KM SUGAR MILLS
|
KM SUGAR MILLS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 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 | ₹285 Cr | ₹257 Cr | ₹234 Cr | ₹195 Cr | ₹169 Cr |
Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹187 Cr | ₹159 Cr | ₹136 Cr | ₹96 Cr | ₹70 Cr |
General Reserves | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Other Reserves | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹60 Cr | ₹60 Cr |
Reserve excluding Revaluation Reserve | ₹224 Cr | ₹196 Cr | ₹173 Cr | ₹134 Cr | ₹169 Cr |
Revaluation reserve | ₹61 Cr | ₹61 Cr | ₹61 Cr | ₹61 Cr | - |
Shareholder's Funds | ₹303 Cr | ₹275 Cr | ₹252 Cr | ₹213 Cr | ₹187 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹28 Cr | ₹50 Cr | ₹26 Cr | ₹40 Cr | ₹44 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹48 Cr | ₹65 Cr | ₹20 Cr | ₹34 Cr | ₹33 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-20 Cr | ₹-14 Cr | ₹6.46 Cr | ₹6.99 Cr | ₹11 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 | ₹7.82 Cr | ₹7.33 Cr | ₹6.56 Cr | ₹6.29 Cr | ₹4.70 Cr |
Deferred Tax Assets | ₹3.00 Cr | ₹3.21 Cr | ₹3.20 Cr | ₹3.44 Cr | ₹8.41 Cr |
Deferred Tax Liability | ₹11 Cr | ₹11 Cr | ₹9.76 Cr | ₹9.72 Cr | ₹13 Cr |
Other Long Term Liabilities | ₹0.66 Cr | ₹1.17 Cr | ₹2.59 Cr | ₹4.04 Cr | ₹6.83 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹4.89 Cr | ₹4.81 Cr | ₹4.79 Cr | ₹4.77 Cr | ₹10 Cr |
Total Non-Current Liabilities | ₹41 Cr | ₹64 Cr | ₹40 Cr | ₹56 Cr | ₹66 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹155 Cr | ₹130 Cr | ₹134 Cr | ₹176 Cr | ₹119 Cr |
Sundry Creditors | ₹155 Cr | ₹130 Cr | ₹134 Cr | ₹176 Cr | ₹119 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹38 Cr | ₹42 Cr | ₹32 Cr | ₹40 Cr | ₹54 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.65 Cr | ₹1.83 Cr | ₹0.72 Cr | ₹0.55 Cr | ₹9.20 Cr |
Interest Accrued But Not Due | ₹0.25 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.33 Cr | ₹0.73 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹36 Cr | ₹40 Cr | ₹31 Cr | ₹40 Cr | ₹45 Cr |
Short Term Borrowings | ₹241 Cr | ₹191 Cr | ₹184 Cr | ₹139 Cr | ₹105 Cr |
Secured ST Loans repayable on Demands | ₹241 Cr | ₹191 Cr | ₹163 Cr | ₹139 Cr | ₹105 Cr |
Working Capital Loans- Sec | ₹241 Cr | ₹191 Cr | ₹163 Cr | ₹139 Cr | ₹105 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-241 Cr | ₹-191 Cr | ₹-142 Cr | ₹-139 Cr | ₹-105 Cr |
Short Term Provisions | ₹11 Cr | ₹8.14 Cr | ₹14 Cr | ₹6.71 Cr | ₹0.67 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹10 Cr | ₹7.24 Cr | ₹14 Cr | ₹6.36 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.76 Cr | ₹0.90 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.67 Cr |
Total Current Liabilities | ₹445 Cr | ₹372 Cr | ₹364 Cr | ₹362 Cr | ₹279 Cr |
Total Liabilities | ₹790 Cr | ₹711 Cr | ₹656 Cr | ₹631 Cr | ₹532 Cr |
ASSETS | |||||
Gross Block | ₹474 Cr | ₹465 Cr | ₹394 Cr | ₹382 Cr | ₹374 Cr |
Less: Accumulated Depreciation | ₹265 Cr | ₹251 Cr | ₹235 Cr | ₹224 Cr | ₹213 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹209 Cr | ₹214 Cr | ₹159 Cr | ₹158 Cr | ₹160 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹4.53 Cr | ₹0.25 Cr | ₹8.16 Cr | ₹0.36 Cr |
Non Current Investments | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr | ₹27 Cr |
Long Term Investment | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr | ₹27 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹76 Cr | ₹63 Cr | ₹29 Cr | ₹24 Cr | ₹27 Cr |
Long Term Loans & Advances | ₹45 Cr | ₹43 Cr | ₹50 Cr | ₹11 Cr | ₹10 Cr |
Other Non Current Assets | ₹3.68 Cr | ₹5.08 Cr | ₹3.04 Cr | ₹3.84 Cr | ₹2.52 Cr |
Total Non-Current Assets | ₹346 Cr | ₹330 Cr | ₹241 Cr | ₹205 Cr | ₹201 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | ₹0.26 Cr | ₹0.02 Cr | ₹0.02 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹0.26 Cr | ₹0.02 Cr | ₹0.02 Cr |
Inventories | ₹384 Cr | ₹353 Cr | ₹383 Cr | ₹361 Cr | ₹268 Cr |
Raw Materials | ₹0.04 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.09 Cr |
Work-in Progress | ₹5.93 Cr | ₹7.56 Cr | ₹5.23 Cr | ₹4.13 Cr | ₹3.61 Cr |
Finished Goods | ₹371 Cr | ₹339 Cr | ₹373 Cr | ₹352 Cr | ₹259 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹7.04 Cr | ₹6.28 Cr | ₹4.81 Cr | ₹5.53 Cr | ₹5.51 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹29 Cr | ₹6.04 Cr | ₹15 Cr | ₹20 Cr | ₹21 Cr |
Debtors more than Six months | ₹4.64 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹3.66 Cr |
Debtors Others | ₹25 Cr | ₹5.91 Cr | ₹15 Cr | ₹20 Cr | ₹17 Cr |
Cash and Bank | ₹11 Cr | ₹6.38 Cr | ₹8.99 Cr | ₹5.89 Cr | ₹4.55 Cr |
Cash in hand | ₹0.05 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.06 Cr |
Balances at Bank | ₹11 Cr | ₹6.33 Cr | ₹8.53 Cr | ₹5.80 Cr | ₹4.49 Cr |
Other cash and bank balances | - | ₹0.00 Cr | ₹0.40 Cr | ₹0.01 Cr | - |
Other Current Assets | ₹8.05 Cr | ₹6.64 Cr | ₹5.30 Cr | ₹35 Cr | ₹35 Cr |
Interest accrued on Investments | ₹0.10 Cr | ₹0.04 Cr | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹1.19 Cr | ₹1.57 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹2.16 Cr |
Prepaid Expenses | ₹3.53 Cr | ₹2.85 Cr | ₹3.32 Cr | ₹1.59 Cr | ₹3.33 Cr |
Other current_assets | ₹3.23 Cr | ₹2.18 Cr | ₹1.85 Cr | ₹34 Cr | ₹30 Cr |
Short Term Loans and Advances | ₹12 Cr | ₹8.58 Cr | ₹2.80 Cr | ₹4.28 Cr | ₹2.56 Cr |
Advances recoverable in cash or in kind | ₹1.05 Cr | ₹1.97 Cr | ₹1.67 Cr | ₹1.88 Cr | ₹2.28 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹11 Cr | ₹6.61 Cr | ₹1.13 Cr | ₹2.40 Cr | ₹0.28 Cr |
Total Current Assets | ₹444 Cr | ₹381 Cr | ₹416 Cr | ₹426 Cr | ₹331 Cr |
Net Current Assets (Including Current Investments) | ₹-0.98 Cr | ₹9.04 Cr | ₹52 Cr | ₹64 Cr | ₹52 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹790 Cr | ₹711 Cr | ₹656 Cr | ₹631 Cr | ₹532 Cr |
Contingent Liabilities | ₹71 Cr | ₹78 Cr | ₹76 Cr | ₹78 Cr | ₹79 Cr |
Total Debt | ₹291 Cr | ₹268 Cr | ₹224 Cr | ₹201 Cr | ₹174 Cr |
Book Value | 26.36 | 23.32 | 20.83 | 16.60 | 20.36 |
Adjusted Book Value | 26.36 | 23.32 | 20.83 | 16.60 | 20.36 |
Compare Balance Sheet of peers of KM SUGAR MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KM SUGAR MILLS | ₹292.5 Cr | -4% | -1% | 1.7% | Stock Analytics | |
EID PARRY (INDIA) | ₹17,110.5 Cr | 4.6% | 16.8% | 76.3% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹10,843.2 Cr | -8.8% | 5.6% | 42.8% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹9,932.5 Cr | -0.2% | 25.8% | 34.9% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,477.8 Cr | -5.3% | 3.8% | -16.3% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,977.7 Cr | -5.8% | 3.5% | 9.3% | Stock Analytics |
KM SUGAR MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KM SUGAR MILLS | -4% |
-1% |
1.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses