KANPUR PLASTIPACK
|
KANPUR PLASTIPACK Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹20 Cr |
Equity - Issued | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr |
Equity Paid Up | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹14 Cr | ₹14 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 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹159 Cr | ₹159 Cr | ₹158 Cr | ₹143 Cr | ₹114 Cr |
Securities Premium | ₹7.92 Cr | ₹7.92 Cr | ₹7.92 Cr | ₹15 Cr | ₹15 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹147 Cr | ₹147 Cr | ₹146 Cr | ₹125 Cr | ₹96 Cr |
General Reserves | ₹1.24 Cr | ₹1.24 Cr | ₹1.24 Cr | ₹1.24 Cr | ₹1.24 Cr |
Other Reserves | ₹2.03 Cr | ₹2.07 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
Reserve excluding Revaluation Reserve | ₹159 Cr | ₹159 Cr | ₹158 Cr | ₹143 Cr | ₹114 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹180 Cr | ₹180 Cr | ₹179 Cr | ₹157 Cr | ₹129 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹84 Cr | ₹73 Cr | ₹68 Cr | ₹58 Cr | ₹55 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹84 Cr | ₹73 Cr | ₹68 Cr | ₹58 Cr | ₹55 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | ₹0.03 Cr | ₹0.10 Cr | ₹0.24 Cr | ₹0.70 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 | ₹17 Cr | ₹17 Cr | ₹19 Cr | ₹15 Cr | ₹9.20 Cr |
Deferred Tax Assets | ₹7.20 Cr | ₹4.08 Cr | ₹2.83 Cr | ₹3.95 Cr | ₹6.63 Cr |
Deferred Tax Liability | ₹25 Cr | ₹21 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
Other Long Term Liabilities | ₹10 Cr | ₹5.52 Cr | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹8.18 Cr | ₹7.67 Cr | ₹7.00 Cr | ₹5.74 Cr | ₹5.81 Cr |
Total Non-Current Liabilities | ₹120 Cr | ₹104 Cr | ₹95 Cr | ₹79 Cr | ₹70 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹19 Cr | ₹14 Cr | ₹15 Cr | ₹17 Cr | ₹5.67 Cr |
Sundry Creditors | ₹19 Cr | ₹14 Cr | ₹15 Cr | ₹17 Cr | ₹5.67 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹33 Cr | ₹27 Cr | ₹30 Cr | ₹29 Cr | ₹17 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹4.16 Cr | ₹1.25 Cr | ₹1.73 Cr | ₹4.35 Cr | ₹1.40 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.03 Cr | ₹0.07 Cr | ₹0.14 Cr | ₹0.30 Cr | ₹0.48 Cr |
Other Liabilities | ₹29 Cr | ₹25 Cr | ₹28 Cr | ₹25 Cr | ₹15 Cr |
Short Term Borrowings | ₹119 Cr | ₹77 Cr | ₹96 Cr | ₹88 Cr | ₹41 Cr |
Secured ST Loans repayable on Demands | ₹119 Cr | ₹77 Cr | ₹96 Cr | ₹88 Cr | ₹41 Cr |
Working Capital Loans- Sec | ₹119 Cr | ₹77 Cr | ₹96 Cr | ₹88 Cr | ₹41 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-119 Cr | ₹-77 Cr | ₹-96 Cr | ₹-88 Cr | ₹-41 Cr |
Short Term Provisions | ₹5.72 Cr | ₹5.72 Cr | ₹5.79 Cr | ₹5.98 Cr | ₹3.30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹0.74 Cr | - |
Provision for post retirement benefits | - | - | - | ₹4.67 Cr | ₹3.20 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹5.72 Cr | ₹5.72 Cr | ₹5.79 Cr | ₹0.58 Cr | ₹0.10 Cr |
Total Current Liabilities | ₹176 Cr | ₹123 Cr | ₹146 Cr | ₹140 Cr | ₹67 Cr |
Total Liabilities | ₹476 Cr | ₹407 Cr | ₹420 Cr | ₹376 Cr | ₹266 Cr |
ASSETS | |||||
Gross Block | ₹366 Cr | ₹284 Cr | ₹279 Cr | ₹242 Cr | ₹212 Cr |
Less: Accumulated Depreciation | ₹88 Cr | ₹75 Cr | ₹65 Cr | ₹58 Cr | ₹49 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹278 Cr | ₹208 Cr | ₹214 Cr | ₹185 Cr | ₹164 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.53 Cr | ₹36 Cr | ₹2.04 Cr | ₹2.30 Cr | ₹0.48 Cr |
Non Current Investments | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | - |
Long Term Investment | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | - |
Quoted | - | - | - | - | - |
Unquoted | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | ₹3.00 Cr | - |
Long Term Loans & Advances | ₹3.67 Cr | ₹9.99 Cr | ₹12 Cr | ₹8.82 Cr | ₹2.82 Cr |
Other Non Current Assets | - | - | - | ₹0.06 Cr | ₹1.13 Cr |
Total Non-Current Assets | ₹286 Cr | ₹258 Cr | ₹231 Cr | ₹199 Cr | ₹168 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.26 Cr | ₹0.40 Cr | ₹0.41 Cr | ₹0.38 Cr | ₹0.24 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.26 Cr | ₹0.40 Cr | ₹0.41 Cr | ₹0.38 Cr | ₹0.24 Cr |
Inventories | ₹98 Cr | ₹83 Cr | ₹117 Cr | ₹103 Cr | ₹48 Cr |
Raw Materials | ₹36 Cr | ₹34 Cr | ₹51 Cr | ₹31 Cr | ₹12 Cr |
Work-in Progress | ₹29 Cr | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹19 Cr |
Finished Goods | ₹23 Cr | ₹20 Cr | ₹29 Cr | ₹19 Cr | ₹11 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹4.52 Cr | ₹4.10 Cr | ₹4.56 Cr | ₹4.64 Cr | ₹3.77 Cr |
Other Inventory | ₹6.37 Cr | ₹0.32 Cr | ₹3.30 Cr | ₹22 Cr | ₹2.01 Cr |
Sundry Debtors | ₹75 Cr | ₹49 Cr | ₹61 Cr | ₹56 Cr | ₹41 Cr |
Debtors more than Six months | ₹0.39 Cr | ₹0.47 Cr | ₹0.12 Cr | ₹0.12 Cr | - |
Debtors Others | ₹75 Cr | ₹48 Cr | ₹61 Cr | ₹55 Cr | ₹41 Cr |
Cash and Bank | ₹3.25 Cr | ₹3.67 Cr | ₹2.79 Cr | ₹5.17 Cr | ₹1.24 Cr |
Cash in hand | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr |
Balances at Bank | ₹3.22 Cr | ₹3.65 Cr | ₹2.75 Cr | ₹5.12 Cr | ₹1.22 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.78 Cr | ₹1.89 Cr | ₹4.51 Cr | ₹8.44 Cr | ₹4.67 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.25 Cr | ₹0.16 Cr | ₹0.20 Cr | ₹0.13 Cr | ₹0.09 Cr |
Prepaid Expenses | ₹1.66 Cr | ₹1.73 Cr | ₹1.75 Cr | ₹1.58 Cr | ₹1.14 Cr |
Other current_assets | ₹0.87 Cr | - | ₹2.56 Cr | ₹6.73 Cr | ₹3.44 Cr |
Short Term Loans and Advances | ₹10 Cr | ₹11 Cr | ₹3.49 Cr | ₹5.29 Cr | ₹3.24 Cr |
Advances recoverable in cash or in kind | ₹1.14 Cr | ₹1.57 Cr | ₹2.40 Cr | ₹4.65 Cr | ₹1.57 Cr |
Advance income tax and TDS | ₹1.04 Cr | ₹1.58 Cr | ₹1.08 Cr | ₹0.63 Cr | ₹1.67 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹8.10 Cr | ₹7.96 Cr | - | ₹0.02 Cr | - |
Total Current Assets | ₹190 Cr | ₹149 Cr | ₹190 Cr | ₹177 Cr | ₹98 Cr |
Net Current Assets (Including Current Investments) | ₹14 Cr | ₹26 Cr | ₹43 Cr | ₹38 Cr | ₹31 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹476 Cr | ₹407 Cr | ₹420 Cr | ₹376 Cr | ₹266 Cr |
Contingent Liabilities | ₹6.76 Cr | ₹10 Cr | ₹22 Cr | ₹30 Cr | ₹13 Cr |
Total Debt | ₹224 Cr | ₹166 Cr | ₹183 Cr | ₹158 Cr | ₹107 Cr |
Book Value | - | 83.86 | 83.38 | 110.01 | 89.82 |
Adjusted Book Value | 83.84 | 83.86 | 83.38 | 73.34 | 59.88 |
Compare Balance Sheet of peers of KANPUR PLASTIPACK
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KANPUR PLASTIPACK | ₹285.1 Cr | 5.6% | -5.6% | 3.5% | Stock Analytics | |
SUPREME INDUSTRIES | ₹53,378.6 Cr | -1.8% | -17.7% | 3.9% | Stock Analytics | |
ASTRAL | ₹40,371.8 Cr | 2.1% | -16.6% | -16.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹12,909.0 Cr | 0.3% | -15.6% | -12.8% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,670.6 Cr | 3.4% | -3.5% | -9.7% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,402.5 Cr | 0.8% | -5.3% | -44.1% | Stock Analytics |
KANPUR PLASTIPACK Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KANPUR PLASTIPACK | 5.6% |
-5.6% |
3.5% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses