KERALA AYURVEDA
|
KERALA AYURVEDA Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Issued | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹20 Cr | ₹-4.98 Cr | ₹-4.45 Cr | ₹-7.15 Cr | ₹-2.63 Cr |
Securities Premium | ₹38 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Capital Reserves | ₹0.45 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.45 Cr |
Profit & Loss Account Balance | ₹-19 Cr | ₹-17 Cr | ₹-17 Cr | ₹-19 Cr | ₹-15 Cr |
General Reserves | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹20 Cr | ₹-4.98 Cr | ₹-4.45 Cr | ₹-7.15 Cr | ₹-2.63 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹32 Cr | ₹5.58 Cr | ₹6.11 Cr | ₹3.40 Cr | ₹7.93 Cr |
Minority Interest | ₹2.97 Cr | ₹2.30 Cr | ₹1.83 Cr | ₹1.80 Cr | ₹1.80 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹59 Cr | ₹50 Cr | ₹37 Cr | ₹59 Cr | ₹52 Cr |
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 | ₹59 Cr | ₹50 Cr | ₹37 Cr | ₹59 Cr | ₹52 Cr |
Deferred Tax Assets / Liabilities | ₹0.18 Cr | ₹-0.70 Cr | ₹-0.20 Cr | ₹-0.61 Cr | ₹1.29 Cr |
Deferred Tax Assets | ₹1.64 Cr | ₹2.32 Cr | ₹0.36 Cr | ₹1.61 Cr | ₹0.63 Cr |
Deferred Tax Liability | ₹1.82 Cr | ₹1.63 Cr | ₹0.16 Cr | ₹1.00 Cr | ₹1.92 Cr |
Other Long Term Liabilities | ₹0.57 Cr | ₹0.35 Cr | ₹0.24 Cr | ₹4.59 Cr | ₹4.56 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹5.01 Cr | ₹4.57 Cr | ₹4.57 Cr | ₹4.27 Cr | ₹4.36 Cr |
Total Non-Current Liabilities | ₹65 Cr | ₹55 Cr | ₹42 Cr | ₹67 Cr | ₹63 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹7.77 Cr | ₹7.51 Cr | ₹7.90 Cr | ₹6.13 Cr | ₹6.65 Cr |
Sundry Creditors | ₹7.77 Cr | ₹7.51 Cr | ₹7.90 Cr | ₹6.13 Cr | ₹6.65 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹23 Cr | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹11 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹0.62 Cr | ₹5.90 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹7.41 Cr | ₹6.15 Cr | ₹7.40 Cr | ₹16 Cr | ₹5.14 Cr |
Short Term Borrowings | ₹8.16 Cr | ₹23 Cr | ₹33 Cr | ₹18 Cr | ₹12 Cr |
Secured ST Loans repayable on Demands | ₹8.10 Cr | ₹13 Cr | ₹33 Cr | ₹18 Cr | ₹12 Cr |
Working Capital Loans- Sec | ₹8.10 Cr | ₹13 Cr | ₹31 Cr | ₹14 Cr | ₹11 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-8.03 Cr | ₹-3.54 Cr | ₹-31 Cr | ₹-14 Cr | ₹-11 Cr |
Short Term Provisions | ₹1.93 Cr | ₹1.43 Cr | ₹0.64 Cr | ₹0.77 Cr | ₹1.17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.21 Cr | ₹0.79 Cr | ₹0.07 Cr | - | ₹0.44 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.72 Cr | ₹0.64 Cr | ₹0.57 Cr | ₹0.77 Cr | ₹0.74 Cr |
Total Current Liabilities | ₹40 Cr | ₹53 Cr | ₹60 Cr | ₹42 Cr | ₹31 Cr |
Total Liabilities | ₹141 Cr | ₹115 Cr | ₹110 Cr | ₹114 Cr | ₹103 Cr |
ASSETS | |||||
Gross Block | ₹71 Cr | ₹70 Cr | ₹67 Cr | ₹55 Cr | ₹33 Cr |
Less: Accumulated Depreciation | ₹25 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr | - |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹46 Cr | ₹46 Cr | ₹44 Cr | ₹33 Cr | ₹33 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹6.82 Cr | ₹6.84 Cr | ₹4.46 Cr | ₹14 Cr | ₹14 Cr |
Non Current Investments | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.13 Cr |
Long Term Investment | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.13 Cr |
Quoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Unquoted | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.13 Cr |
Long Term Loans & Advances | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Other Non Current Assets | ₹0.17 Cr | ₹0.17 Cr | ₹1.18 Cr | ₹0.05 Cr | ₹0.06 Cr |
Total Non-Current Assets | ₹77 Cr | ₹77 Cr | ₹70 Cr | ₹67 Cr | ₹67 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹16 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr |
Raw Materials | ₹1.24 Cr | ₹0.70 Cr | ₹0.60 Cr | ₹1.17 Cr | ₹1.48 Cr |
Work-in Progress | ₹2.52 Cr | ₹2.04 Cr | ₹1.73 Cr | ₹1.74 Cr | ₹2.16 Cr |
Finished Goods | ₹7.61 Cr | ₹5.14 Cr | ₹5.44 Cr | ₹3.90 Cr | ₹4.92 Cr |
Packing Materials | ₹0.84 Cr | ₹1.19 Cr | ₹0.90 Cr | ₹0.73 Cr | ₹0.78 Cr |
Stores  and Spare | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.02 Cr |
Other Inventory | ₹3.28 Cr | ₹3.41 Cr | ₹3.27 Cr | ₹3.44 Cr | ₹3.48 Cr |
Sundry Debtors | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr |
Debtors more than Six months | ₹5.44 Cr | ₹6.60 Cr | ₹9.30 Cr | ₹12 Cr | - |
Debtors Others | ₹10 Cr | ₹6.36 Cr | ₹4.04 Cr | ₹-1.71 Cr | ₹11 Cr |
Cash and Bank | ₹23 Cr | ₹4.38 Cr | ₹2.80 Cr | ₹19 Cr | ₹6.37 Cr |
Cash in hand | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.06 Cr |
Balances at Bank | ₹23 Cr | ₹4.30 Cr | ₹2.72 Cr | ₹18 Cr | ₹6.14 Cr |
Other cash and bank balances | - | - | ₹0.02 Cr | ₹0.08 Cr | ₹0.17 Cr |
Other Current Assets | ₹2.58 Cr | ₹2.82 Cr | ₹5.21 Cr | ₹0.10 Cr | ₹0.11 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.58 Cr | ₹2.82 Cr | ₹5.21 Cr | ₹0.10 Cr | ₹0.11 Cr |
Other current_assets | - | - | - | - | - |
Short Term Loans and Advances | ₹3.41 Cr | ₹2.60 Cr | ₹3.75 Cr | ₹3.66 Cr | ₹2.95 Cr |
Advances recoverable in cash or in kind | ₹3.41 Cr | ₹2.60 Cr | ₹3.75 Cr | ₹3.66 Cr | ₹2.95 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | - | - | - | - |
Total Current Assets | ₹60 Cr | ₹35 Cr | ₹37 Cr | ₹44 Cr | ₹33 Cr |
Net Current Assets (Including Current Investments) | ₹20 Cr | ₹-17 Cr | ₹-23 Cr | ₹1.73 Cr | ₹2.38 Cr |
Miscellaneous Expenses not written off | ₹3.13 Cr | ₹2.87 Cr | ₹3.02 Cr | ₹3.02 Cr | ₹3.02 Cr |
Total Assets | ₹141 Cr | ₹115 Cr | ₹110 Cr | ₹114 Cr | ₹103 Cr |
Contingent Liabilities | - | - | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr |
Total Debt | ₹70 Cr | ₹74 Cr | ₹70 Cr | ₹77 Cr | ₹64 Cr |
Book Value | 24.13 | 2.57 | 2.93 | 0.37 | 4.65 |
Adjusted Book Value | 24.13 | 2.57 | 2.93 | 0.37 | 4.65 |
Compare Balance Sheet of peers of KERALA AYURVEDA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KERALA AYURVEDA | ₹378.1 Cr | 1% | 24.6% | 32.6% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹419,764.0 Cr | -1.6% | -6% | 46.1% | Stock Analytics | |
DIVIS LABORATORIES | ₹159,306.0 Cr | 0.4% | 3.9% | 64% | Stock Analytics | |
CIPLA | ₹120,459.0 Cr | 1.8% | 0.2% | 17.4% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹100,168.0 Cr | 0.5% | -7.9% | 6.7% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹95,662.7 Cr | 0.7% | -4% | 48.3% | Stock Analytics |
KERALA AYURVEDA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KERALA AYURVEDA | 1% |
24.6% |
32.6% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses