JK LAKSHMI CEMENT
|
JK LAKSHMI CEMENT Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity - Authorised | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr |
Equity - Issued | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity Paid Up | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹3,128 Cr | ₹2,745 Cr | ₹2,446 Cr | ₹2,036 Cr | ₹1,628 Cr |
Securities Premium | ₹85 Cr | ₹89 Cr | ₹89 Cr | ₹89 Cr | ₹89 Cr |
Capital Reserves | ₹0.15 Cr | - | - | - | - |
Profit & Loss Account Balance | ₹2,075 Cr | ₹1,691 Cr | ₹1,391 Cr | ₹934 Cr | ₹506 Cr |
General Reserves | ₹951 Cr | ₹951 Cr | ₹951 Cr | ₹951 Cr | ₹951 Cr |
Other Reserves | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹62 Cr | ₹83 Cr |
Reserve excluding Revaluation Reserve | ₹3,128 Cr | ₹2,745 Cr | ₹2,446 Cr | ₹2,036 Cr | ₹1,628 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,187 Cr | ₹2,804 Cr | ₹2,505 Cr | ₹2,095 Cr | ₹1,687 Cr |
Minority Interest | ₹170 Cr | ₹37 Cr | ₹27 Cr | ₹13 Cr | ₹-2.87 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,540 Cr | ₹1,503 Cr | ₹1,219 Cr | ₹1,210 Cr | ₹1,346 Cr |
Non Convertible Debentures | - | ₹350 Cr | ₹350 Cr | ₹160 Cr | ₹493 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,757 Cr | ₹1,372 Cr | ₹1,384 Cr | ₹1,386 Cr | ₹1,323 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-217 Cr | ₹-219 Cr | ₹-515 Cr | ₹-335 Cr | ₹-470 Cr |
Unsecured Loans | ₹24 Cr | ₹26 Cr | ₹46 Cr | ₹46 Cr | ₹18 Cr |
Fixed Deposits - Public | ₹38 Cr | ₹61 Cr | ₹63 Cr | ₹51 Cr | ₹32 Cr |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | ₹1.50 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹-14 Cr | ₹-35 Cr | ₹-17 Cr | ₹-4.69 Cr | ₹-15 Cr |
Deferred Tax Assets / Liabilities | ₹265 Cr | ₹133 Cr | ₹53 Cr | ₹6.78 Cr | ₹-39 Cr |
Deferred Tax Assets | ₹171 Cr | ₹315 Cr | ₹387 Cr | ₹486 Cr | ₹550 Cr |
Deferred Tax Liability | ₹436 Cr | ₹448 Cr | ₹440 Cr | ₹493 Cr | ₹511 Cr |
Other Long Term Liabilities | ₹410 Cr | ₹378 Cr | ₹351 Cr | ₹417 Cr | ₹399 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr |
Total Non-Current Liabilities | ₹2,256 Cr | ₹2,059 Cr | ₹1,683 Cr | ₹1,695 Cr | ₹1,738 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹556 Cr | ₹586 Cr | ₹366 Cr | ₹420 Cr | ₹510 Cr |
Sundry Creditors | ₹556 Cr | ₹586 Cr | ₹366 Cr | ₹420 Cr | ₹510 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,275 Cr | ₹1,044 Cr | ₹1,323 Cr | ₹1,043 Cr | ₹1,080 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹107 Cr | ₹94 Cr | ₹98 Cr | ₹96 Cr | ₹89 Cr |
Interest Accrued But Not Due | ₹3.64 Cr | ₹19 Cr | ₹8.08 Cr | ₹7.02 Cr | ₹30 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | ₹350 Cr | ₹160 Cr | ₹308 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,165 Cr | ₹932 Cr | ₹867 Cr | ₹780 Cr | ₹653 Cr |
Short Term Borrowings | ₹201 Cr | ₹4.29 Cr | ₹5.32 Cr | ₹14 Cr | ₹105 Cr |
Secured ST Loans repayable on Demands | ₹200 Cr | - | - | - | ₹99 Cr |
Working Capital Loans- Sec | ₹200 Cr | - | - | - | ₹99 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-199 Cr | ₹4.29 Cr | ₹5.32 Cr | ₹14 Cr | ₹-93 Cr |
Short Term Provisions | ₹4.42 Cr | ₹5.86 Cr | ₹17 Cr | ₹6.98 Cr | ₹6.86 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹0.88 Cr | ₹1.43 Cr | - |
Provision for post retirement benefits | - | - | - | ₹5.55 Cr | ₹6.86 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹4.42 Cr | ₹5.86 Cr | ₹16 Cr | - | - |
Total Current Liabilities | ₹2,037 Cr | ₹1,641 Cr | ₹1,711 Cr | ₹1,484 Cr | ₹1,702 Cr |
Total Liabilities | ₹7,650 Cr | ₹6,541 Cr | ₹5,926 Cr | ₹5,286 Cr | ₹5,124 Cr |
ASSETS | |||||
Gross Block | ₹6,873 Cr | ₹5,014 Cr | ₹4,819 Cr | ₹4,492 Cr | ₹4,547 Cr |
Less: Accumulated Depreciation | ₹1,840 Cr | ₹1,602 Cr | ₹1,399 Cr | ₹1,181 Cr | ₹962 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹5,033 Cr | ₹3,412 Cr | ₹3,420 Cr | ₹3,311 Cr | ₹3,585 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹383 Cr | ₹890 Cr | ₹251 Cr | ₹274 Cr | ₹166 Cr |
Non Current Investments | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr |
Long Term Investment | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr |
Long Term Loans & Advances | ₹240 Cr | ₹140 Cr | ₹171 Cr | ₹84 Cr | ₹100 Cr |
Other Non Current Assets | ₹2.59 Cr | ₹41 Cr | ₹2.83 Cr | ₹2.14 Cr | ₹0.78 Cr |
Total Non-Current Assets | ₹5,809 Cr | ₹4,613 Cr | ₹3,976 Cr | ₹3,802 Cr | ₹3,866 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹372 Cr | ₹511 Cr | ₹637 Cr | ₹461 Cr | ₹444 Cr |
Quoted | ₹372 Cr | ₹511 Cr | ₹637 Cr | ₹461 Cr | ₹444 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹991 Cr | ₹842 Cr | ₹581 Cr | ₹366 Cr | ₹481 Cr |
Raw Materials | ₹70 Cr | ₹49 Cr | ₹28 Cr | ₹20 Cr | ₹22 Cr |
Work-in Progress | ₹229 Cr | ₹127 Cr | ₹96 Cr | ₹55 Cr | ₹107 Cr |
Finished Goods | ₹30 Cr | ₹32 Cr | ₹27 Cr | ₹32 Cr | ₹45 Cr |
Packing Materials | ₹16 Cr | ₹15 Cr | ₹21 Cr | ₹17 Cr | ₹11 Cr |
Stores  and Spare | ₹135 Cr | ₹137 Cr | ₹118 Cr | ₹200 Cr | ₹183 Cr |
Other Inventory | ₹511 Cr | ₹482 Cr | ₹291 Cr | ₹43 Cr | ₹113 Cr |
Sundry Debtors | ₹44 Cr | ₹65 Cr | ₹35 Cr | ₹55 Cr | ₹96 Cr |
Debtors more than Six months | ₹6.74 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹3.92 Cr |
Debtors Others | ₹44 Cr | ₹58 Cr | ₹27 Cr | ₹46 Cr | ₹96 Cr |
Cash and Bank | ₹267 Cr | ₹339 Cr | ₹573 Cr | ₹372 Cr | ₹33 Cr |
Cash in hand | ₹0.34 Cr | ₹0.49 Cr | ₹0.24 Cr | ₹1.13 Cr | ₹0.37 Cr |
Balances at Bank | ₹260 Cr | ₹338 Cr | ₹545 Cr | ₹350 Cr | ₹32 Cr |
Other cash and bank balances | ₹7.08 Cr | ₹0.94 Cr | ₹27 Cr | ₹21 Cr | ₹0.25 Cr |
Other Current Assets | ₹37 Cr | ₹33 Cr | ₹25 Cr | ₹42 Cr | ₹26 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹23 Cr | ₹11 Cr | ₹11 Cr | ₹15 Cr | ₹3.18 Cr |
Prepaid Expenses | ₹7.46 Cr | ₹11 Cr | ₹8.01 Cr | ₹14 Cr | ₹11 Cr |
Other current_assets | ₹6.50 Cr | ₹11 Cr | ₹5.73 Cr | ₹12 Cr | ₹12 Cr |
Short Term Loans and Advances | ₹129 Cr | ₹135 Cr | ₹97 Cr | ₹185 Cr | ₹177 Cr |
Advances recoverable in cash or in kind | ₹84 Cr | ₹68 Cr | ₹60 Cr | ₹77 Cr | ₹66 Cr |
Advance income tax and TDS | ₹5.88 Cr | ₹6.52 Cr | ₹1.75 Cr | ₹1.24 Cr | ₹3.15 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹40 Cr | ₹61 Cr | ₹36 Cr | ₹106 Cr | ₹107 Cr |
Total Current Assets | ₹1,841 Cr | ₹1,925 Cr | ₹1,948 Cr | ₹1,480 Cr | ₹1,256 Cr |
Net Current Assets (Including Current Investments) | ₹-196 Cr | ₹285 Cr | ₹237 Cr | ₹-3.62 Cr | ₹-446 Cr |
Miscellaneous Expenses not written off | - | ₹2.19 Cr | ₹1.99 Cr | ₹2.26 Cr | ₹1.81 Cr |
Total Assets | ₹7,650 Cr | ₹6,541 Cr | ₹5,926 Cr | ₹5,286 Cr | ₹5,124 Cr |
Contingent Liabilities | ₹96 Cr | ₹111 Cr | ₹122 Cr | ₹200 Cr | ₹193 Cr |
Total Debt | ₹2,025 Cr | ₹1,846 Cr | ₹1,857 Cr | ₹1,653 Cr | ₹1,987 Cr |
Book Value | 270.79 | 238.07 | 212.71 | 177.79 | 143.20 |
Adjusted Book Value | 270.79 | 238.07 | 212.71 | 177.79 | 143.20 |
Compare Balance Sheet of peers of JK LAKSHMI CEMENT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JK LAKSHMI CEMENT | ₹8,865.2 Cr | 6.4% | -7.3% | -6.1% | Stock Analytics | |
ULTRATECH CEMENT | ₹316,290.0 Cr | 1.5% | 0.8% | 22.8% | Stock Analytics | |
AMBUJA CEMENTS | ₹119,154.0 Cr | -11.3% | -15.4% | 30.9% | Stock Analytics | |
SHREE CEMENT | ₹86,833.7 Cr | -0.1% | -1% | -7.8% | Stock Analytics | |
ACC | ₹38,041.9 Cr | -7.8% | -12% | 18.4% | Stock Analytics | |
DALMIA BHARAT | ₹33,219.5 Cr | 2% | -3.4% | -19.2% | Stock Analytics |
JK LAKSHMI CEMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JK LAKSHMI CEMENT | 6.4% |
-7.3% |
-6.1% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses