EXXARO TILES
|
EXXARO TILES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
EQUITY AND LIABILITIES | ||||
Share Capital | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
Equity Paid Up | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
Equity Shares Forfeited | - | - | - | - |
Adjustments to Equity | - | - | - | - |
Preference Capital Paid Up | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - |
Total Reserves | ₹232 Cr | ₹229 Cr | ₹222 Cr | ₹102 Cr |
Securities Premium | ₹143 Cr | ₹143 Cr | ₹143 Cr | ₹34 Cr |
Capital Reserves | - | - | - | - |
Profit & Loss Account Balance | ₹86 Cr | ₹84 Cr | ₹76 Cr | ₹60 Cr |
General Reserves | - | - | - | - |
Other Reserves | ₹3.38 Cr | ₹2.94 Cr | ₹2.95 Cr | ₹8.01 Cr |
Reserve excluding Revaluation Reserve | ₹232 Cr | ₹229 Cr | ₹222 Cr | ₹102 Cr |
Revaluation reserve | - | - | - | - |
Shareholder's Funds | ₹277 Cr | ₹274 Cr | ₹267 Cr | ₹136 Cr |
Minority Interest | - | - | - | - |
Long-Term Borrowings | - | - | - | - |
Secured Loans | ₹21 Cr | ₹29 Cr | ₹22 Cr | ₹52 Cr |
Non Convertible Debentures | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - |
Packing Credit - Bank | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - |
Term Loans - Banks | ₹5.83 Cr | ₹7.83 Cr | - | ₹39 Cr |
Term Loans - Institutions | - | - | - | ₹13 Cr |
Other Secured | ₹16 Cr | ₹21 Cr | ₹22 Cr | ₹0.03 Cr |
Unsecured Loans | - | - | - | ₹18 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 | - | - | - | ₹12 Cr |
Other Unsecured Loan | - | - | - | ₹5.42 Cr |
Deferred Tax Assets / Liabilities | ₹7.96 Cr | ₹7.55 Cr | ₹6.51 Cr | ₹3.00 Cr |
Deferred Tax Assets | ₹11 Cr | ₹9.43 Cr | ₹9.48 Cr | ₹13 Cr |
Deferred Tax Liability | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
Other Long Term Liabilities | ₹0.44 Cr | ₹0.45 Cr | ₹0.44 Cr | ₹0.42 Cr |
Long Term Trade Payables | - | - | - | - |
Long Term Provisions | ₹1.31 Cr | ₹1.39 Cr | ₹1.11 Cr | ₹1.05 Cr |
Total Non-Current Liabilities | ₹31 Cr | ₹38 Cr | ₹30 Cr | ₹74 Cr |
Current Liabilities | - | - | - | - |
Trade Payables | ₹91 Cr | ₹77 Cr | ₹58 Cr | ₹51 Cr |
Sundry Creditors | ₹91 Cr | ₹77 Cr | ₹58 Cr | ₹51 Cr |
Acceptances | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - |
Other Current Liabilities | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹28 Cr |
Bank Overdraft / Short term credit | - | - | - | - |
Advances received from customers | ₹1.85 Cr | ₹1.32 Cr | ₹1.05 Cr | ₹0.92 Cr |
Interest Accrued But Not Due | - | - | ₹0.11 Cr | - |
Share Application Money | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - |
Current maturity - Others | - | - | - | - |
Other Liabilities | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹27 Cr |
Short Term Borrowings | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
Secured ST Loans repayable on Demands | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
Working Capital Loans- Sec | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
Buyers Credits - Unsec | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - |
Other Unsecured Loans | ₹-69 Cr | ₹-62 Cr | ₹-35 Cr | ₹-73 Cr |
Short Term Provisions | ₹0.68 Cr | ₹1.37 Cr | ₹3.36 Cr | ₹6.26 Cr |
Proposed Equity Dividend | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - |
Provision for Tax | ₹0.32 Cr | - | ₹0.98 Cr | ₹2.97 Cr |
Provision for post retirement benefits | - | - | - | - |
Preference Dividend | - | - | - | - |
Other Provisions | ₹0.36 Cr | ₹1.37 Cr | ₹2.38 Cr | ₹3.29 Cr |
Total Current Liabilities | ₹178 Cr | ₹155 Cr | ₹108 Cr | ₹159 Cr |
Total Liabilities | ₹486 Cr | ₹468 Cr | ₹405 Cr | ₹369 Cr |
ASSETS | ||||
Gross Block | ₹309 Cr | ₹304 Cr | ₹240 Cr | ₹235 Cr |
Less: Accumulated Depreciation | ₹115 Cr | ₹105 Cr | ₹90 Cr | ₹76 Cr |
Less: Impairment of Assets | - | - | - | - |
Net Block | ₹194 Cr | ₹198 Cr | ₹150 Cr | ₹159 Cr |
Lease Adjustment A/c | - | - | - | - |
Capital Work in Progress | - | - | - | - |
Non Current Investments | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
Long Term Investment | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
Quoted | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
Unquoted | - | - | - | - |
Long Term Loans & Advances | ₹0.77 Cr | ₹1.65 Cr | ₹2.10 Cr | ₹0.87 Cr |
Other Non Current Assets | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr |
Total Non-Current Assets | ₹196 Cr | ₹210 Cr | ₹153 Cr | ₹162 Cr |
Current Assets Loans & Advances | - | - | - | - |
Currents Investments | - | - | - | - |
Quoted | - | - | - | - |
Unquoted | - | - | - | - |
Inventories | ₹155 Cr | ₹132 Cr | ₹114 Cr | ₹104 Cr |
Raw Materials | ₹36 Cr | ₹27 Cr | ₹17 Cr | ₹11 Cr |
Work-in Progress | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
Finished Goods | ₹95 Cr | ₹79 Cr | ₹75 Cr | ₹71 Cr |
Packing Materials | - | - | - | - |
Stores  and Spare | ₹4.15 Cr | ₹5.62 Cr | ₹5.87 Cr | ₹5.17 Cr |
Other Inventory | ₹4.53 Cr | ₹2.45 Cr | ₹0.84 Cr | ₹0.55 Cr |
Sundry Debtors | ₹117 Cr | ₹110 Cr | ₹101 Cr | ₹90 Cr |
Debtors more than Six months | ₹22 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
Debtors Others | ₹96 Cr | ₹96 Cr | ₹86 Cr | ₹77 Cr |
Cash and Bank | ₹4.01 Cr | ₹3.44 Cr | ₹19 Cr | ₹5.31 Cr |
Cash in hand | ₹0.03 Cr | ₹0.02 Cr | ₹0.13 Cr | ₹0.07 Cr |
Balances at Bank | ₹3.98 Cr | ₹3.42 Cr | ₹19 Cr | ₹5.25 Cr |
Other cash and bank balances | - | - | - | - |
Other Current Assets | ₹1.60 Cr | ₹0.85 Cr | ₹0.75 Cr | ₹0.65 Cr |
Interest accrued on Investments | - | ₹0.07 Cr | - | ₹0.15 Cr |
Interest accrued on Debentures | - | - | - | - |
Deposits with Government | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - |
Prepaid Expenses | ₹0.94 Cr | ₹0.70 Cr | ₹0.75 Cr | ₹0.50 Cr |
Other current_assets | ₹0.66 Cr | ₹0.08 Cr | - | - |
Short Term Loans and Advances | ₹13 Cr | ₹11 Cr | ₹16 Cr | ₹6.91 Cr |
Advances recoverable in cash or in kind | ₹5.49 Cr | ₹4.38 Cr | ₹10 Cr | ₹2.62 Cr |
Advance income tax and TDS | - | - | - | - |
Amounts due from directors | - | - | - | - |
Due From Subsidiaries | - | - | - | - |
Inter corporate deposits | - | - | - | - |
Corporate Deposits | - | - | - | - |
Other Loans & Advances | ₹7.02 Cr | ₹6.25 Cr | ₹6.04 Cr | ₹4.29 Cr |
Total Current Assets | ₹290 Cr | ₹257 Cr | ₹252 Cr | ₹207 Cr |
Net Current Assets (Including Current Investments) | ₹111 Cr | ₹102 Cr | ₹144 Cr | ₹48 Cr |
Miscellaneous Expenses not written off | - | - | - | - |
Total Assets | ₹486 Cr | ₹468 Cr | ₹405 Cr | ₹369 Cr |
Contingent Liabilities | ₹108 Cr | ₹94 Cr | ₹23 Cr | ₹35 Cr |
Total Debt | ₹97 Cr | ₹94 Cr | ₹57 Cr | ₹161 Cr |
Book Value | - | 61.25 | 59.63 | 40.54 |
Adjusted Book Value | 61.85 | 61.25 | 59.63 | 40.54 |
Compare Balance Sheet of peers of EXXARO TILES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EXXARO TILES | ₹429.4 Cr | 6% | 12% | -18.9% | Stock Analytics | |
KAJARIA CERAMICS | ₹19,271.9 Cr | 3.2% | -3% | -5.4% | Stock Analytics | |
CERA SANITARYWARE | ₹9,463.3 Cr | 4.8% | 4.4% | -14.8% | Stock Analytics | |
POKARNA | ₹3,218.5 Cr | 5.2% | 1.6% | 90.5% | Stock Analytics | |
SOMANY CERAMICS | ₹2,865.2 Cr | 8.8% | 3.2% | 4.2% | Stock Analytics | |
GLOBAL SURFACES | ₹775.4 Cr | 4.5% | 0.3% | -12.6% | Stock Analytics |
EXXARO TILES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EXXARO TILES | 6% |
12% |
-18.9% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses