KANSAI NEROLAC PAINTS
|
KANSAI NEROLAC PAINTS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
Equity - Authorised | ₹85 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹60 Cr |
Equity - Issued | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
Equity Paid Up | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | ₹16 Cr | ₹3.75 Cr | - | - | - |
Total Reserves | ₹5,486 Cr | ₹4,476 Cr | ₹4,078 Cr | ₹3,999 Cr | ₹3,706 Cr |
Securities Premium | - | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Capital Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
Profit & Loss Account Balance | ₹5,005 Cr | ₹3,970 Cr | ₹3,582 Cr | ₹3,504 Cr | ₹3,211 Cr |
General Reserves | ₹474 Cr | ₹489 Cr | ₹489 Cr | ₹489 Cr | ₹489 Cr |
Other Reserves | ₹6.04 Cr | ₹4.88 Cr | ₹-5.53 Cr | ₹-6.54 Cr | ₹-6.32 Cr |
Reserve excluding Revaluation Reserve | ₹5,486 Cr | ₹4,476 Cr | ₹4,078 Cr | ₹3,999 Cr | ₹3,706 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹5,583 Cr | ₹4,534 Cr | ₹4,132 Cr | ₹4,053 Cr | ₹3,760 Cr |
Minority Interest | ₹16 Cr | ₹27 Cr | ₹19 Cr | ₹36 Cr | ₹22 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹15 Cr | ₹4.69 Cr | ₹11 Cr | ₹17 Cr | ₹23 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹15 Cr | ₹4.69 Cr | ₹11 Cr | ₹17 Cr | ₹23 Cr |
Term Loans - Institutions | - | - | - | - | - |
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 | ₹126 Cr | ₹112 Cr | ₹106 Cr | ₹109 Cr | ₹108 Cr |
Deferred Tax Assets | ₹39 Cr | ₹41 Cr | ₹39 Cr | ₹36 Cr | ₹30 Cr |
Deferred Tax Liability | ₹165 Cr | ₹153 Cr | ₹146 Cr | ₹145 Cr | ₹138 Cr |
Other Long Term Liabilities | ₹125 Cr | ₹100 Cr | ₹92 Cr | ₹77 Cr | ₹53 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹24 Cr | ₹23 Cr | ₹22 Cr | ₹0.45 Cr | ₹0.07 Cr |
Total Non-Current Liabilities | ₹291 Cr | ₹239 Cr | ₹232 Cr | ₹204 Cr | ₹184 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,096 Cr | ₹1,016 Cr | ₹981 Cr | ₹907 Cr | ₹595 Cr |
Sundry Creditors | ₹1,040 Cr | ₹961 Cr | ₹981 Cr | ₹907 Cr | ₹595 Cr |
Acceptances | ₹56 Cr | ₹54 Cr | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹290 Cr | ₹319 Cr | ₹134 Cr | ₹157 Cr | ₹150 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹14 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹20 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹275 Cr | ₹301 Cr | ₹115 Cr | ₹141 Cr | ₹131 Cr |
Short Term Borrowings | ₹101 Cr | ₹149 Cr | ₹186 Cr | ₹150 Cr | ₹150 Cr |
Secured ST Loans repayable on Demands | ₹101 Cr | ₹149 Cr | ₹184 Cr | ₹150 Cr | ₹137 Cr |
Working Capital Loans- Sec | ₹70 Cr | ₹67 Cr | ₹88 Cr | ₹84 Cr | ₹75 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | ₹1.66 Cr | ₹0.05 Cr | ₹13 Cr |
Other Unsecured Loans | ₹-70 Cr | ₹-67 Cr | ₹-88 Cr | ₹-84 Cr | ₹-75 Cr |
Short Term Provisions | ₹34 Cr | ₹23 Cr | ₹26 Cr | ₹27 Cr | ₹22 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.44 Cr | ₹2.44 Cr | ₹8.85 Cr | ₹8.78 Cr | ₹5.62 Cr |
Provision for post retirement benefits | ₹1.94 Cr | ₹1.94 Cr | ₹1.94 Cr | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹30 Cr | ₹19 Cr | ₹15 Cr | ₹18 Cr | ₹16 Cr |
Total Current Liabilities | ₹1,521 Cr | ₹1,507 Cr | ₹1,326 Cr | ₹1,241 Cr | ₹917 Cr |
Total Liabilities | ₹7,410 Cr | ₹6,306 Cr | ₹5,709 Cr | ₹5,533 Cr | ₹4,884 Cr |
ASSETS | |||||
Gross Block | ₹3,776 Cr | ₹3,542 Cr | ₹3,270 Cr | ₹3,038 Cr | ₹2,894 Cr |
Less: Accumulated Depreciation | ₹1,594 Cr | ₹1,434 Cr | ₹1,274 Cr | ₹1,126 Cr | ₹987 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2,182 Cr | ₹2,108 Cr | ₹1,996 Cr | ₹1,912 Cr | ₹1,906 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹149 Cr | ₹113 Cr | ₹225 Cr | ₹207 Cr | ₹169 Cr |
Non Current Investments | ₹3.72 Cr | ₹3.23 Cr | ₹1.08 Cr | ₹0.95 Cr | ₹0.85 Cr |
Long Term Investment | ₹3.72 Cr | ₹3.23 Cr | ₹1.08 Cr | ₹0.95 Cr | ₹0.85 Cr |
Quoted | ₹1.65 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.57 Cr | ₹0.47 Cr |
Unquoted | ₹2.07 Cr | ₹2.34 Cr | ₹0.38 Cr | ₹0.38 Cr | ₹0.38 Cr |
Long Term Loans & Advances | ₹279 Cr | ₹248 Cr | ₹249 Cr | ₹233 Cr | ₹311 Cr |
Other Non Current Assets | ₹43 Cr | ₹31 Cr | ₹8.27 Cr | ₹2.87 Cr | ₹7.71 Cr |
Total Non-Current Assets | ₹2,661 Cr | ₹2,503 Cr | ₹2,479 Cr | ₹2,355 Cr | ₹2,395 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1,323 Cr | ₹498 Cr | ₹209 Cr | ₹668 Cr | ₹305 Cr |
Quoted | ₹8.93 Cr | ₹12 Cr | ₹9.52 Cr | ₹16 Cr | ₹16 Cr |
Unquoted | ₹1,314 Cr | ₹487 Cr | ₹200 Cr | ₹652 Cr | ₹289 Cr |
Inventories | ₹1,687 Cr | ₹1,729 Cr | ₹1,630 Cr | ₹1,198 Cr | ₹1,008 Cr |
Raw Materials | ₹490 Cr | ₹531 Cr | ₹527 Cr | ₹394 Cr | ₹318 Cr |
Work-in Progress | ₹157 Cr | ₹143 Cr | ₹143 Cr | ₹101 Cr | ₹89 Cr |
Finished Goods | ₹903 Cr | ₹929 Cr | ₹849 Cr | ₹615 Cr | ₹517 Cr |
Packing Materials | ₹20 Cr | ₹23 Cr | ₹23 Cr | ₹19 Cr | ₹14 Cr |
Stores  and Spare | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr |
Other Inventory | ₹100 Cr | ₹89 Cr | ₹75 Cr | ₹58 Cr | ₹62 Cr |
Sundry Debtors | ₹1,335 Cr | ₹1,238 Cr | ₹1,093 Cr | ₹956 Cr | ₹787 Cr |
Debtors more than Six months | ₹154 Cr | ₹106 Cr | ₹97 Cr | ₹80 Cr | - |
Debtors Others | ₹1,238 Cr | ₹1,184 Cr | ₹1,046 Cr | ₹923 Cr | ₹822 Cr |
Cash and Bank | ₹260 Cr | ₹127 Cr | ₹106 Cr | ₹125 Cr | ₹192 Cr |
Cash in hand | ₹0.44 Cr | ₹0.27 Cr | ₹1.11 Cr | ₹0.30 Cr | ₹1.03 Cr |
Balances at Bank | ₹234 Cr | ₹104 Cr | ₹82 Cr | ₹107 Cr | ₹187 Cr |
Other cash and bank balances | ₹26 Cr | ₹22 Cr | ₹23 Cr | ₹17 Cr | ₹3.55 Cr |
Other Current Assets | ₹61 Cr | ₹40 Cr | ₹36 Cr | ₹76 Cr | ₹29 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹54 Cr | ₹33 Cr | ₹13 Cr | ₹18 Cr | ₹20 Cr |
Other current_assets | ₹6.63 Cr | ₹7.02 Cr | ₹23 Cr | ₹58 Cr | ₹9.01 Cr |
Short Term Loans and Advances | ₹83 Cr | ₹171 Cr | ₹156 Cr | ₹155 Cr | ₹167 Cr |
Advances recoverable in cash or in kind | ₹48 Cr | ₹59 Cr | ₹56 Cr | ₹52 Cr | ₹69 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹35 Cr | ₹112 Cr | ₹100 Cr | ₹103 Cr | ₹99 Cr |
Total Current Assets | ₹4,749 Cr | ₹3,803 Cr | ₹3,230 Cr | ₹3,178 Cr | ₹2,489 Cr |
Net Current Assets (Including Current Investments) | ₹3,228 Cr | ₹2,296 Cr | ₹1,904 Cr | ₹1,937 Cr | ₹1,571 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹7,410 Cr | ₹6,306 Cr | ₹5,709 Cr | ₹5,533 Cr | ₹4,884 Cr |
Contingent Liabilities | ₹134 Cr | ₹71 Cr | ₹147 Cr | ₹148 Cr | ₹76 Cr |
Total Debt | ₹121 Cr | ₹160 Cr | ₹203 Cr | ₹173 Cr | ₹178 Cr |
Book Value | 68.86 | 84.06 | 76.68 | 75.21 | 69.78 |
Adjusted Book Value | 68.86 | 56.04 | 51.12 | 50.14 | 46.52 |
Compare Balance Sheet of peers of KANSAI NEROLAC PAINTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KANSAI NEROLAC PAINTS | ₹18,722.5 Cr | -4.4% | -5.1% | -23.1% | Stock Analytics | |
ASIAN PAINTS | ₹213,983.0 Cr | -1.7% | -1.3% | -24.9% | Stock Analytics | |
BERGER PAINTS INDIA | ₹55,706.4 Cr | -1.4% | 2% | -13.5% | Stock Analytics | |
AKZO NOBEL INDIA | ₹14,691.8 Cr | -10.8% | -15.8% | 16.9% | Stock Analytics | |
INDIGO PAINTS | ₹5,179.6 Cr | -12.5% | -11.6% | -24.3% | Stock Analytics | |
SHALIMAR PAINTS | ₹998.7 Cr | -11% | -10.3% | -37.1% | Stock Analytics |
KANSAI NEROLAC PAINTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KANSAI NEROLAC PAINTS | -4.4% |
-5.1% |
-23.1% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses