KIC METALIKS
|
KIC METALIKS Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
Equity Paid Up | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹173 Cr | ₹171 Cr | ₹152 Cr | ₹114 Cr | ₹103 Cr |
Securities Premium | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹105 Cr | ₹103 Cr | ₹84 Cr | ₹79 Cr | ₹68 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹15 Cr | ₹15 Cr |
Reserve excluding Revaluation Reserve | ₹173 Cr | ₹171 Cr | ₹152 Cr | ₹114 Cr | ₹103 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹180 Cr | ₹178 Cr | ₹159 Cr | ₹121 Cr | ₹110 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹5.50 Cr | ₹17 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹10.00 Cr | ₹15 Cr | ₹23 Cr | ₹5.04 Cr | ₹17 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.52 Cr | ₹0.47 Cr | ₹0.82 Cr | ₹0.45 Cr | ₹0.18 Cr |
Unsecured Loans | - | - | ₹16 Cr | ₹57 Cr | ₹55 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | ₹16 Cr | ₹21 Cr | ₹21 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | ₹37 Cr | ₹34 Cr |
Deferred Tax Assets / Liabilities | ₹31 Cr | ₹32 Cr | ₹23 Cr | ₹16 Cr | ₹14 Cr |
Deferred Tax Assets | ₹2.85 Cr | ₹2.58 Cr | ₹4.72 Cr | ₹12 Cr | ₹9.08 Cr |
Deferred Tax Liability | ₹33 Cr | ₹34 Cr | ₹28 Cr | ₹27 Cr | ₹24 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.96 Cr | ₹3.04 Cr | ₹2.89 Cr | ₹1.62 Cr | ₹1.76 Cr |
Total Non-Current Liabilities | ₹44 Cr | ₹50 Cr | ₹65 Cr | ₹80 Cr | ₹88 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹64 Cr | ₹22 Cr | ₹11 Cr | ₹60 Cr | ₹118 Cr |
Sundry Creditors | ₹64 Cr | ₹22 Cr | ₹11 Cr | ₹60 Cr | ₹118 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹22 Cr | ₹36 Cr | ₹15 Cr | ₹85 Cr | ₹32 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹8.37 Cr | ₹18 Cr | ₹4.56 Cr | ₹54 Cr | ₹16 Cr |
Interest Accrued But Not Due | ₹0.13 Cr | ₹0.18 Cr | ₹1.77 Cr | ₹2.94 Cr | ₹1.17 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹14 Cr | ₹17 Cr | ₹9.09 Cr | ₹28 Cr | ₹15 Cr |
Short Term Borrowings | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr | ₹35 Cr |
Secured ST Loans repayable on Demands | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr | ₹33 Cr |
Working Capital Loans- Sec | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr | ₹33 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | ₹2.00 Cr |
Other Unsecured Loans | ₹-114 Cr | ₹-105 Cr | ₹-109 Cr | ₹-49 Cr | ₹-33 Cr |
Short Term Provisions | ₹0.71 Cr | ₹6.07 Cr | ₹31 Cr | ₹20 Cr | ₹17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.27 Cr | ₹5.28 Cr | ₹31 Cr | ₹20 Cr | ₹17 Cr |
Provision for post retirement benefits | - | - | ₹0.02 Cr | ₹0.03 Cr | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.45 Cr | ₹0.79 Cr | ₹0.14 Cr | ₹0.18 Cr | - |
Total Current Liabilities | ₹201 Cr | ₹169 Cr | ₹168 Cr | ₹215 Cr | ₹202 Cr |
Total Liabilities | ₹425 Cr | ₹397 Cr | ₹392 Cr | ₹415 Cr | ₹400 Cr |
ASSETS | |||||
Gross Block | ₹267 Cr | ₹265 Cr | ₹220 Cr | ₹229 Cr | ₹137 Cr |
Less: Accumulated Depreciation | ₹77 Cr | ₹63 Cr | ₹48 Cr | ₹40 Cr | ₹32 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹189 Cr | ₹202 Cr | ₹171 Cr | ₹189 Cr | ₹105 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.74 Cr | ₹1.69 Cr | ₹36 Cr | ₹0.96 Cr | ₹88 Cr |
Non Current Investments | - | - | - | ₹0.05 Cr | ₹0.05 Cr |
Long Term Investment | - | - | - | ₹0.05 Cr | ₹0.05 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | ₹0.05 Cr | ₹0.05 Cr |
Long Term Loans & Advances | - | ₹0.85 Cr | ₹1.05 Cr | ₹0.66 Cr | ₹0.38 Cr |
Other Non Current Assets | ₹2.21 Cr | ₹2.13 Cr | ₹2.11 Cr | - | - |
Total Non-Current Assets | ₹193 Cr | ₹207 Cr | ₹211 Cr | ₹190 Cr | ₹193 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹210 Cr | ₹162 Cr | ₹83 Cr | ₹104 Cr | ₹137 Cr |
Raw Materials | ₹157 Cr | ₹134 Cr | ₹76 Cr | ₹97 Cr | ₹130 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹35 Cr | ₹18 Cr | ₹1.64 Cr | ₹3.06 Cr | ₹3.90 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹17 Cr | ₹9.33 Cr | ₹5.07 Cr | ₹3.75 Cr | ₹3.58 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹7.45 Cr | ₹2.15 Cr | ₹1.44 Cr | ₹8.17 Cr | ₹7.91 Cr |
Debtors more than Six months | ₹0.01 Cr | - | ₹0.03 Cr | - | ₹6.76 Cr |
Debtors Others | ₹7.45 Cr | ₹2.16 Cr | ₹1.43 Cr | ₹8.19 Cr | ₹1.57 Cr |
Cash and Bank | ₹4.18 Cr | ₹2.99 Cr | ₹2.34 Cr | ₹11 Cr | ₹6.70 Cr |
Cash in hand | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
Balances at Bank | ₹4.15 Cr | ₹2.96 Cr | ₹2.32 Cr | ₹11 Cr | ₹6.68 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.23 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.19 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.23 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.19 Cr |
Other current_assets | - | - | - | - | - |
Short Term Loans and Advances | ₹9.89 Cr | ₹24 Cr | ₹90 Cr | ₹101 Cr | ₹54 Cr |
Advances recoverable in cash or in kind | ₹5.32 Cr | ₹16 Cr | ₹60 Cr | ₹82 Cr | ₹41 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹4.57 Cr | ₹7.91 Cr | ₹30 Cr | ₹19 Cr | ₹13 Cr |
Total Current Assets | ₹232 Cr | ₹191 Cr | ₹176 Cr | ₹225 Cr | ₹207 Cr |
Net Current Assets (Including Current Investments) | ₹31 Cr | ₹21 Cr | ₹8.84 Cr | ₹10 Cr | ₹4.80 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹425 Cr | ₹397 Cr | ₹392 Cr | ₹415 Cr | ₹400 Cr |
Contingent Liabilities | ₹3.48 Cr | ₹3.93 Cr | ₹2.90 Cr | ₹3.50 Cr | ₹5.11 Cr |
Total Debt | ₹130 Cr | ₹128 Cr | ₹156 Cr | ₹131 Cr | ₹113 Cr |
Book Value | - | 50.09 | 44.89 | 33.99 | 31.02 |
Adjusted Book Value | 50.75 | 50.09 | 44.89 | 33.99 | 31.02 |
Compare Balance Sheet of peers of KIC METALIKS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIC METALIKS | ₹153.7 Cr | 1.1% | 3.4% | -19.7% | Stock Analytics | |
JINDAL STEEL & POWER | ₹89,380.1 Cr | -1.1% | -4.3% | 35.3% | Stock Analytics | |
LLOYDS METALS & ENERGY | ₹50,477.5 Cr | 4.3% | -0.9% | 62.1% | Stock Analytics | |
JAI BALAJI INDUSTRIES | ₹17,001.6 Cr | 2.3% | -11.1% | 52.2% | Stock Analytics | |
STEEL EXCHANGE INDIA | ₹1,251.5 Cr | 2.5% | -8.8% | 2.6% | Stock Analytics | |
SURAJ PRODUCTS | ₹570.2 Cr | -0.6% | -17.5% | 81.3% | Stock Analytics |
KIC METALIKS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIC METALIKS | 1.1% |
3.4% |
-19.7% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses