FACOR ALLOYS
|
FACOR ALLOYS Last 5 Year Balance Sheet History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Authorised | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
Equity - Issued | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity Paid Up | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹169 Cr | ₹152 Cr | ₹135 Cr | ₹138 Cr | ₹116 Cr |
Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Capital Reserves | ₹87 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr |
Profit & Loss Account Balance | ₹43 Cr | ₹35 Cr | ₹17 Cr | ₹18 Cr | ₹6.39 Cr |
General Reserves | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr |
Other Reserves | ₹10 Cr | ₹0.68 Cr | ₹1.78 Cr | ₹3.86 Cr | ₹-6.37 Cr |
Reserve excluding Revaluation Reserve | ₹169 Cr | ₹152 Cr | ₹135 Cr | ₹138 Cr | ₹116 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹189 Cr | ₹171 Cr | ₹155 Cr | ₹157 Cr | ₹136 Cr |
Minority Interest | ₹-9.65 Cr | ₹-7.50 Cr | ₹-7.05 Cr | ₹-7.06 Cr | ₹-11 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹0.82 Cr | ₹4.56 Cr | ₹4.40 Cr | ₹4.54 Cr | ₹4.14 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 | ₹0.82 Cr | ₹4.56 Cr | ₹4.40 Cr | ₹4.54 Cr | ₹4.14 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-8.22 Cr | ₹-1.66 Cr | ₹-6.57 Cr | ₹-4.42 Cr | ₹-16 Cr |
Deferred Tax Assets | ₹9.08 Cr | ₹2.72 Cr | ₹7.80 Cr | ₹6.67 Cr | ₹18 Cr |
Deferred Tax Liability | ₹0.86 Cr | ₹1.07 Cr | ₹1.24 Cr | ₹2.26 Cr | ₹2.41 Cr |
Other Long Term Liabilities | - | ₹0.12 Cr | ₹0.23 Cr | ₹3.12 Cr | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.84 Cr | ₹1.16 Cr | ₹1.35 Cr | ₹1.32 Cr | ₹1.34 Cr |
Total Non-Current Liabilities | ₹-6.56 Cr | ₹4.19 Cr | ₹-0.60 Cr | ₹4.56 Cr | ₹-11 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹32 Cr | ₹11 Cr | ₹21 Cr | ₹29 Cr | ₹21 Cr |
Sundry Creditors | ₹32 Cr | ₹11 Cr | ₹21 Cr | ₹29 Cr | ₹21 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹17 Cr | ₹20 Cr | ₹29 Cr | ₹34 Cr | ₹60 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.59 Cr | ₹1.30 Cr | ₹5.70 Cr | ₹6.43 Cr | ₹6.73 Cr |
Interest Accrued But Not Due | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹30 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹16 Cr | ₹19 Cr | ₹23 Cr | ₹27 Cr | ₹23 Cr |
Short Term Borrowings | ₹6.94 Cr | ₹10 Cr | ₹10 Cr | ₹14 Cr | ₹51 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | ₹42 Cr |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹6.94 Cr | ₹10 Cr | ₹10 Cr | ₹14 Cr | ₹9.19 Cr |
Short Term Provisions | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Total Current Liabilities | ₹67 Cr | ₹52 Cr | ₹72 Cr | ₹89 Cr | ₹145 Cr |
Total Liabilities | ₹239 Cr | ₹220 Cr | ₹219 Cr | ₹243 Cr | ₹258 Cr |
ASSETS | |||||
Gross Block | ₹127 Cr | ₹143 Cr | ₹164 Cr | ₹177 Cr | ₹165 Cr |
Less: Accumulated Depreciation | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹6.87 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹114 Cr | ₹130 Cr | ₹154 Cr | ₹166 Cr | ₹158 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Long Term Investment | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Long Term Loans & Advances | ₹26 Cr | ₹22 Cr | ₹22 Cr | ₹29 Cr | ₹26 Cr |
Other Non Current Assets | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
Total Non-Current Assets | ₹140 Cr | ₹152 Cr | ₹175 Cr | ₹195 Cr | ₹184 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹13 Cr | ₹9.99 Cr | ₹2.17 Cr | ₹6.04 Cr | ₹14 Cr |
Raw Materials | ₹7.60 Cr | ₹7.37 Cr | ₹0.52 Cr | ₹1.97 Cr | ₹11 Cr |
Work-in Progress | ₹2.80 Cr | ₹1.13 Cr | ₹1.01 Cr | ₹0.87 Cr | ₹1.85 Cr |
Finished Goods | ₹1.86 Cr | - | ₹0.12 Cr | ₹2.88 Cr | ₹0.44 Cr |
Packing Materials | - | - | - | - | - |
Stores and Spare | ₹0.55 Cr | ₹0.73 Cr | ₹0.52 Cr | ₹0.32 Cr | ₹1.28 Cr |
Other Inventory | ₹0.64 Cr | ₹0.76 Cr | - | - | ₹0.12 Cr |
Sundry Debtors | ₹52 Cr | ₹24 Cr | ₹22 Cr | ₹11 Cr | ₹12 Cr |
Debtors more than Six months | - | - | ₹0.00 Cr | - | - |
Debtors Others | ₹52 Cr | ₹24 Cr | ₹22 Cr | ₹11 Cr | ₹12 Cr |
Cash and Bank | ₹9.30 Cr | ₹8.69 Cr | ₹0.26 Cr | ₹0.86 Cr | ₹14 Cr |
Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.03 Cr |
Balances at Bank | ₹9.30 Cr | ₹8.69 Cr | ₹0.25 Cr | ₹0.84 Cr | ₹14 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.62 Cr | ₹0.50 Cr | ₹11 Cr | ₹16 Cr | ₹23 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.20 Cr | ₹0.06 Cr | ₹0.00 Cr | - | ₹0.01 Cr |
Prepaid Expenses | ₹0.33 Cr | ₹0.41 Cr | ₹0.22 Cr | ₹0.19 Cr | ₹0.17 Cr |
Other current_assets | ₹1.09 Cr | ₹0.03 Cr | ₹11 Cr | ₹16 Cr | ₹23 Cr |
Short Term Loans and Advances | ₹8.44 Cr | ₹5.93 Cr | ₹8.45 Cr | ₹15 Cr | ₹10 Cr |
Advances recoverable in cash or in kind | ₹1.25 Cr | ₹0.33 Cr | ₹0.90 Cr | ₹2.22 Cr | ₹1.27 Cr |
Advance income tax and TDS | ₹5.28 Cr | ₹1.02 Cr | ₹4.47 Cr | ₹11 Cr | ₹7.72 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹1.92 Cr | ₹4.58 Cr | ₹3.08 Cr | ₹1.95 Cr | ₹1.31 Cr |
Total Current Assets | ₹85 Cr | ₹49 Cr | ₹44 Cr | ₹48 Cr | ₹74 Cr |
Net Current Assets (Including Current Investments) | ₹19 Cr | ₹-3.73 Cr | ₹-28 Cr | ₹-41 Cr | ₹-70 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹239 Cr | ₹220 Cr | ₹219 Cr | ₹243 Cr | ₹258 Cr |
Contingent Liabilities | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹14 Cr |
Total Debt | ₹7.76 Cr | ₹15 Cr | ₹14 Cr | ₹18 Cr | ₹55 Cr |
Book Value | 9.66 | 8.75 | 7.91 | 8.04 | 6.94 |
Adjusted Book Value | 9.66 | 8.75 | 7.91 | 8.04 | 6.94 |
Compare Balance Sheet of peers of FACOR ALLOYS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FACOR ALLOYS | ₹116.3 Cr | -3.1% | NA | -29.3% | Stock Analytics | |
INDIAN METALS & FERRO ALLOYS | ₹4,316.6 Cr | 7.5% | 17.5% | 60.3% | Stock Analytics | |
MAITHAN ALLOYS | ₹3,084.8 Cr | -1.6% | 2.4% | 4.8% | Stock Analytics | |
SHYAM CENTURY FERROUS | ₹300.7 Cr | -2.3% | -19.6% | -27.3% | Stock Analytics | |
NAGPUR POWER & INDUSTRIES | ₹168.4 Cr | 8.4% | 0.6% | 17% | Stock Analytics | |
INDSIL HYDRO POWER AND MANGANESE | ₹138.5 Cr | -0.5% | -8.6% | 22% | Stock Analytics |
FACOR ALLOYS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FACOR ALLOYS | -3.1% |
NA |
-29.3% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses