JK LAKSHMI CEMENT
|
JK LAKSHMI CEMENT Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
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 | ₹3,495 Cr | ₹3,226 Cr | ₹2,745 Cr | ₹2,446 Cr | ₹2,036 Cr |
Securities Premium | ₹198 Cr | ₹198 Cr | ₹89 Cr | ₹89 Cr | ₹89 Cr |
Capital Reserves | ₹6.76 Cr | ₹6.76 Cr | - | - | - |
Profit & Loss Account Balance | ₹2,322 Cr | ₹2,059 Cr | ₹1,691 Cr | ₹1,391 Cr | ₹934 Cr |
General Reserves | ₹951 Cr | ₹951 Cr | ₹951 Cr | ₹951 Cr | ₹951 Cr |
Other Reserves | ₹17 Cr | ₹11 Cr | ₹15 Cr | ₹16 Cr | ₹62 Cr |
Reserve excluding Revaluation Reserve | ₹3,495 Cr | ₹3,226 Cr | ₹2,745 Cr | ₹2,446 Cr | ₹2,036 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,554 Cr | ₹3,285 Cr | ₹2,804 Cr | ₹2,505 Cr | ₹2,095 Cr |
Minority Interest | ₹-0.93 Cr | ₹-0.05 Cr | ₹37 Cr | ₹27 Cr | ₹13 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹2,034 Cr | ₹1,540 Cr | ₹1,503 Cr | ₹1,219 Cr | ₹1,210 Cr |
Non Convertible Debentures | - | - | ₹350 Cr | ₹350 Cr | ₹160 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹2,198 Cr | ₹1,757 Cr | ₹1,372 Cr | ₹1,384 Cr | ₹1,386 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-164 Cr | ₹-217 Cr | ₹-219 Cr | ₹-515 Cr | ₹-335 Cr |
Unsecured Loans | ₹17 Cr | ₹24 Cr | ₹26 Cr | ₹46 Cr | ₹46 Cr |
Fixed Deposits - Public | ₹30 Cr | ₹38 Cr | ₹61 Cr | ₹63 Cr | ₹51 Cr |
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 | ₹-13 Cr | ₹-14 Cr | ₹-35 Cr | ₹-17 Cr | ₹-4.69 Cr |
Deferred Tax Assets / Liabilities | ₹402 Cr | ₹265 Cr | ₹133 Cr | ₹53 Cr | ₹6.78 Cr |
Deferred Tax Assets | ₹89 Cr | ₹186 Cr | ₹315 Cr | ₹387 Cr | ₹486 Cr |
Deferred Tax Liability | ₹491 Cr | ₹451 Cr | ₹448 Cr | ₹440 Cr | ₹493 Cr |
Other Long Term Liabilities | ₹433 Cr | ₹410 Cr | ₹378 Cr | ₹351 Cr | ₹417 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹20 Cr | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹16 Cr |
Total Non-Current Liabilities | ₹2,907 Cr | ₹2,256 Cr | ₹2,059 Cr | ₹1,683 Cr | ₹1,695 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹455 Cr | ₹556 Cr | ₹586 Cr | ₹366 Cr | ₹420 Cr |
Sundry Creditors | ₹455 Cr | ₹556 Cr | ₹586 Cr | ₹366 Cr | ₹420 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,244 Cr | ₹1,275 Cr | ₹1,044 Cr | ₹1,323 Cr | ₹1,043 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹105 Cr | ₹107 Cr | ₹94 Cr | ₹98 Cr | ₹96 Cr |
Interest Accrued But Not Due | ₹3.14 Cr | ₹3.64 Cr | ₹19 Cr | ₹8.08 Cr | ₹7.02 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | ₹350 Cr | ₹160 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,136 Cr | ₹1,165 Cr | ₹932 Cr | ₹867 Cr | ₹780 Cr |
Short Term Borrowings | ₹281 Cr | ₹201 Cr | ₹4.29 Cr | ₹5.32 Cr | ₹14 Cr |
Secured ST Loans repayable on Demands | ₹280 Cr | ₹200 Cr | - | - | - |
Working Capital Loans- Sec | ₹280 Cr | ₹200 Cr | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-279 Cr | ₹-199 Cr | ₹4.29 Cr | ₹5.32 Cr | ₹14 Cr |
Short Term Provisions | ₹5.45 Cr | ₹4.42 Cr | ₹5.86 Cr | ₹17 Cr | ₹6.98 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 |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹5.45 Cr | ₹4.42 Cr | ₹5.86 Cr | ₹16 Cr | - |
Total Current Liabilities | ₹1,985 Cr | ₹2,037 Cr | ₹1,641 Cr | ₹1,711 Cr | ₹1,484 Cr |
Total Liabilities | ₹8,445 Cr | ₹7,578 Cr | ₹6,541 Cr | ₹5,926 Cr | ₹5,286 Cr |
ASSETS | |||||
Gross Block | ₹7,556 Cr | ₹6,801 Cr | ₹5,014 Cr | ₹4,819 Cr | ₹4,492 Cr |
Less: Accumulated Depreciation | ₹2,119 Cr | ₹1,840 Cr | ₹1,602 Cr | ₹1,399 Cr | ₹1,181 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹5,436 Cr | ₹4,961 Cr | ₹3,412 Cr | ₹3,420 Cr | ₹3,311 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹278 Cr | ₹383 Cr | ₹890 Cr | ₹251 Cr | ₹274 Cr |
Non Current Investments | ₹34 Cr | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Long Term Investment | ₹34 Cr | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹34 Cr | ₹34 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Long Term Loans & Advances | ₹265 Cr | ₹240 Cr | ₹140 Cr | ₹171 Cr | ₹84 Cr |
Other Non Current Assets | ₹353 Cr | ₹2.59 Cr | ₹41 Cr | ₹2.83 Cr | ₹2.14 Cr |
Total Non-Current Assets | ₹6,484 Cr | ₹5,737 Cr | ₹4,613 Cr | ₹3,976 Cr | ₹3,802 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹599 Cr | ₹372 Cr | ₹511 Cr | ₹637 Cr | ₹461 Cr |
Quoted | ₹599 Cr | ₹372 Cr | ₹511 Cr | ₹637 Cr | ₹461 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹865 Cr | ₹991 Cr | ₹842 Cr | ₹581 Cr | ₹366 Cr |
Raw Materials | ₹71 Cr | ₹70 Cr | ₹49 Cr | ₹28 Cr | ₹20 Cr |
Work-in Progress | ₹154 Cr | ₹229 Cr | ₹127 Cr | ₹96 Cr | ₹55 Cr |
Finished Goods | ₹35 Cr | ₹33 Cr | ₹32 Cr | ₹27 Cr | ₹32 Cr |
Packing Materials | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹21 Cr | ₹17 Cr |
Stores  and Spare | ₹126 Cr | ₹135 Cr | ₹137 Cr | ₹118 Cr | ₹200 Cr |
Other Inventory | ₹462 Cr | ₹507 Cr | ₹482 Cr | ₹291 Cr | ₹43 Cr |
Sundry Debtors | ₹107 Cr | ₹44 Cr | ₹65 Cr | ₹35 Cr | ₹55 Cr |
Debtors more than Six months | ₹6.95 Cr | ₹6.74 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
Debtors Others | ₹106 Cr | ₹44 Cr | ₹58 Cr | ₹27 Cr | ₹46 Cr |
Cash and Bank | ₹197 Cr | ₹267 Cr | ₹339 Cr | ₹573 Cr | ₹372 Cr |
Cash in hand | ₹0.23 Cr | ₹0.34 Cr | ₹0.49 Cr | ₹0.24 Cr | ₹1.13 Cr |
Balances at Bank | ₹192 Cr | ₹260 Cr | ₹338 Cr | ₹545 Cr | ₹350 Cr |
Other cash and bank balances | ₹4.62 Cr | ₹7.08 Cr | ₹0.94 Cr | ₹27 Cr | ₹21 Cr |
Other Current Assets | ₹18 Cr | ₹35 Cr | ₹33 Cr | ₹25 Cr | ₹42 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹5.28 Cr | ₹23 Cr | ₹11 Cr | ₹11 Cr | ₹15 Cr |
Prepaid Expenses | ₹7.82 Cr | ₹7.46 Cr | ₹11 Cr | ₹8.01 Cr | ₹14 Cr |
Other current_assets | ₹4.97 Cr | ₹4.22 Cr | ₹11 Cr | ₹5.73 Cr | ₹12 Cr |
Short Term Loans and Advances | ₹174 Cr | ₹131 Cr | ₹135 Cr | ₹97 Cr | ₹185 Cr |
Advances recoverable in cash or in kind | ₹104 Cr | ₹84 Cr | ₹68 Cr | ₹60 Cr | ₹77 Cr |
Advance income tax and TDS | ₹40 Cr | ₹5.88 Cr | ₹6.52 Cr | ₹1.75 Cr | ₹1.24 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹31 Cr | ₹42 Cr | ₹61 Cr | ₹36 Cr | ₹106 Cr |
Total Current Assets | ₹1,960 Cr | ₹1,841 Cr | ₹1,925 Cr | ₹1,948 Cr | ₹1,480 Cr |
Net Current Assets (Including Current Investments) | ₹-25 Cr | ₹-196 Cr | ₹285 Cr | ₹237 Cr | ₹-3.62 Cr |
Miscellaneous Expenses not written off | ₹1.09 Cr | - | ₹2.19 Cr | ₹1.99 Cr | ₹2.26 Cr |
Total Assets | ₹8,445 Cr | ₹7,578 Cr | ₹6,541 Cr | ₹5,926 Cr | ₹5,286 Cr |
Contingent Liabilities | ₹40 Cr | ₹96 Cr | ₹111 Cr | ₹122 Cr | ₹200 Cr |
Total Debt | ₹2,527 Cr | ₹2,025 Cr | ₹1,846 Cr | ₹1,857 Cr | ₹1,653 Cr |
Book Value | 301.88 | 279.13 | 238.07 | 212.71 | 177.79 |
Adjusted Book Value | 301.88 | 279.13 | 238.07 | 212.71 | 177.79 |
Compare Balance Sheet of peers of JK LAKSHMI CEMENT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JK LAKSHMI CEMENT | ₹11,339.0 Cr | 0.7% | 1.7% | 13.9% | Stock Analytics | |
ULTRATECH CEMENT | ₹370,665.0 Cr | 0.8% | 2.3% | 6.2% | Stock Analytics | |
AMBUJA CEMENTS | ₹141,660.0 Cr | 1.1% | -0.9% | -9.5% | Stock Analytics | |
SHREE CEMENT | ₹106,625.0 Cr | -1% | -2.9% | 12.5% | Stock Analytics | |
JK CEMENT | ₹51,672.8 Cr | 1.6% | -4.5% | 38.5% | Stock Analytics | |
ACC | ₹35,038.3 Cr | 1% | 4.7% | -24.6% | Stock Analytics |
JK LAKSHMI CEMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JK LAKSHMI CEMENT | 0.7% |
1.7% |
13.9% |
SENSEX | 1.6% |
2.3% |
1.1% |
You may also like the below Video Courses