KABRA EXTRUSIONTECHNIK
|
KABRA EXTRUSIONTECHNIK Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹434 Cr | ₹367 Cr | ₹313 Cr | ₹262 Cr | ₹216 Cr |
Securities Premium | ₹105 Cr | ₹72 Cr | ₹36 Cr | ₹5.94 Cr | ₹5.94 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹243 Cr | ₹219 Cr | ₹197 Cr | ₹171 Cr | ₹147 Cr |
General Reserves | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr |
Other Reserves | ₹31 Cr | ₹21 Cr | ₹26 Cr | ₹30 Cr | ₹8.92 Cr |
Reserve excluding Revaluation Reserve | ₹434 Cr | ₹367 Cr | ₹313 Cr | ₹262 Cr | ₹216 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹452 Cr | ₹383 Cr | ₹329 Cr | ₹278 Cr | ₹232 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹5.63 Cr | ₹11 Cr | ₹16 Cr | ₹13 Cr | ₹15 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹11 Cr | ₹17 Cr | ₹22 Cr | ₹14 Cr | ₹15 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-5.45 Cr | ₹-5.75 Cr | ₹-5.74 Cr | ₹-0.87 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 | ₹11 Cr | ₹11 Cr | ₹6.85 Cr | ₹2.31 Cr | ₹-0.37 Cr |
Deferred Tax Assets | ₹1.32 Cr | ₹1.17 Cr | ₹3.28 Cr | ₹6.81 Cr | ₹8.03 Cr |
Deferred Tax Liability | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹9.12 Cr | ₹7.67 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.24 Cr | ₹1.08 Cr | ₹1.00 Cr | ₹1.16 Cr | ₹1.95 Cr |
Total Non-Current Liabilities | ₹18 Cr | ₹24 Cr | ₹24 Cr | ₹16 Cr | ₹17 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹81 Cr | ₹81 Cr | ₹103 Cr | ₹42 Cr | ₹45 Cr |
Sundry Creditors | ₹81 Cr | ₹81 Cr | ₹103 Cr | ₹42 Cr | ₹45 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹75 Cr | ₹71 Cr | ₹65 Cr | ₹49 Cr | ₹61 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹55 Cr | ₹52 Cr | ₹46 Cr | ₹37 Cr | ₹47 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹20 Cr | ₹19 Cr | ₹19 Cr | ₹11 Cr | ₹14 Cr |
Short Term Borrowings | ₹74 Cr | ₹57 Cr | ₹36 Cr | ₹10 Cr | ₹12 Cr |
Secured ST Loans repayable on Demands | ₹44 Cr | ₹27 Cr | ₹25 Cr | ₹10 Cr | ₹12 Cr |
Working Capital Loans- Sec | ₹44 Cr | ₹27 Cr | ₹25 Cr | ₹10 Cr | ₹12 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-14 Cr | ₹2.84 Cr | ₹-14 Cr | ₹-10 Cr | ₹-12 Cr |
Short Term Provisions | ₹15 Cr | ₹18 Cr | ₹11 Cr | ₹3.08 Cr | ₹2.46 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.38 Cr | ₹1.73 Cr | ₹4.62 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹14 Cr | ₹17 Cr | ₹6.38 Cr | ₹3.08 Cr | ₹2.46 Cr |
Total Current Liabilities | ₹246 Cr | ₹228 Cr | ₹215 Cr | ₹105 Cr | ₹120 Cr |
Total Liabilities | ₹716 Cr | ₹635 Cr | ₹569 Cr | ₹399 Cr | ₹369 Cr |
ASSETS | |||||
Gross Block | ₹316 Cr | ₹284 Cr | ₹259 Cr | ₹233 Cr | ₹218 Cr |
Less: Accumulated Depreciation | ₹131 Cr | ₹115 Cr | ₹102 Cr | ₹93 Cr | ₹84 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹185 Cr | ₹169 Cr | ₹157 Cr | ₹140 Cr | ₹134 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹24 Cr | ₹7.38 Cr | - | ₹0.51 Cr | ₹7.23 Cr |
Non Current Investments | ₹37 Cr | ₹25 Cr | ₹38 Cr | ₹44 Cr | ₹22 Cr |
Long Term Investment | ₹37 Cr | ₹25 Cr | ₹38 Cr | ₹44 Cr | ₹22 Cr |
Quoted | ₹33 Cr | ₹24 Cr | ₹37 Cr | ₹42 Cr | ₹21 Cr |
Unquoted | ₹3.37 Cr | ₹1.12 Cr | ₹1.42 Cr | ₹1.18 Cr | ₹0.80 Cr |
Long Term Loans & Advances | ₹4.75 Cr | ₹8.11 Cr | ₹6.79 Cr | ₹12 Cr | ₹9.73 Cr |
Other Non Current Assets | ₹0.10 Cr | ₹0.68 Cr | ₹0.10 Cr | ₹0.93 Cr | ₹0.89 Cr |
Total Non-Current Assets | ₹251 Cr | ₹210 Cr | ₹203 Cr | ₹197 Cr | ₹173 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹35 Cr | ₹18 Cr | ₹16 Cr | ₹42 Cr | ₹21 Cr |
Quoted | ₹35 Cr | ₹18 Cr | ₹16 Cr | ₹42 Cr | ₹21 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹239 Cr | ₹209 Cr | ₹204 Cr | ₹112 Cr | ₹125 Cr |
Raw Materials | ₹157 Cr | ₹146 Cr | ₹147 Cr | ₹69 Cr | ₹49 Cr |
Work-in Progress | ₹82 Cr | ₹63 Cr | ₹57 Cr | ₹42 Cr | ₹76 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹99 Cr | ₹110 Cr | ₹56 Cr | ₹22 Cr | ₹16 Cr |
Debtors more than Six months | ₹44 Cr | ₹9.85 Cr | ₹4.06 Cr | ₹4.76 Cr | - |
Debtors Others | ₹57 Cr | ₹101 Cr | ₹53 Cr | ₹18 Cr | ₹17 Cr |
Cash and Bank | ₹45 Cr | ₹54 Cr | ₹32 Cr | ₹8.40 Cr | ₹6.34 Cr |
Cash in hand | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.08 Cr |
Balances at Bank | ₹45 Cr | ₹54 Cr | ₹32 Cr | ₹8.33 Cr | ₹6.26 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹4.26 Cr | ₹4.53 Cr | ₹5.91 Cr | ₹2.72 Cr | ₹8.99 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.96 Cr | ₹0.80 Cr | ₹0.49 Cr | ₹0.42 Cr | ₹0.19 Cr |
Prepaid Expenses | ₹1.69 Cr | ₹2.46 Cr | ₹1.31 Cr | ₹0.73 Cr | ₹0.79 Cr |
Other current_assets | ₹1.60 Cr | ₹1.27 Cr | ₹4.11 Cr | ₹1.57 Cr | ₹8.02 Cr |
Short Term Loans and Advances | ₹44 Cr | ₹29 Cr | ₹51 Cr | ₹16 Cr | ₹18 Cr |
Advances recoverable in cash or in kind | ₹14 Cr | ₹6.67 Cr | ₹27 Cr | ₹4.96 Cr | ₹5.82 Cr |
Advance income tax and TDS | - | - | ₹2.76 Cr | ₹1.76 Cr | ₹3.54 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹29 Cr | ₹23 Cr | ₹22 Cr | ₹9.16 Cr | ₹8.69 Cr |
Total Current Assets | ₹465 Cr | ₹425 Cr | ₹366 Cr | ₹203 Cr | ₹196 Cr |
Net Current Assets (Including Current Investments) | ₹219 Cr | ₹197 Cr | ₹150 Cr | ₹98 Cr | ₹75 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹716 Cr | ₹635 Cr | ₹569 Cr | ₹399 Cr | ₹369 Cr |
Contingent Liabilities | ₹7.99 Cr | ₹25 Cr | ₹5.55 Cr | ₹3.13 Cr | ₹4.42 Cr |
Total Debt | ₹86 Cr | ₹74 Cr | ₹58 Cr | ₹24 Cr | ₹27 Cr |
Book Value | - | 114.16 | 102.52 | 87.18 | 72.77 |
Adjusted Book Value | 129.21 | 114.16 | 102.52 | 87.18 | 72.77 |
Compare Balance Sheet of peers of KABRA EXTRUSIONTECHNIK
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KABRA EXTRUSIONTECHNIK | ₹1,809.2 Cr | 0.6% | 1.3% | 26.5% | Stock Analytics | |
BHARAT ELECTRONICS | ₹215,894.0 Cr | -1% | -0.8% | 71.4% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹84,196.3 Cr | -0.2% | -0.9% | 32.6% | Stock Analytics | |
THERMAX | ₹53,373.1 Cr | -3.6% | -3.3% | 48.1% | Stock Analytics | |
TRIVENI TURBINE | ₹23,465.7 Cr | -5.3% | -10.5% | 82.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,859.0 Cr | -2.2% | -7.7% | 55.2% | Stock Analytics |
KABRA EXTRUSIONTECHNIK Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KABRA EXTRUSIONTECHNIK | 0.6% |
1.3% |
26.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses