JYOTI CNC AUTOMATION
|
JYOTI CNC AUTOMATION Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹45 Cr | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
| Equity - Authorised | ₹55 Cr | ₹55 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹45 Cr | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
| Equity Paid Up | ₹45 Cr | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,641 Cr | ₹1,319 Cr | ₹49 Cr | ₹12 Cr | ₹83 Cr |
| Securities Premium | ₹1,266 Cr | ₹1,266 Cr | ₹145 Cr | ₹98 Cr | ₹98 Cr |
| Capital Reserves | ₹40 Cr | ₹39 Cr | ₹39 Cr | ₹37 Cr | ₹35 Cr |
| Profit & Loss Account Balance | ₹326 Cr | ₹11 Cr | ₹-139 Cr | ₹-158 Cr | ₹-109 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹7.50 Cr | ₹2.00 Cr | ₹3.95 Cr | ₹34 Cr | ₹59 Cr |
| Reserve excluding Revaluation Reserve | ₹1,641 Cr | ₹1,319 Cr | ₹49 Cr | ₹12 Cr | ₹83 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,686 Cr | ₹1,365 Cr | ₹82 Cr | ₹41 Cr | ₹113 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹103 Cr | ₹13 Cr | ₹114 Cr | ₹140 Cr | ₹119 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 |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹103 Cr | ₹2.57 Cr | ₹2.20 Cr | ₹0.74 Cr | ₹0.91 Cr |
| Unsecured Loans | - | ₹71 Cr | ₹13 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 | - | ₹71 Cr | ₹13 Cr | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-3.05 Cr | ₹-0.58 Cr | ₹20 Cr | ₹21 Cr | ₹21 Cr |
| Deferred Tax Assets | ₹32 Cr | ₹27 Cr | ₹5.03 Cr | - | - |
| Deferred Tax Liability | ₹29 Cr | ₹26 Cr | ₹25 Cr | ₹21 Cr | ₹21 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹23 Cr |
| Total Non-Current Liabilities | ₹118 Cr | ₹99 Cr | ₹160 Cr | ₹173 Cr | ₹163 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹410 Cr | ₹372 Cr | ₹413 Cr | ₹295 Cr | ₹312 Cr |
| Sundry Creditors | ₹410 Cr | ₹372 Cr | ₹413 Cr | ₹295 Cr | ₹312 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹150 Cr | ₹112 Cr | ₹188 Cr | ₹161 Cr | ₹244 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹64 Cr | ₹29 Cr | ₹67 Cr | ₹29 Cr | ₹90 Cr |
| Interest Accrued But Not Due | ₹0.04 Cr | ₹0.10 Cr | ₹1.16 Cr | ₹4.50 Cr | ₹3.27 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | ₹0.25 Cr | ₹0.46 Cr | ₹0.68 Cr | ₹1.82 Cr |
| Other Liabilities | ₹86 Cr | ₹83 Cr | ₹119 Cr | ₹127 Cr | ₹150 Cr |
| Short Term Borrowings | ₹394 Cr | ₹217 Cr | ₹657 Cr | ₹607 Cr | ₹554 Cr |
| Secured ST Loans repayable on Demands | ₹331 Cr | ₹173 Cr | ₹515 Cr | ₹493 Cr | ₹487 Cr |
| Working Capital Loans- Sec | ₹331 Cr | ₹153 Cr | ₹494 Cr | ₹486 Cr | ₹480 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-268 Cr | ₹-110 Cr | ₹-352 Cr | ₹-371 Cr | ₹-413 Cr |
| Short Term Provisions | ₹31 Cr | ₹13 Cr | ₹15 Cr | ₹8.00 Cr | ₹1.68 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹28 Cr | ₹11 Cr | ₹13 Cr | ₹6.19 Cr | - |
| Provision for post retirement benefits | - | - | - | ₹1.81 Cr | ₹1.68 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.09 Cr | ₹2.59 Cr | ₹1.74 Cr | - | - |
| Total Current Liabilities | ₹985 Cr | ₹714 Cr | ₹1,273 Cr | ₹1,072 Cr | ₹1,112 Cr |
| Total Liabilities | ₹2,789 Cr | ₹2,178 Cr | ₹1,515 Cr | ₹1,286 Cr | ₹1,388 Cr |
| ASSETS | |||||
| Gross Block | ₹974 Cr | ₹788 Cr | ₹716 Cr | ₹687 Cr | ₹695 Cr |
| Less: Accumulated Depreciation | ₹505 Cr | ₹466 Cr | ₹433 Cr | ₹394 Cr | ₹374 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹469 Cr | ₹322 Cr | ₹283 Cr | ₹293 Cr | ₹321 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹168 Cr | ₹48 Cr | ₹8.28 Cr | ₹0.90 Cr | ₹51 Cr |
| Non Current Investments | ₹0.45 Cr | ₹3.66 Cr | ₹3.39 Cr | ₹1.96 Cr | ₹1.86 Cr |
| Long Term Investment | ₹0.45 Cr | ₹3.66 Cr | ₹3.39 Cr | ₹1.96 Cr | ₹1.86 Cr |
| Quoted | - | ₹3.32 Cr | ₹3.09 Cr | ₹1.70 Cr | ₹1.61 Cr |
| Unquoted | ₹0.45 Cr | ₹0.34 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.24 Cr |
| Long Term Loans & Advances | ₹15 Cr | ₹32 Cr | ₹24 Cr | ₹24 Cr | ₹9.96 Cr |
| Other Non Current Assets | ₹1.36 Cr | ₹0.03 Cr | ₹10 Cr | ₹5.26 Cr | ₹13 Cr |
| Total Non-Current Assets | ₹669 Cr | ₹415 Cr | ₹336 Cr | ₹329 Cr | ₹399 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹900 Cr | ₹866 Cr | ₹820 Cr | ₹634 Cr | ₹645 Cr |
| Raw Materials | ₹544 Cr | ₹400 Cr | ₹271 Cr | ₹212 Cr | ₹226 Cr |
| Work-in Progress | ₹304 Cr | ₹419 Cr | ₹497 Cr | ₹369 Cr | ₹360 Cr |
| Finished Goods | ₹27 Cr | ₹27 Cr | ₹40 Cr | ₹17 Cr | ₹28 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹26 Cr | ₹19 Cr | ₹13 Cr | ₹36 Cr | ₹30 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹487 Cr | ₹249 Cr | ₹146 Cr | ₹200 Cr | ₹217 Cr |
| Debtors more than Six months | ₹98 Cr | ₹77 Cr | ₹60 Cr | ₹49 Cr | ₹125 Cr |
| Debtors Others | ₹395 Cr | ₹177 Cr | ₹89 Cr | ₹152 Cr | ₹93 Cr |
| Cash and Bank | ₹125 Cr | ₹386 Cr | ₹28 Cr | ₹23 Cr | ₹22 Cr |
| Cash in hand | ₹0.16 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.32 Cr |
| Balances at Bank | ₹125 Cr | ₹385 Cr | ₹28 Cr | ₹22 Cr | ₹22 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹34 Cr | ₹37 Cr | ₹15 Cr | ₹48 Cr | ₹24 Cr |
| Interest accrued on Investments | - | - | - | - | ₹0.39 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹25 Cr | ₹18 Cr | ₹5.34 Cr | ₹39 Cr | ₹21 Cr |
| Other current_assets | ₹9.61 Cr | ₹18 Cr | ₹10 Cr | ₹9.16 Cr | ₹3.29 Cr |
| Short Term Loans and Advances | ₹573 Cr | ₹225 Cr | ₹170 Cr | ₹52 Cr | ₹80 Cr |
| Advances recoverable in cash or in kind | ₹552 Cr | ₹183 Cr | ₹156 Cr | ₹40 Cr | ₹60 Cr |
| Advance income tax and TDS | ₹4.23 Cr | ₹4.23 Cr | ₹4.69 Cr | ₹3.42 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹17 Cr | ₹38 Cr | ₹9.58 Cr | ₹7.84 Cr | ₹20 Cr |
| Total Current Assets | ₹2,120 Cr | ₹1,762 Cr | ₹1,179 Cr | ₹957 Cr | ₹989 Cr |
| Net Current Assets (Including Current Investments) | ₹1,135 Cr | ₹1,048 Cr | ₹-93 Cr | ₹-115 Cr | ₹-123 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,789 Cr | ₹2,178 Cr | ₹1,515 Cr | ₹1,286 Cr | ₹1,388 Cr |
| Contingent Liabilities | ₹328 Cr | ₹197 Cr | ₹169 Cr | ₹271 Cr | ₹252 Cr |
| Total Debt | ₹497 Cr | ₹304 Cr | ₹834 Cr | ₹788 Cr | ₹722 Cr |
| Book Value | - | 60.00 | 24.92 | 13.96 | 38.19 |
| Adjusted Book Value | 74.15 | 60.00 | 4.98 | 2.79 | 7.64 |
Compare Balance Sheet of peers of JYOTI CNC AUTOMATION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JYOTI CNC AUTOMATION | ₹19,802.0 Cr | -5.2% | 0.3% | -13.1% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹85,502.1 Cr | 4.9% | 6.3% | 4.5% | Stock Analytics | |
| THERMAX | ₹38,957.6 Cr | 2.6% | 2.3% | -37.1% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,043.2 Cr | 1.4% | 4.1% | -26.1% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,219.9 Cr | -0.7% | -1.8% | 12.8% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹12,587.7 Cr | -0.7% | -1% | -4.3% | Stock Analytics | |
JYOTI CNC AUTOMATION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JYOTI CNC AUTOMATION | -5.2% |
0.3% |
-13.1% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses