EMAMI PAPER MILLS
|
EMAMI PAPER MILLS Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹178 Cr | ₹256 Cr | ₹256 Cr | ₹256 Cr | ₹256 Cr |
| Equity - Authorised | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | ₹166 Cr | ₹244 Cr | ₹244 Cr | ₹244 Cr | ₹244 Cr |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹499 Cr | ₹518 Cr | ₹443 Cr | ₹397 Cr | ₹284 Cr |
| Securities Premium | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Capital Reserves | ₹1.33 Cr | ₹1.33 Cr | ₹1.33 Cr | ₹1.33 Cr | ₹1.33 Cr |
| Profit & Loss Account Balance | ₹293 Cr | ₹324 Cr | ₹254 Cr | ₹200 Cr | ₹85 Cr |
| General Reserves | ₹140 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr |
| Other Reserves | ₹47 Cr | ₹35 Cr | ₹30 Cr | ₹38 Cr | ₹40 Cr |
| Reserve excluding Revaluation Reserve | ₹499 Cr | ₹518 Cr | ₹443 Cr | ₹397 Cr | ₹284 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹678 Cr | ₹774 Cr | ₹699 Cr | ₹653 Cr | ₹539 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹194 Cr | ₹230 Cr | ₹275 Cr | ₹348 Cr | ₹405 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹327 Cr | ₹341 Cr | ₹418 Cr | ₹476 Cr | ₹609 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-133 Cr | ₹-111 Cr | ₹-142 Cr | ₹-128 Cr | ₹-204 Cr |
| Unsecured Loans | ₹120 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 | ₹120 Cr | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹143 Cr | ₹135 Cr | ₹128 Cr | ₹115 Cr | ₹76 Cr |
| Deferred Tax Assets | ₹7.64 Cr | ₹6.71 Cr | ₹6.54 Cr | ₹11 Cr | ₹44 Cr |
| Deferred Tax Liability | ₹150 Cr | ₹142 Cr | ₹134 Cr | ₹126 Cr | ₹120 Cr |
| Other Long Term Liabilities | ₹7.67 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹24 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹11 Cr |
| Total Non-Current Liabilities | ₹489 Cr | ₹397 Cr | ₹435 Cr | ₹491 Cr | ₹507 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹145 Cr | ₹117 Cr | ₹209 Cr | ₹159 Cr | ₹182 Cr |
| Sundry Creditors | ₹145 Cr | ₹117 Cr | ₹209 Cr | ₹159 Cr | ₹182 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹179 Cr | ₹155 Cr | ₹189 Cr | ₹163 Cr | ₹257 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.17 Cr | ₹2.82 Cr | ₹1.22 Cr | ₹4.81 Cr | ₹3.74 Cr |
| Interest Accrued But Not Due | ₹1.30 Cr | ₹1.30 Cr | ₹2.77 Cr | ₹0.96 Cr | ₹6.02 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹176 Cr | ₹151 Cr | ₹185 Cr | ₹157 Cr | ₹247 Cr |
| Short Term Borrowings | ₹322 Cr | ₹266 Cr | ₹441 Cr | ₹310 Cr | ₹299 Cr |
| Secured ST Loans repayable on Demands | ₹195 Cr | ₹195 Cr | ₹266 Cr | ₹227 Cr | ₹158 Cr |
| Working Capital Loans- Sec | ₹151 Cr | ₹195 Cr | ₹165 Cr | ₹187 Cr | ₹95 Cr |
| Buyers Credits - Unsec | ₹17 Cr | - | ₹93 Cr | - | ₹8.77 Cr |
| Commercial Borrowings- Unsec | - | - | - | - | ₹121 Cr |
| Other Unsecured Loans | ₹-41 Cr | ₹-123 Cr | ₹-83 Cr | ₹-105 Cr | ₹-83 Cr |
| Short Term Provisions | ₹4.49 Cr | ₹5.58 Cr | ₹3.70 Cr | ₹3.66 Cr | ₹4.02 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹1.70 Cr | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.49 Cr | ₹3.88 Cr | ₹3.70 Cr | ₹3.66 Cr | ₹4.02 Cr |
| Total Current Liabilities | ₹651 Cr | ₹544 Cr | ₹843 Cr | ₹635 Cr | ₹742 Cr |
| Total Liabilities | ₹1,817 Cr | ₹1,714 Cr | ₹1,976 Cr | ₹1,779 Cr | ₹1,788 Cr |
| ASSETS | |||||
| Gross Block | ₹1,614 Cr | ₹1,590 Cr | ₹1,618 Cr | ₹1,566 Cr | ₹1,558 Cr |
| Less: Accumulated Depreciation | ₹555 Cr | ₹505 Cr | ₹470 Cr | ₹405 Cr | ₹333 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,059 Cr | ₹1,085 Cr | ₹1,148 Cr | ₹1,161 Cr | ₹1,225 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.77 Cr | ₹9.72 Cr | ₹3.70 Cr | ₹31 Cr | ₹0.10 Cr |
| Non Current Investments | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹49 Cr | ₹54 Cr |
| Long Term Investment | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹49 Cr | ₹54 Cr |
| Quoted | ₹54 Cr | ₹40 Cr | ₹33 Cr | ₹42 Cr | ₹45 Cr |
| Unquoted | ₹0.01 Cr | ₹4.92 Cr | ₹5.39 Cr | ₹6.88 Cr | ₹8.18 Cr |
| Long Term Loans & Advances | ₹16 Cr | ₹9.38 Cr | ₹9.23 Cr | ₹9.88 Cr | ₹10 Cr |
| Other Non Current Assets | - | ₹0.10 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.33 Cr |
| Total Non-Current Assets | ₹1,133 Cr | ₹1,150 Cr | ₹1,200 Cr | ₹1,251 Cr | ₹1,290 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹5.35 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹5.35 Cr | - | - | - | - |
| Inventories | ₹369 Cr | ₹247 Cr | ₹409 Cr | ₹227 Cr | ₹223 Cr |
| Raw Materials | ₹193 Cr | ₹127 Cr | ₹286 Cr | ₹141 Cr | ₹117 Cr |
| Work-in Progress | ₹18 Cr | ₹30 Cr | ₹12 Cr | ₹6.79 Cr | ₹5.73 Cr |
| Finished Goods | ₹48 Cr | ₹33 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr |
| Packing Materials | ₹4.51 Cr | ₹4.97 Cr | ₹4.44 Cr | ₹5.12 Cr | ₹3.38 Cr |
| Stores  and Spare | ₹47 Cr | ₹45 Cr | ₹48 Cr | ₹45 Cr | ₹46 Cr |
| Other Inventory | ₹59 Cr | ₹7.74 Cr | ₹32 Cr | ₹13 Cr | ₹35 Cr |
| Sundry Debtors | ₹253 Cr | ₹261 Cr | ₹263 Cr | ₹218 Cr | ₹201 Cr |
| Debtors more than Six months | ₹0.75 Cr | ₹0.71 Cr | ₹0.92 Cr | ₹1.90 Cr | ₹1.65 Cr |
| Debtors Others | ₹253 Cr | ₹260 Cr | ₹262 Cr | ₹216 Cr | ₹199 Cr |
| Cash and Bank | ₹0.56 Cr | ₹5.31 Cr | ₹0.34 Cr | ₹1.75 Cr | ₹14 Cr |
| Cash in hand | ₹0.06 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Balances at Bank | ₹0.50 Cr | ₹5.25 Cr | ₹0.27 Cr | ₹1.71 Cr | ₹14 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.63 Cr | ₹9.62 Cr | ₹10 Cr | ₹16 Cr | ₹38 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹3.62 Cr | ₹3.62 Cr | ₹3.62 Cr | - | - |
| Interest accrued and or due on loans | ₹0.27 Cr | ₹0.34 Cr | ₹0.10 Cr | ₹0.34 Cr | ₹0.18 Cr |
| Prepaid Expenses | ₹2.81 Cr | ₹4.44 Cr | ₹5.57 Cr | ₹4.33 Cr | ₹4.38 Cr |
| Other current_assets | ₹0.93 Cr | ₹1.22 Cr | ₹0.82 Cr | ₹11 Cr | ₹34 Cr |
| Short Term Loans and Advances | ₹44 Cr | ₹31 Cr | ₹94 Cr | ₹65 Cr | ₹23 Cr |
| Advances recoverable in cash or in kind | ₹21 Cr | ₹19 Cr | ₹43 Cr | ₹43 Cr | ₹22 Cr |
| Advance income tax and TDS | ₹5.30 Cr | ₹0.01 Cr | ₹9.10 Cr | ₹1.50 Cr | ₹0.45 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹18 Cr | ₹12 Cr | ₹42 Cr | ₹21 Cr | ₹0.69 Cr |
| Total Current Assets | ₹680 Cr | ₹554 Cr | ₹776 Cr | ₹528 Cr | ₹499 Cr |
| Net Current Assets (Including Current Investments) | ₹29 Cr | ₹11 Cr | ₹-67 Cr | ₹-108 Cr | ₹-244 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,817 Cr | ₹1,714 Cr | ₹1,976 Cr | ₹1,779 Cr | ₹1,788 Cr |
| Contingent Liabilities | ₹182 Cr | ₹97 Cr | ₹98 Cr | ₹137 Cr | ₹100 Cr |
| Total Debt | ₹769 Cr | ₹606 Cr | ₹858 Cr | ₹786 Cr | ₹908 Cr |
| Book Value | - | 87.70 | 75.24 | 67.69 | 48.92 |
| Adjusted Book Value | 84.52 | 87.70 | 75.24 | 67.69 | 48.92 |
Compare Balance Sheet of peers of EMAMI PAPER MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMAMI PAPER MILLS | ₹602.2 Cr | 3.2% | 0.5% | -5% | Stock Analytics | |
| JK PAPER | ₹6,776.9 Cr | -3.2% | 6.8% | -16.4% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹3,011.2 Cr | -0.4% | -1.3% | -19.5% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,602.3 Cr | -0.1% | 1.1% | -15.1% | Stock Analytics | |
| ANDHRA PAPER | ₹1,552.0 Cr | 1.6% | 3.9% | -18.4% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,097.6 Cr | -2.2% | -0.9% | 4.8% | Stock Analytics | |
EMAMI PAPER MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMAMI PAPER MILLS | 3.2% |
0.5% |
-5% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses