JYOTI CNC AUTOMATION
|
JYOTI CNC AUTOMATION Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
Equity - Authorised | ₹55 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity - Issued | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
Equity Paid Up | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,319 Cr | ₹49 Cr | ₹12 Cr | ₹83 Cr | ₹160 Cr |
Securities Premium | ₹1,266 Cr | ₹145 Cr | ₹98 Cr | ₹98 Cr | ₹98 Cr |
Capital Reserves | ₹39 Cr | ₹39 Cr | ₹37 Cr | ₹35 Cr | ₹36 Cr |
Profit & Loss Account Balance | ₹11 Cr | ₹-139 Cr | ₹-158 Cr | ₹-109 Cr | ₹-61 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹2.00 Cr | ₹3.95 Cr | ₹34 Cr | ₹59 Cr | ₹87 Cr |
Reserve excluding Revaluation Reserve | ₹1,319 Cr | ₹49 Cr | ₹12 Cr | ₹83 Cr | ₹160 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,365 Cr | ₹82 Cr | ₹41 Cr | ₹113 Cr | ₹190 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹13 Cr | ₹114 Cr | ₹140 Cr | ₹119 Cr | ₹109 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹11 Cr | ₹112 Cr | ₹140 Cr | ₹119 Cr | ₹107 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹2.57 Cr | ₹2.20 Cr | ₹0.74 Cr | ₹0.91 Cr | ₹1.67 Cr |
Unsecured Loans | ₹71 Cr | ₹13 Cr | - | - | ₹29 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 | - | - | - | - | ₹16 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹71 Cr | ₹13 Cr | - | - | ₹13 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-0.58 Cr | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr |
Deferred Tax Assets | ₹27 Cr | ₹5.03 Cr | - | - | - |
Deferred Tax Liability | ₹26 Cr | ₹25 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹23 Cr | ₹22 Cr |
Total Non-Current Liabilities | ₹99 Cr | ₹160 Cr | ₹173 Cr | ₹163 Cr | ₹182 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹372 Cr | ₹413 Cr | ₹295 Cr | ₹312 Cr | ₹271 Cr |
Sundry Creditors | ₹372 Cr | ₹413 Cr | ₹295 Cr | ₹312 Cr | ₹271 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹112 Cr | ₹188 Cr | ₹161 Cr | ₹244 Cr | ₹176 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹29 Cr | ₹67 Cr | ₹29 Cr | ₹90 Cr | ₹66 Cr |
Interest Accrued But Not Due | ₹0.10 Cr | ₹1.16 Cr | ₹4.50 Cr | ₹3.27 Cr | ₹4.59 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.25 Cr | ₹0.46 Cr | ₹0.68 Cr | ₹1.82 Cr | ₹2.74 Cr |
Other Liabilities | ₹83 Cr | ₹119 Cr | ₹127 Cr | ₹150 Cr | ₹102 Cr |
Short Term Borrowings | ₹217 Cr | ₹657 Cr | ₹607 Cr | ₹554 Cr | ₹486 Cr |
Secured ST Loans repayable on Demands | ₹173 Cr | ₹515 Cr | ₹493 Cr | ₹487 Cr | ₹483 Cr |
Working Capital Loans- Sec | ₹153 Cr | ₹494 Cr | ₹486 Cr | ₹480 Cr | ₹483 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-110 Cr | ₹-352 Cr | ₹-371 Cr | ₹-413 Cr | ₹-479 Cr |
Short Term Provisions | ₹13 Cr | ₹15 Cr | ₹8.00 Cr | ₹1.68 Cr | ₹1.60 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹11 Cr | ₹13 Cr | ₹6.19 Cr | - | - |
Provision for post retirement benefits | - | - | ₹1.81 Cr | ₹1.68 Cr | ₹1.60 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.59 Cr | ₹1.74 Cr | - | - | - |
Total Current Liabilities | ₹714 Cr | ₹1,273 Cr | ₹1,072 Cr | ₹1,112 Cr | ₹935 Cr |
Total Liabilities | ₹2,178 Cr | ₹1,515 Cr | ₹1,286 Cr | ₹1,388 Cr | ₹1,307 Cr |
ASSETS | |||||
Gross Block | ₹788 Cr | ₹716 Cr | ₹687 Cr | ₹695 Cr | ₹680 Cr |
Less: Accumulated Depreciation | ₹466 Cr | ₹433 Cr | ₹394 Cr | ₹374 Cr | ₹337 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹322 Cr | ₹283 Cr | ₹293 Cr | ₹321 Cr | ₹344 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹48 Cr | ₹8.28 Cr | ₹0.90 Cr | ₹51 Cr | ₹55 Cr |
Non Current Investments | ₹3.66 Cr | ₹3.39 Cr | ₹1.96 Cr | ₹1.86 Cr | ₹0.23 Cr |
Long Term Investment | ₹3.66 Cr | ₹3.39 Cr | ₹1.96 Cr | ₹1.86 Cr | ₹0.23 Cr |
Quoted | ₹3.32 Cr | ₹3.09 Cr | ₹1.70 Cr | ₹1.61 Cr | - |
Unquoted | ₹0.34 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.23 Cr |
Long Term Loans & Advances | ₹32 Cr | ₹24 Cr | ₹24 Cr | ₹9.96 Cr | ₹12 Cr |
Other Non Current Assets | ₹0.03 Cr | ₹10 Cr | ₹5.26 Cr | ₹13 Cr | ₹3.39 Cr |
Total Non-Current Assets | ₹415 Cr | ₹336 Cr | ₹329 Cr | ₹399 Cr | ₹415 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹866 Cr | ₹820 Cr | ₹634 Cr | ₹645 Cr | ₹625 Cr |
Raw Materials | ₹400 Cr | ₹271 Cr | ₹212 Cr | ₹226 Cr | ₹353 Cr |
Work-in Progress | ₹419 Cr | ₹497 Cr | ₹369 Cr | ₹360 Cr | ₹215 Cr |
Finished Goods | ₹27 Cr | ₹40 Cr | ₹17 Cr | ₹28 Cr | ₹26 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹19 Cr | ₹13 Cr | ₹36 Cr | ₹30 Cr | ₹31 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹249 Cr | ₹146 Cr | ₹200 Cr | ₹217 Cr | ₹198 Cr |
Debtors more than Six months | ₹77 Cr | ₹60 Cr | ₹49 Cr | ₹125 Cr | - |
Debtors Others | ₹177 Cr | ₹89 Cr | ₹152 Cr | ₹93 Cr | ₹198 Cr |
Cash and Bank | ₹386 Cr | ₹28 Cr | ₹23 Cr | ₹22 Cr | ₹21 Cr |
Cash in hand | ₹0.18 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.32 Cr | ₹0.48 Cr |
Balances at Bank | ₹385 Cr | ₹28 Cr | ₹22 Cr | ₹22 Cr | ₹20 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹37 Cr | ₹15 Cr | ₹48 Cr | ₹24 Cr | ₹6.30 Cr |
Interest accrued on Investments | - | - | - | ₹0.39 Cr | ₹0.19 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹18 Cr | ₹5.34 Cr | ₹39 Cr | ₹21 Cr | - |
Other current_assets | ₹18 Cr | ₹10 Cr | ₹9.16 Cr | ₹3.29 Cr | ₹6.11 Cr |
Short Term Loans and Advances | ₹225 Cr | ₹170 Cr | ₹52 Cr | ₹80 Cr | ₹42 Cr |
Advances recoverable in cash or in kind | ₹183 Cr | ₹156 Cr | ₹40 Cr | ₹60 Cr | ₹38 Cr |
Advance income tax and TDS | ₹4.23 Cr | ₹4.69 Cr | ₹3.42 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹38 Cr | ₹9.58 Cr | ₹7.84 Cr | ₹20 Cr | ₹4.39 Cr |
Total Current Assets | ₹1,762 Cr | ₹1,179 Cr | ₹957 Cr | ₹989 Cr | ₹891 Cr |
Net Current Assets (Including Current Investments) | ₹1,048 Cr | ₹-93 Cr | ₹-115 Cr | ₹-123 Cr | ₹-44 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,178 Cr | ₹1,515 Cr | ₹1,286 Cr | ₹1,388 Cr | ₹1,307 Cr |
Contingent Liabilities | ₹201 Cr | ₹174 Cr | ₹271 Cr | ₹252 Cr | ₹121 Cr |
Total Debt | ₹304 Cr | ₹834 Cr | ₹788 Cr | ₹722 Cr | ₹648 Cr |
Book Value | 60.00 | 24.92 | 13.96 | 38.19 | 64.35 |
Adjusted Book Value | 60.00 | 4.98 | 2.79 | 7.64 | 12.87 |
Compare Balance Sheet of peers of JYOTI CNC AUTOMATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JYOTI CNC AUTOMATION | ₹20,396.6 Cr | -6.4% | -20.6% | 36% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹68,352.9 Cr | 1.5% | -2% | -9.8% | Stock Analytics | |
THERMAX | ₹39,571.8 Cr | 10.2% | -10.8% | -6.2% | Stock Analytics | |
TRIVENI TURBINE | ₹18,699.1 Cr | 7.4% | -9.5% | 27.2% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹13,877.5 Cr | -4.2% | -2.7% | 95.1% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹10,665.7 Cr | 6.5% | -12.5% | -4.5% | Stock Analytics |
JYOTI CNC AUTOMATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JYOTI CNC AUTOMATION | -6.4% |
-20.6% |
36% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses