KCP
|
KCP Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 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 | - | - | - | - | - |
Total Reserves | ₹1,397 Cr | ₹1,212 Cr | ₹1,164 Cr | ₹983 Cr | ₹826 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹105 Cr | ₹106 Cr | ₹100 Cr | ₹94 Cr | ₹93 Cr |
Profit & Loss Account Balance | ₹954 Cr | ₹767 Cr | ₹738 Cr | ₹576 Cr | ₹415 Cr |
General Reserves | ₹272 Cr | ₹272 Cr | ₹272 Cr | ₹272 Cr | ₹272 Cr |
Other Reserves | ₹65 Cr | ₹66 Cr | ₹53 Cr | ₹41 Cr | ₹45 Cr |
Reserve excluding Revaluation Reserve | ₹1,397 Cr | ₹1,212 Cr | ₹1,164 Cr | ₹983 Cr | ₹826 Cr |
Revaluation reserve | ₹0.07 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.04 Cr | ₹-0.11 Cr |
Shareholder's Funds | ₹1,410 Cr | ₹1,225 Cr | ₹1,177 Cr | ₹996 Cr | ₹839 Cr |
Minority Interest | ₹370 Cr | ₹295 Cr | ₹235 Cr | ₹197 Cr | ₹193 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹27 Cr | ₹78 Cr | ₹130 Cr | ₹195 Cr | ₹230 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹68 Cr | ₹115 Cr | ₹115 Cr | ₹177 Cr | ₹230 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-41 Cr | ₹-37 Cr | ₹15 Cr | ₹18 Cr | - |
Unsecured Loans | ₹57 Cr | ₹53 Cr | ₹49 Cr | ₹53 Cr | ₹50 Cr |
Fixed Deposits - Public | ₹88 Cr | ₹87 Cr | ₹49 Cr | ₹53 Cr | ₹50 Cr |
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 | ₹-31 Cr | ₹-34 Cr | - | - | - |
Deferred Tax Assets / Liabilities | ₹88 Cr | ₹82 Cr | ₹88 Cr | ₹71 Cr | ₹45 Cr |
Deferred Tax Assets | ₹52 Cr | ₹62 Cr | ₹56 Cr | ₹73 Cr | ₹99 Cr |
Deferred Tax Liability | ₹140 Cr | ₹143 Cr | ₹144 Cr | ₹144 Cr | ₹143 Cr |
Other Long Term Liabilities | ₹105 Cr | ₹79 Cr | ₹62 Cr | ₹47 Cr | ₹88 Cr |
Long Term Trade Payables | - | - | - | ₹2.71 Cr | ₹2.71 Cr |
Long Term Provisions | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹18 Cr |
Total Non-Current Liabilities | ₹292 Cr | ₹306 Cr | ₹343 Cr | ₹381 Cr | ₹433 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹110 Cr | ₹112 Cr | ₹102 Cr | ₹98 Cr | ₹129 Cr |
Sundry Creditors | ₹110 Cr | ₹112 Cr | ₹102 Cr | ₹98 Cr | ₹129 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹327 Cr | ₹334 Cr | ₹349 Cr | ₹329 Cr | ₹245 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹67 Cr | ₹80 Cr | ₹96 Cr | ₹70 Cr | ₹67 Cr |
Interest Accrued But Not Due | ₹1.33 Cr | ₹1.82 Cr | ₹3.44 Cr | ₹2.30 Cr | ₹5.25 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹259 Cr | ₹252 Cr | ₹249 Cr | ₹256 Cr | ₹173 Cr |
Short Term Borrowings | ₹312 Cr | ₹339 Cr | ₹167 Cr | ₹104 Cr | ₹131 Cr |
Secured ST Loans repayable on Demands | ₹116 Cr | ₹128 Cr | ₹24 Cr | ₹22 Cr | ₹110 Cr |
Working Capital Loans- Sec | ₹37 Cr | ₹53 Cr | ₹24 Cr | ₹22 Cr | ₹110 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹159 Cr | ₹158 Cr | ₹119 Cr | ₹59 Cr | ₹-89 Cr |
Short Term Provisions | ₹20 Cr | ₹58 Cr | ₹63 Cr | ₹48 Cr | ₹8.82 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹13 Cr | ₹51 Cr | ₹56 Cr | ₹43 Cr | ₹5.01 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹7.20 Cr | ₹7.44 Cr | ₹7.64 Cr | ₹4.58 Cr | ₹3.81 Cr |
Total Current Liabilities | ₹769 Cr | ₹843 Cr | ₹682 Cr | ₹578 Cr | ₹514 Cr |
Total Liabilities | ₹2,841 Cr | ₹2,668 Cr | ₹2,437 Cr | ₹2,152 Cr | ₹1,978 Cr |
ASSETS | |||||
Gross Block | ₹1,780 Cr | ₹1,755 Cr | ₹1,707 Cr | ₹1,639 Cr | ₹1,635 Cr |
Less: Accumulated Depreciation | ₹844 Cr | ₹757 Cr | ₹649 Cr | ₹544 Cr | ₹455 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹936 Cr | ₹998 Cr | ₹1,058 Cr | ₹1,096 Cr | ₹1,180 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹14 Cr | ₹10 Cr | ₹8.44 Cr | ₹23 Cr | ₹15 Cr |
Non Current Investments | ₹15 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹15 Cr |
Long Term Investment | ₹15 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹15 Cr |
Quoted | ₹0.30 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.17 Cr | ₹0.10 Cr |
Unquoted | ₹14 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹15 Cr |
Long Term Loans & Advances | ₹35 Cr | ₹23 Cr | ₹13 Cr | ₹15 Cr | ₹15 Cr |
Other Non Current Assets | ₹80 Cr | ₹63 Cr | ₹68 Cr | ₹7.96 Cr | ₹0.39 Cr |
Total Non-Current Assets | ₹1,081 Cr | ₹1,106 Cr | ₹1,158 Cr | ₹1,153 Cr | ₹1,226 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹470 Cr | ₹553 Cr | ₹360 Cr | ₹278 Cr | ₹289 Cr |
Raw Materials | ₹13 Cr | ₹17 Cr | ₹11 Cr | ₹5.81 Cr | ₹9.03 Cr |
Work-in Progress | ₹69 Cr | ₹72 Cr | ₹86 Cr | ₹53 Cr | ₹81 Cr |
Finished Goods | ₹290 Cr | ₹303 Cr | ₹165 Cr | ₹126 Cr | ₹141 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹68 Cr | ₹81 Cr | ₹59 Cr | ₹64 Cr | ₹40 Cr |
Other Inventory | ₹31 Cr | ₹79 Cr | ₹39 Cr | ₹30 Cr | ₹19 Cr |
Sundry Debtors | ₹175 Cr | ₹157 Cr | ₹126 Cr | ₹116 Cr | ₹89 Cr |
Debtors more than Six months | ₹17 Cr | ₹14 Cr | ₹18 Cr | ₹11 Cr | - |
Debtors Others | ₹158 Cr | ₹143 Cr | ₹108 Cr | ₹105 Cr | ₹89 Cr |
Cash and Bank | ₹916 Cr | ₹641 Cr | ₹572 Cr | ₹439 Cr | ₹274 Cr |
Cash in hand | ₹0.15 Cr | ₹0.11 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.15 Cr |
Balances at Bank | ₹916 Cr | ₹641 Cr | ₹572 Cr | ₹438 Cr | ₹274 Cr |
Other cash and bank balances | - | - | ₹0.20 Cr | ₹0.22 Cr | ₹0.70 Cr |
Other Current Assets | ₹6.70 Cr | ₹7.57 Cr | ₹5.89 Cr | ₹4.12 Cr | ₹5.11 Cr |
Interest accrued on Investments | ₹1.25 Cr | ₹0.74 Cr | ₹0.28 Cr | ₹0.44 Cr | ₹0.93 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹5.14 Cr | ₹6.56 Cr | ₹5.25 Cr | ₹3.68 Cr | ₹3.18 Cr |
Other current_assets | ₹0.31 Cr | ₹0.27 Cr | ₹0.35 Cr | - | ₹0.99 Cr |
Short Term Loans and Advances | ₹193 Cr | ₹205 Cr | ₹216 Cr | ₹162 Cr | ₹95 Cr |
Advances recoverable in cash or in kind | ₹138 Cr | ₹105 Cr | ₹108 Cr | ₹64 Cr | ₹31 Cr |
Advance income tax and TDS | ₹24 Cr | ₹64 Cr | ₹64 Cr | ₹56 Cr | ₹22 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹32 Cr | ₹36 Cr | ₹44 Cr | ₹43 Cr | ₹42 Cr |
Total Current Assets | ₹1,761 Cr | ₹1,563 Cr | ₹1,279 Cr | ₹999 Cr | ₹752 Cr |
Net Current Assets (Including Current Investments) | ₹992 Cr | ₹720 Cr | ₹598 Cr | ₹421 Cr | ₹239 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,841 Cr | ₹2,668 Cr | ₹2,437 Cr | ₹2,152 Cr | ₹1,978 Cr |
Contingent Liabilities | ₹143 Cr | ₹143 Cr | ₹129 Cr | ₹83 Cr | ₹109 Cr |
Total Debt | ₹478 Cr | ₹555 Cr | ₹434 Cr | ₹466 Cr | ₹549 Cr |
Book Value | 109.40 | 95.00 | 91.30 | 77.25 | 65.06 |
Adjusted Book Value | 109.40 | 95.00 | 91.30 | 77.25 | 65.06 |
Compare Balance Sheet of peers of KCP
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KCP | ₹2,962.8 Cr | -4.5% | -2.5% | 54.6% | Stock Analytics | |
ULTRATECH CEMENT | ₹326,118.0 Cr | -0.2% | 2.3% | 15% | Stock Analytics | |
AMBUJA CEMENTS | ₹134,302.0 Cr | -0.1% | 6.4% | 8.9% | Stock Analytics | |
SHREE CEMENT | ₹93,400.6 Cr | -3.9% | 2.4% | -6.5% | Stock Analytics | |
ACC | ₹38,722.7 Cr | 0.1% | -6.3% | -0.1% | Stock Analytics | |
DALMIA BHARAT | ₹33,228.1 Cr | -3.7% | -5.3% | -20.7% | Stock Analytics |
KCP Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KCP | -4.5% |
-2.5% |
54.6% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses