KALYANI FORGE
|
KALYANI FORGE Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr |
| Equity - Authorised | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr |
| Equity - Issued | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr |
| Equity Paid Up | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr |
| Equity Shares Forfeited | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹86 Cr | ₹78 Cr | ₹74 Cr | ₹99 Cr | ₹97 Cr |
| Securities Premium | ₹6.92 Cr | ₹6.92 Cr | ₹6.92 Cr | ₹6.92 Cr | ₹6.92 Cr |
| Capital Reserves | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Profit & Loss Account Balance | ₹71 Cr | ₹63 Cr | ₹60 Cr | ₹85 Cr | ₹83 Cr |
| General Reserves | ₹9.27 Cr | ₹9.27 Cr | ₹9.27 Cr | ₹9.27 Cr | ₹9.27 Cr |
| Other Reserves | ₹-0.90 Cr | ₹-1.36 Cr | ₹-2.20 Cr | ₹-2.23 Cr | ₹-2.39 Cr |
| Reserve excluding Revaluation Reserve | ₹86 Cr | ₹78 Cr | ₹74 Cr | ₹99 Cr | ₹97 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹90 Cr | ₹82 Cr | ₹78 Cr | ₹103 Cr | ₹100 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹12 Cr | ₹19 Cr | ₹0.89 Cr | ₹0.09 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹0.89 Cr | ₹0.09 Cr | - |
| Term Loans - Institutions | ₹12 Cr | ₹19 Cr | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹-1.86 Cr | ₹-3.56 Cr | ₹-4.16 Cr | ₹-3.62 Cr | ₹-2.29 Cr |
| Deferred Tax Assets | ₹3.52 Cr | ₹3.56 Cr | ₹4.16 Cr | ₹3.62 Cr | ₹2.52 Cr |
| Deferred Tax Liability | ₹1.66 Cr | - | - | - | ₹0.22 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹7.77 Cr | ₹7.73 Cr | ₹6.61 Cr | ₹6.47 Cr | ₹6.30 Cr |
| Total Non-Current Liabilities | ₹18 Cr | ₹24 Cr | ₹3.34 Cr | ₹2.94 Cr | ₹4.00 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹51 Cr | ₹46 Cr | ₹44 Cr | ₹34 Cr | ₹36 Cr |
| Sundry Creditors | ₹51 Cr | ₹46 Cr | ₹44 Cr | ₹34 Cr | ₹36 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹9.33 Cr | ₹7.98 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr |
| Bank Overdraft / Short term credit | - | - | ₹6.37 Cr | ₹4.96 Cr | ₹6.10 Cr |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹9.33 Cr | ₹7.98 Cr | ₹5.05 Cr | ₹6.34 Cr | ₹7.08 Cr |
| Short Term Borrowings | ₹59 Cr | ₹41 Cr | ₹37 Cr | ₹26 Cr | ₹26 Cr |
| Secured ST Loans repayable on Demands | ₹59 Cr | ₹41 Cr | ₹37 Cr | ₹26 Cr | ₹26 Cr |
| Working Capital Loans- Sec | ₹49 Cr | ₹40 Cr | ₹37 Cr | ₹26 Cr | ₹26 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-49 Cr | ₹-40 Cr | ₹-37 Cr | ₹-26 Cr | ₹-26 Cr |
| Short Term Provisions | ₹0.86 Cr | ₹0.54 Cr | ₹2.16 Cr | ₹2.30 Cr | ₹1.70 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.86 Cr | ₹0.54 Cr | ₹2.16 Cr | ₹2.30 Cr | ₹1.70 Cr |
| Total Current Liabilities | ₹121 Cr | ₹96 Cr | ₹95 Cr | ₹74 Cr | ₹77 Cr |
| Total Liabilities | ₹228 Cr | ₹201 Cr | ₹176 Cr | ₹180 Cr | ₹181 Cr |
| ASSETS | |||||
| Gross Block | ₹296 Cr | ₹291 Cr | ₹119 Cr | ₹114 Cr | ₹115 Cr |
| Less: Accumulated Depreciation | ₹235 Cr | ₹234 Cr | ₹80 Cr | ₹70 Cr | ₹62 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹61 Cr | ₹56 Cr | ₹39 Cr | ₹44 Cr | ₹53 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹15 Cr | ₹5.28 Cr | ₹3.11 Cr | ₹2.31 Cr | ₹1.13 Cr |
| Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Loans & Advances | ₹4.20 Cr | ₹3.57 Cr | ₹1.70 Cr | ₹4.74 Cr | ₹5.39 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹80 Cr | ₹65 Cr | ₹44 Cr | ₹51 Cr | ₹60 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹57 Cr | ₹56 Cr | ₹47 Cr | ₹49 Cr | ₹45 Cr |
| Raw Materials | ₹21 Cr | ₹29 Cr | ₹14 Cr | ₹19 Cr | ₹14 Cr |
| Work-in Progress | ₹10 Cr | ₹16 Cr | ₹27 Cr | ₹18 Cr | ₹20 Cr |
| Finished Goods | ₹14 Cr | ₹3.43 Cr | ₹1.64 Cr | ₹2.02 Cr | ₹3.08 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹5.71 Cr | ₹3.30 Cr | ₹2.37 Cr | ₹1.99 Cr | ₹1.79 Cr |
| Other Inventory | ₹6.34 Cr | ₹5.05 Cr | ₹2.43 Cr | ₹7.21 Cr | ₹5.79 Cr |
| Sundry Debtors | ₹81 Cr | ₹62 Cr | ₹75 Cr | ₹73 Cr | ₹67 Cr |
| Debtors more than Six months | ₹1.47 Cr | ₹1.30 Cr | ₹6.75 Cr | ₹11 Cr | ₹11 Cr |
| Debtors Others | ₹79 Cr | ₹61 Cr | ₹68 Cr | ₹61 Cr | ₹57 Cr |
| Cash and Bank | ₹2.91 Cr | ₹5.93 Cr | ₹5.46 Cr | ₹4.90 Cr | ₹2.72 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹2.91 Cr | ₹5.93 Cr | ₹5.46 Cr | ₹4.90 Cr | ₹2.72 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.75 Cr | ₹1.28 Cr | ₹0.67 Cr | ₹0.50 Cr | ₹0.43 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.04 Cr | ₹0.17 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.09 Cr |
| Prepaid Expenses | ₹0.67 Cr | ₹0.35 Cr | ₹0.57 Cr | ₹0.43 Cr | ₹0.34 Cr |
| Other current_assets | ₹1.04 Cr | ₹0.76 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Short Term Loans and Advances | ₹5.55 Cr | ₹11 Cr | ₹4.12 Cr | ₹1.76 Cr | ₹6.19 Cr |
| Advances recoverable in cash or in kind | ₹5.55 Cr | ₹11 Cr | ₹3.47 Cr | ₹0.87 Cr | ₹3.37 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | - | - | ₹0.65 Cr | ₹0.90 Cr | ₹2.82 Cr |
| Total Current Assets | ₹148 Cr | ₹136 Cr | ₹132 Cr | ₹129 Cr | ₹121 Cr |
| Net Current Assets (Including Current Investments) | ₹28 Cr | ₹40 Cr | ₹37 Cr | ₹55 Cr | ₹45 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹228 Cr | ₹201 Cr | ₹176 Cr | ₹180 Cr | ₹181 Cr |
| Contingent Liabilities | ₹6.47 Cr | ₹7.89 Cr | ₹7.89 Cr | ₹4.75 Cr | ₹4.81 Cr |
| Total Debt | ₹72 Cr | ₹61 Cr | ₹38 Cr | ₹26 Cr | ₹27 Cr |
| Book Value | 246.53 | 225.42 | 213.58 | 282.95 | 275.40 |
| Adjusted Book Value | 246.53 | 225.42 | 213.58 | 282.95 | 275.40 |
Compare Balance Sheet of peers of KALYANI FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALYANI FORGE | ₹256.3 Cr | -6.2% | 6.4% | 42.5% | Stock Analytics | |
| BHARAT FORGE | ₹62,973.8 Cr | 2.6% | 8.3% | -5.6% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,701.4 Cr | 3.6% | 8.6% | -11.7% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,879.7 Cr | 0.4% | 4.8% | -39.8% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,636.5 Cr | 2.2% | 6.8% | -4.9% | Stock Analytics | |
| MM FORGINGS | ₹1,483.2 Cr | -1.1% | 0.1% | -37.3% | Stock Analytics | |
KALYANI FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALYANI FORGE | -6.2% |
6.4% |
42.5% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses