KOPRAN
|
KOPRAN Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹43 Cr | ₹43 Cr |
Equity - Authorised | ₹56 Cr | ₹56 Cr | ₹56 Cr | ₹56 Cr | ₹56 Cr |
Equity - Issued | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹43 Cr | ₹43 Cr |
Equity Paid Up | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹43 Cr | ₹43 Cr |
Equity Shares Forfeited | - | - | - | ₹0.00 Cr | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹1.03 Cr | - | - | - | - |
Total Reserves | ₹442 Cr | ₹391 Cr | ₹378 Cr | ₹202 Cr | ₹146 Cr |
Securities Premium | ₹244 Cr | ₹244 Cr | ₹244 Cr | ₹122 Cr | ₹122 Cr |
Capital Reserves | ₹29 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Profit & Loss Account Balance | ₹158 Cr | ₹122 Cr | ₹109 Cr | ₹54 Cr | ₹-0.69 Cr |
General Reserves | ₹8.14 Cr | ₹8.14 Cr | ₹8.14 Cr | ₹8.14 Cr | ₹8.14 Cr |
Other Reserves | ₹2.72 Cr | ₹2.51 Cr | ₹2.20 Cr | ₹2.09 Cr | ₹1.86 Cr |
Reserve excluding Revaluation Reserve | ₹442 Cr | ₹391 Cr | ₹378 Cr | ₹202 Cr | ₹146 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹491 Cr | ₹439 Cr | ₹426 Cr | ₹245 Cr | ₹190 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹0.45 Cr | ₹0.65 Cr | ₹0.15 Cr | ₹0.33 Cr | ₹0.15 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | ₹0.28 Cr | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.45 Cr | ₹0.65 Cr | ₹0.15 Cr | ₹0.06 Cr | ₹0.15 Cr |
Unsecured Loans | ₹16 Cr | ₹17 Cr | ₹19 Cr | ₹21 Cr | ₹32 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.30 Cr | ₹12 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹14 Cr | ₹15 Cr | ₹17 Cr | ₹19 Cr | ₹20 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹7.87 Cr | ₹7.08 Cr | ₹6.27 Cr | ₹4.99 Cr | ₹1.45 Cr |
Deferred Tax Assets | ₹3.19 Cr | ₹2.70 Cr | ₹2.54 Cr | ₹3.46 Cr | ₹6.86 Cr |
Deferred Tax Liability | ₹11 Cr | ₹9.78 Cr | ₹8.82 Cr | ₹8.45 Cr | ₹8.32 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹9.00 Cr | ₹8.51 Cr | ₹8.09 Cr | ₹7.47 Cr | ₹7.20 Cr |
Total Non-Current Liabilities | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹34 Cr | ₹40 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹113 Cr | ₹87 Cr | ₹62 Cr | ₹86 Cr | ₹55 Cr |
Sundry Creditors | ₹113 Cr | ₹87 Cr | ₹62 Cr | ₹86 Cr | ₹55 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹23 Cr | ₹33 Cr | ₹31 Cr | ₹29 Cr | ₹38 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.07 Cr | ₹1.82 Cr | ₹1.64 Cr | ₹2.38 Cr | ₹6.46 Cr |
Interest Accrued But Not Due | ₹0.18 Cr | ₹0.14 Cr | ₹0.02 Cr | ₹0.09 Cr | ₹0.06 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹22 Cr | ₹31 Cr | ₹30 Cr | ₹26 Cr | ₹32 Cr |
Short Term Borrowings | ₹81 Cr | ₹56 Cr | ₹54 Cr | ₹43 Cr | ₹46 Cr |
Secured ST Loans repayable on Demands | ₹81 Cr | ₹55 Cr | ₹53 Cr | ₹42 Cr | ₹43 Cr |
Working Capital Loans- Sec | ₹54 Cr | ₹38 Cr | ₹37 Cr | ₹32 Cr | ₹34 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-54 Cr | ₹-38 Cr | ₹-37 Cr | ₹-31 Cr | ₹-31 Cr |
Short Term Provisions | ₹1.63 Cr | ₹1.23 Cr | ₹4.17 Cr | ₹2.84 Cr | ₹0.91 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.19 Cr | - | ₹3.18 Cr | ₹2.11 Cr | ₹0.19 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.44 Cr | ₹1.23 Cr | ₹0.98 Cr | ₹0.73 Cr | ₹0.72 Cr |
Total Current Liabilities | ₹219 Cr | ₹177 Cr | ₹152 Cr | ₹161 Cr | ₹140 Cr |
Total Liabilities | ₹743 Cr | ₹650 Cr | ₹611 Cr | ₹439 Cr | ₹370 Cr |
ASSETS | |||||
Gross Block | ₹263 Cr | ₹234 Cr | ₹207 Cr | ₹157 Cr | ₹146 Cr |
Less: Accumulated Depreciation | ₹82 Cr | ₹69 Cr | ₹56 Cr | ₹45 Cr | ₹35 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹182 Cr | ₹165 Cr | ₹151 Cr | ₹112 Cr | ₹111 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹78 Cr | ₹56 Cr | ₹28 Cr | ₹37 Cr | ₹22 Cr |
Non Current Investments | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr |
Long Term Investment | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
Long Term Loans & Advances | ₹9.11 Cr | ₹14 Cr | ₹8.19 Cr | ₹6.09 Cr | ₹4.90 Cr |
Other Non Current Assets | ₹1.75 Cr | ₹1.67 Cr | ₹1.53 Cr | ₹1.22 Cr | ₹1.29 Cr |
Total Non-Current Assets | ₹289 Cr | ₹251 Cr | ₹196 Cr | ₹162 Cr | ₹148 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹138 Cr | ₹131 Cr | ₹150 Cr | ₹100 Cr | ₹88 Cr |
Raw Materials | ₹73 Cr | ₹67 Cr | ₹72 Cr | ₹53 Cr | ₹26 Cr |
Work-in Progress | ₹20 Cr | ₹44 Cr | ₹56 Cr | ₹35 Cr | ₹30 Cr |
Finished Goods | ₹36 Cr | ₹14 Cr | ₹14 Cr | ₹5.50 Cr | ₹26 Cr |
Packing Materials | ₹6.38 Cr | ₹4.08 Cr | ₹5.68 Cr | ₹4.16 Cr | ₹4.00 Cr |
Stores  and Spare | ₹2.96 Cr | ₹2.61 Cr | ₹2.21 Cr | ₹1.84 Cr | ₹2.46 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹212 Cr | ₹163 Cr | ₹127 Cr | ₹120 Cr | ₹93 Cr |
Debtors more than Six months | ₹0.90 Cr | ₹1.04 Cr | ₹1.29 Cr | ₹3.81 Cr | - |
Debtors Others | ₹212 Cr | ₹162 Cr | ₹127 Cr | ₹117 Cr | ₹94 Cr |
Cash and Bank | ₹14 Cr | ₹13 Cr | ₹57 Cr | ₹6.90 Cr | ₹4.75 Cr |
Cash in hand | ₹0.08 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr |
Balances at Bank | ₹14 Cr | ₹13 Cr | ₹57 Cr | ₹6.87 Cr | ₹4.72 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹46 Cr | ₹5.77 Cr | ₹4.89 Cr | ₹5.83 Cr | ₹2.29 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.07 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.05 Cr |
Prepaid Expenses | ₹43 Cr | ₹3.54 Cr | ₹2.35 Cr | ₹1.35 Cr | ₹1.40 Cr |
Other current_assets | ₹2.90 Cr | ₹2.16 Cr | ₹2.50 Cr | ₹4.41 Cr | ₹0.84 Cr |
Short Term Loans and Advances | ₹43 Cr | ₹88 Cr | ₹76 Cr | ₹44 Cr | ₹34 Cr |
Advances recoverable in cash or in kind | - | - | - | - | - |
Advance income tax and TDS | ₹0.44 Cr | ₹1.78 Cr | ₹0.24 Cr | ₹0.38 Cr | ₹0.72 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹43 Cr | ₹86 Cr | ₹75 Cr | ₹44 Cr | ₹34 Cr |
Total Current Assets | ₹454 Cr | ₹399 Cr | ₹415 Cr | ₹277 Cr | ₹223 Cr |
Net Current Assets (Including Current Investments) | ₹235 Cr | ₹222 Cr | ₹263 Cr | ₹116 Cr | ₹83 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹743 Cr | ₹650 Cr | ₹611 Cr | ₹439 Cr | ₹370 Cr |
Contingent Liabilities | ₹18 Cr | ₹20 Cr | ₹41 Cr | ₹21 Cr | ₹42 Cr |
Total Debt | ₹99 Cr | ₹75 Cr | ₹75 Cr | ₹66 Cr | ₹88 Cr |
Book Value | 101.68 | 91.11 | 88.40 | 56.65 | 43.86 |
Adjusted Book Value | 101.68 | 91.11 | 88.40 | 56.65 | 43.86 |
Compare Balance Sheet of peers of KOPRAN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KOPRAN | ₹1,477.8 Cr | 5.4% | 3.7% | 37.4% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹434,604.0 Cr | 0.1% | -4% | 52.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹157,639.0 Cr | 0.7% | -0% | 70.9% | Stock Analytics | |
CIPLA | ₹128,549.0 Cr | 0.5% | -1.7% | 29.4% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹106,956.0 Cr | 1.1% | -2.6% | 19.2% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,468.9 Cr | -3.6% | -8.4% | 62.9% | Stock Analytics |
KOPRAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOPRAN | 5.4% |
3.7% |
37.4% |
SENSEX | -0.3% |
-2.4% |
22.4% |
You may also like the below Video Courses