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹47 Cr | ₹68 Cr | ₹26 Cr | ₹30 Cr | ₹29 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | ₹0.04 Cr | ₹0.04 Cr |
Interest Accrued But Not Due | ₹0.25 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.22 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹46 Cr | ₹68 Cr | ₹26 Cr | ₹30 Cr | ₹29 Cr |
Short Term Borrowings | ₹178 Cr | ₹121 Cr | ₹69 Cr | ₹43 Cr | ₹72 Cr |
Secured ST Loans repayable on Demands | ₹175 Cr | ₹121 Cr | ₹69 Cr | ₹43 Cr | ₹45 Cr |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹3.30 Cr | - | - | - | ₹27 Cr |
Short Term Provisions | ₹6.47 Cr | ₹8.92 Cr | ₹23 Cr | ₹12 Cr | ₹6.21 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.05 Cr | ₹1.14 Cr | ₹2.26 Cr | ₹1.21 Cr | ₹0.82 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹6.42 Cr | ₹7.78 Cr | ₹21 Cr | ₹11 Cr | ₹5.39 Cr |
Total Current Liabilities | ₹277 Cr | ₹236 Cr | ₹146 Cr | ₹110 Cr | ₹134 Cr |
Total Liabilities | ₹953 Cr | ₹1,123 Cr | ₹1,043 Cr | ₹1,122 Cr | ₹1,131 Cr |
ASSETS | |||||
Gross Block | ₹941 Cr | ₹1,030 Cr | ₹860 Cr | ₹843 Cr | ₹863 Cr |
Less: Accumulated Depreciation | ₹237 Cr | ₹247 Cr | ₹241 Cr | ₹102 Cr | ₹88 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹704 Cr | ₹783 Cr | ₹619 Cr | ₹742 Cr | ₹775 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹72 Cr | ₹91 Cr | ₹95 Cr | ₹91 Cr | ₹84 Cr |
Non Current Investments | ₹16 Cr | ₹19 Cr | ₹37 Cr | ₹41 Cr | ₹38 Cr |
Long Term Investment | ₹16 Cr | ₹19 Cr | ₹37 Cr | ₹41 Cr | ₹38 Cr |
Quoted | - | ₹5.48 Cr | ₹24 Cr | ₹22 Cr | ₹19 Cr |
Unquoted | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹20 Cr | ₹20 Cr |
Long Term Loans & Advances | ₹23 Cr | ₹21 Cr | ₹17 Cr | ₹17 Cr | ₹11 Cr |
Other Non Current Assets | ₹0.95 Cr | - | ₹1.22 Cr | ₹1.12 Cr | ₹1.11 Cr |
Total Non-Current Assets | ₹821 Cr | ₹920 Cr | ₹776 Cr | ₹892 Cr | ₹910 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹35 Cr | ₹140 Cr | ₹102 Cr | ₹90 Cr |
Quoted | - | ₹35 Cr | ₹136 Cr | ₹102 Cr | ₹90 Cr |
Unquoted | - | - | ₹3.51 Cr | - | - |
Inventories | ₹68 Cr | ₹81 Cr | ₹63 Cr | ₹62 Cr | ₹55 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹32 Cr | ₹37 Cr | ₹27 Cr | ₹34 Cr | ₹25 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹34 Cr | ₹41 Cr | ₹36 Cr | ₹28 Cr | ₹28 Cr |
Other Inventory | ₹1.80 Cr | ₹2.59 Cr | ₹0.50 Cr | ₹1.40 Cr | ₹2.47 Cr |
Sundry Debtors | ₹19 Cr | ₹20 Cr | ₹19 Cr | ₹20 Cr | ₹31 Cr |
Debtors more than Six months | ₹0.06 Cr | - | - | - | - |
Debtors Others | ₹19 Cr | ₹20 Cr | ₹19 Cr | ₹20 Cr | ₹32 Cr |
Cash and Bank | ₹13 Cr | ₹22 Cr | ₹5.88 Cr | ₹4.39 Cr | ₹9.44 Cr |
Cash in hand | ₹0.51 Cr | ₹0.57 Cr | ₹0.48 Cr | ₹0.27 Cr | ₹0.37 Cr |
Balances at Bank | ₹12 Cr | ₹21 Cr | ₹5.40 Cr | ₹4.12 Cr | ₹9.07 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹20 Cr | ₹31 Cr | ₹28 Cr | ₹22 Cr | ₹25 Cr |
Interest accrued on Investments | - | - | ₹0.02 Cr | ₹0.12 Cr | ₹0.22 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹4.49 Cr | ₹8.02 Cr | ₹4.93 Cr | ₹3.64 Cr | ₹3.66 Cr |
Other current_assets | ₹15 Cr | ₹23 Cr | ₹23 Cr | ₹18 Cr | ₹21 Cr |
Short Term Loans and Advances | ₹9.82 Cr | ₹12 Cr | ₹11 Cr | ₹19 Cr | ₹10 Cr |
Advances recoverable in cash or in kind | ₹1.18 Cr | ₹2.78 Cr | ₹5.44 Cr | ₹14 Cr | ₹3.83 Cr |
Advance income tax and TDS | - | - | - | - | ₹2.05 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹8.64 Cr | ₹9.40 Cr | ₹5.71 Cr | ₹4.31 Cr | ₹4.50 Cr |
Total Current Assets | ₹129 Cr | ₹202 Cr | ₹267 Cr | ₹230 Cr | ₹221 Cr |
Net Current Assets (Including Current Investments) | ₹-148 Cr | ₹-34 Cr | ₹121 Cr | ₹119 Cr | ₹86 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹953 Cr | ₹1,123 Cr | ₹1,043 Cr | ₹1,122 Cr | ₹1,131 Cr |
Contingent Liabilities | ₹1.80 Cr | ₹2.09 Cr | ₹1.80 Cr | ₹1.79 Cr | ₹1.73 Cr |
Total Debt | ₹248 Cr | ₹175 Cr | ₹105 Cr | ₹89 Cr | ₹128 Cr |
Book Value | 496.79 | 663.43 | 712.34 | 1,219.95 | 1,179.19 |
Adjusted Book Value | 496.79 | 663.43 | 712.34 | 813.30 | 786.13 |
Compare Balance Sheet of peers of DHUNSERI TEA & INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHUNSERI TEA & INDUSTRIES | ₹275.7 Cr | 1.6% | 1.9% | 14.7% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,844.6 Cr | 0.3% | -3.3% | 2.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,580.8 Cr | 6.1% | 24.8% | 25.1% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,988.1 Cr | 3% | 3.2% | 30.7% | Stock Analytics | |
GOODRICKE GROUP | ₹629.6 Cr | 0.1% | 11.7% | 52.1% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹405.0 Cr | 7.1% | 10.2% | 38.8% | Stock Analytics |
DHUNSERI TEA & INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHUNSERI TEA & INDUSTRIES | 1.6% |
1.9% |
14.7% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses