GREENLAM INDUSTRIES
|
GREENLAM INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | - | ₹0.06 Cr | - | - | - |
Total Reserves | ₹1,064 Cr | ₹945 Cr | ₹642 Cr | ₹561 Cr | ₹489 Cr |
Securities Premium | ₹195 Cr | ₹195 Cr | - | - | - |
Capital Reserves | ₹139 Cr | ₹139 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
Profit & Loss Account Balance | ₹670 Cr | ₹556 Cr | ₹453 Cr | ₹379 Cr | ₹310 Cr |
General Reserves | ₹51 Cr | ₹46 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr |
Other Reserves | ₹10 Cr | ₹11 Cr | ₹4.52 Cr | ₹2.31 Cr | ₹3.27 Cr |
Reserve excluding Revaluation Reserve | ₹1,064 Cr | ₹945 Cr | ₹642 Cr | ₹561 Cr | ₹489 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,077 Cr | ₹958 Cr | ₹654 Cr | ₹573 Cr | ₹501 Cr |
Minority Interest | ₹-0.31 Cr | ₹0.08 Cr | ₹0.70 Cr | ₹0.46 Cr | ₹0.11 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹647 Cr | ₹352 Cr | ₹158 Cr | ₹84 Cr | ₹86 Cr |
Non Convertible Debentures | ₹99 Cr | ₹99 Cr | ₹99 Cr | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹690 Cr | ₹285 Cr | ₹84 Cr | ₹109 Cr | ₹121 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-142 Cr | ₹-31 Cr | ₹-25 Cr | ₹-25 Cr | ₹-36 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 | ₹6.11 Cr | ₹9.22 Cr | ₹8.79 Cr | ₹13 Cr | ₹14 Cr |
Deferred Tax Assets | ₹9.86 Cr | ₹6.25 Cr | ₹8.11 Cr | ₹6.41 Cr | ₹10 Cr |
Deferred Tax Liability | ₹16 Cr | ₹15 Cr | ₹17 Cr | ₹19 Cr | ₹24 Cr |
Other Long Term Liabilities | ₹87 Cr | ₹44 Cr | ₹40 Cr | ₹48 Cr | ₹53 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹13 Cr | ₹9.37 Cr | ₹9.10 Cr | ₹9.66 Cr | ₹21 Cr |
Total Non-Current Liabilities | ₹753 Cr | ₹415 Cr | ₹216 Cr | ₹154 Cr | ₹174 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹348 Cr | ₹275 Cr | ₹256 Cr | ₹223 Cr | ₹168 Cr |
Sundry Creditors | ₹348 Cr | ₹275 Cr | ₹256 Cr | ₹223 Cr | ₹168 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹329 Cr | ₹193 Cr | ₹82 Cr | ₹80 Cr | ₹86 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹28 Cr | ₹23 Cr | ₹13 Cr | ₹9.37 Cr | ₹15 Cr |
Interest Accrued But Not Due | ₹3.58 Cr | ₹0.96 Cr | ₹0.68 Cr | ₹0.01 Cr | ₹0.02 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹69 Cr | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹228 Cr | ₹169 Cr | ₹69 Cr | ₹70 Cr | ₹71 Cr |
Short Term Borrowings | ₹210 Cr | ₹186 Cr | ₹162 Cr | ₹140 Cr | ₹173 Cr |
Secured ST Loans repayable on Demands | ₹161 Cr | ₹175 Cr | ₹120 Cr | ₹140 Cr | ₹155 Cr |
Working Capital Loans- Sec | ₹161 Cr | ₹175 Cr | ₹120 Cr | ₹140 Cr | ₹155 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-111 Cr | ₹-163 Cr | ₹-78 Cr | ₹-140 Cr | ₹-137 Cr |
Short Term Provisions | ₹9.22 Cr | ₹6.67 Cr | ₹5.01 Cr | ₹1.82 Cr | ₹2.56 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.41 Cr | ₹3.16 Cr | ₹2.01 Cr | ₹0.22 Cr | ₹0.87 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹4.81 Cr | ₹3.51 Cr | ₹3.01 Cr | ₹1.60 Cr | ₹1.69 Cr |
Total Current Liabilities | ₹896 Cr | ₹662 Cr | ₹506 Cr | ₹444 Cr | ₹429 Cr |
Total Liabilities | ₹2,726 Cr | ₹2,035 Cr | ₹1,376 Cr | ₹1,172 Cr | ₹1,104 Cr |
ASSETS | |||||
Gross Block | ₹1,562 Cr | ₹1,008 Cr | ₹908 Cr | ₹798 Cr | ₹767 Cr |
Less: Accumulated Depreciation | ₹575 Cr | ₹502 Cr | ₹441 Cr | ₹385 Cr | ₹338 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹986 Cr | ₹506 Cr | ₹468 Cr | ₹413 Cr | ₹429 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹611 Cr | ₹380 Cr | ₹7.54 Cr | ₹17 Cr | ₹15 Cr |
Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Long Term Loans & Advances | ₹44 Cr | ₹138 Cr | ₹43 Cr | ₹58 Cr | ₹55 Cr |
Other Non Current Assets | ₹0.65 Cr | ₹0.96 Cr | ₹0.77 Cr | ₹0.23 Cr | ₹0.26 Cr |
Total Non-Current Assets | ₹1,642 Cr | ₹1,026 Cr | ₹520 Cr | ₹490 Cr | ₹500 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹147 Cr | ₹242 Cr | ₹161 Cr | ₹106 Cr | - |
Quoted | ₹147 Cr | ₹242 Cr | ₹161 Cr | ₹56 Cr | - |
Unquoted | - | - | - | ₹50 Cr | - |
Inventories | ₹609 Cr | ₹513 Cr | ₹503 Cr | ₹378 Cr | ₹371 Cr |
Raw Materials | ₹292 Cr | ₹270 Cr | ₹270 Cr | ₹184 Cr | ₹183 Cr |
Work-in Progress | ₹56 Cr | ₹42 Cr | ₹44 Cr | ₹55 Cr | ₹64 Cr |
Finished Goods | ₹138 Cr | ₹112 Cr | ₹123 Cr | ₹88 Cr | ₹95 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹31 Cr | ₹24 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr |
Other Inventory | ₹92 Cr | ₹66 Cr | ₹44 Cr | ₹34 Cr | ₹15 Cr |
Sundry Debtors | ₹151 Cr | ₹143 Cr | ₹129 Cr | ₹135 Cr | ₹138 Cr |
Debtors more than Six months | ₹3.10 Cr | ₹12 Cr | ₹1.84 Cr | ₹4.50 Cr | - |
Debtors Others | ₹150 Cr | ₹133 Cr | ₹128 Cr | ₹132 Cr | ₹139 Cr |
Cash and Bank | ₹33 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr | ₹31 Cr |
Cash in hand | ₹0.21 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.13 Cr |
Balances at Bank | ₹27 Cr | ₹14 Cr | ₹11 Cr | ₹16 Cr | ₹31 Cr |
Other cash and bank balances | ₹6.13 Cr | ₹1.94 Cr | ₹4.43 Cr | ₹2.47 Cr | ₹0.00 Cr |
Other Current Assets | ₹46 Cr | ₹25 Cr | ₹25 Cr | ₹21 Cr | ₹31 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹7.48 Cr | ₹8.44 Cr | ₹8.11 Cr | ₹6.92 Cr | ₹7.75 Cr |
Other current_assets | ₹39 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹23 Cr |
Short Term Loans and Advances | ₹96 Cr | ₹70 Cr | ₹22 Cr | ₹22 Cr | ₹33 Cr |
Advances recoverable in cash or in kind | ₹12 Cr | ₹10 Cr | ₹7.98 Cr | ₹11 Cr | ₹16 Cr |
Advance income tax and TDS | ₹5.26 Cr | ₹6.46 Cr | ₹5.01 Cr | ₹2.06 Cr | ₹3.52 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹79 Cr | ₹54 Cr | ₹9.21 Cr | ₹9.24 Cr | ₹13 Cr |
Total Current Assets | ₹1,083 Cr | ₹1,009 Cr | ₹856 Cr | ₹682 Cr | ₹604 Cr |
Net Current Assets (Including Current Investments) | ₹188 Cr | ₹348 Cr | ₹350 Cr | ₹238 Cr | ₹175 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,726 Cr | ₹2,035 Cr | ₹1,376 Cr | ₹1,172 Cr | ₹1,104 Cr |
Contingent Liabilities | ₹36 Cr | ₹35 Cr | ₹48 Cr | ₹68 Cr | ₹45 Cr |
Total Debt | ₹999 Cr | ₹570 Cr | ₹345 Cr | ₹248 Cr | ₹294 Cr |
Book Value | - | 76.27 | 54.22 | 237.60 | 207.43 |
Adjusted Book Value | 84.43 | 75.45 | 54.22 | 47.52 | 41.49 |
Compare Balance Sheet of peers of GREENLAM INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GREENLAM INDUSTRIES | ₹6,912.7 Cr | 5.5% | 7.4% | -15.3% | Stock Analytics | |
STYLAM INDUSTRIES | ₹4,151.1 Cr | 9.2% | 9.4% | 31.2% | Stock Analytics | |
RUSHIL DECOR | ₹929.8 Cr | 5.8% | 5.4% | -10.6% | Stock Analytics | |
AIRO LAM | ₹175.9 Cr | 2.9% | -5.1% | -16.3% | Stock Analytics | |
THE WESTERN INDIAN PLYWOODS | ₹164.9 Cr | 2.1% | 3.3% | 24.2% | Stock Analytics |
GREENLAM INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GREENLAM INDUSTRIES | 5.5% |
7.4% |
-15.3% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses