LAKSHMI MACHINE WORKS
|
LAKSHMI MACHINE WORKS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹11 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 | ₹2,693 Cr | ₹2,328 Cr | ₹1,979 Cr | ₹1,770 Cr | ₹1,650 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹7.01 Cr | ₹7.01 Cr | ₹7.02 Cr | ₹7.02 Cr | ₹7.02 Cr |
Profit & Loss Account Balance | ₹2,189 Cr | ₹1,956 Cr | ₹1,648 Cr | ₹1,502 Cr | ₹1,470 Cr |
General Reserves | ₹245 Cr | ₹208 Cr | ₹173 Cr | ₹155 Cr | ₹150 Cr |
Other Reserves | ₹252 Cr | ₹157 Cr | ₹152 Cr | ₹106 Cr | ₹22 Cr |
Reserve excluding Revaluation Reserve | ₹2,693 Cr | ₹2,328 Cr | ₹1,979 Cr | ₹1,770 Cr | ₹1,650 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹2,704 Cr | ₹2,339 Cr | ₹1,990 Cr | ₹1,780 Cr | ₹1,660 Cr |
Minority Interest | - | - | - | - | - |
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 | - | - | - | - | - |
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 | ₹47 Cr | ₹48 Cr | ₹23 Cr | ₹24 Cr | ₹15 Cr |
Deferred Tax Assets | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹19 Cr | ₹19 Cr |
Deferred Tax Liability | ₹58 Cr | ₹61 Cr | ₹39 Cr | ₹43 Cr | ₹34 Cr |
Other Long Term Liabilities | ₹223 Cr | ₹334 Cr | ₹427 Cr | ₹135 Cr | ₹68 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹270 Cr | ₹383 Cr | ₹450 Cr | ₹159 Cr | ₹83 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹530 Cr | ₹668 Cr | ₹550 Cr | ₹432 Cr | ₹333 Cr |
Sundry Creditors | ₹530 Cr | ₹668 Cr | ₹550 Cr | ₹432 Cr | ₹333 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹509 Cr | ₹683 Cr | ₹644 Cr | ₹374 Cr | ₹259 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹196 Cr | ₹290 Cr | ₹315 Cr | ₹233 Cr | ₹120 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹314 Cr | ₹393 Cr | ₹329 Cr | ₹141 Cr | ₹139 Cr |
Short Term Borrowings | - | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | - |
Short Term Provisions | ₹238 Cr | ₹128 Cr | ₹261 Cr | ₹202 Cr | ₹184 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹220 Cr | ₹110 Cr | ₹248 Cr | ₹190 Cr | ₹172 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹18 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Total Current Liabilities | ₹1,278 Cr | ₹1,479 Cr | ₹1,454 Cr | ₹1,008 Cr | ₹775 Cr |
Total Liabilities | ₹4,251 Cr | ₹4,200 Cr | ₹3,895 Cr | ₹2,948 Cr | ₹2,518 Cr |
ASSETS | |||||
Gross Block | ₹1,428 Cr | ₹1,273 Cr | ₹1,023 Cr | ₹956 Cr | ₹948 Cr |
Less: Accumulated Depreciation | ₹456 Cr | ₹370 Cr | ₹302 Cr | ₹255 Cr | ₹238 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹972 Cr | ₹903 Cr | ₹721 Cr | ₹701 Cr | ₹711 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.31 Cr | ₹24 Cr | ₹5.93 Cr | ₹11 Cr | ₹30 Cr |
Non Current Investments | ₹291 Cr | ₹183 Cr | ₹183 Cr | ₹135 Cr | ₹47 Cr |
Long Term Investment | ₹291 Cr | ₹183 Cr | ₹183 Cr | ₹135 Cr | ₹47 Cr |
Quoted | ₹265 Cr | ₹170 Cr | ₹164 Cr | ₹122 Cr | ₹37 Cr |
Unquoted | ₹27 Cr | ₹13 Cr | ₹18 Cr | ₹13 Cr | ₹10.00 Cr |
Long Term Loans & Advances | ₹32 Cr | ₹14 Cr | ₹18 Cr | ₹10 Cr | ₹15 Cr |
Other Non Current Assets | ₹454 Cr | ₹714 Cr | ₹889 Cr | ₹258 Cr | ₹257 Cr |
Total Non-Current Assets | ₹1,759 Cr | ₹1,838 Cr | ₹1,817 Cr | ₹1,115 Cr | ₹1,060 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹350 Cr | ₹325 Cr | ₹266 Cr | ₹151 Cr | ₹89 Cr |
Quoted | ₹350 Cr | ₹325 Cr | ₹266 Cr | ₹151 Cr | ₹89 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹620 Cr | ₹702 Cr | ₹515 Cr | ₹345 Cr | ₹288 Cr |
Raw Materials | ₹370 Cr | ₹403 Cr | ₹307 Cr | ₹211 Cr | ₹161 Cr |
Work-in Progress | ₹148 Cr | ₹206 Cr | ₹131 Cr | ₹103 Cr | ₹83 Cr |
Finished Goods | ₹64 Cr | ₹35 Cr | ₹33 Cr | ₹9.82 Cr | ₹24 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹38 Cr | ₹58 Cr | ₹45 Cr | ₹21 Cr | ₹21 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹130 Cr | ₹233 Cr | ₹322 Cr | ₹178 Cr | ₹107 Cr |
Debtors more than Six months | ₹31 Cr | ₹35 Cr | - | ₹0.35 Cr | ₹22 Cr |
Debtors Others | ₹112 Cr | ₹208 Cr | ₹331 Cr | ₹185 Cr | ₹98 Cr |
Cash and Bank | ₹955 Cr | ₹761 Cr | ₹495 Cr | ₹782 Cr | ₹638 Cr |
Cash in hand | ₹0.25 Cr | ₹0.29 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.14 Cr |
Balances at Bank | ₹955 Cr | ₹761 Cr | ₹494 Cr | ₹782 Cr | ₹638 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹88 Cr | ₹49 Cr | ₹42 Cr | ₹38 Cr | ₹57 Cr |
Interest accrued on Investments | ₹59 Cr | ₹29 Cr | ₹23 Cr | ₹28 Cr | ₹44 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹9.64 Cr | ₹7.90 Cr | ₹14 Cr | ₹5.72 Cr | ₹4.10 Cr |
Other current_assets | ₹19 Cr | ₹13 Cr | ₹5.27 Cr | ₹4.62 Cr | ₹8.45 Cr |
Short Term Loans and Advances | ₹350 Cr | ₹292 Cr | ₹438 Cr | ₹338 Cr | ₹279 Cr |
Advances recoverable in cash or in kind | ₹93 Cr | ₹115 Cr | ₹74 Cr | ₹61 Cr | ₹50 Cr |
Advance income tax and TDS | ₹254 Cr | ₹136 Cr | ₹326 Cr | ₹266 Cr | ₹225 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.01 Cr | ₹41 Cr | ₹37 Cr | ₹11 Cr | ₹4.17 Cr |
Total Current Assets | ₹2,493 Cr | ₹2,362 Cr | ₹2,078 Cr | ₹1,832 Cr | ₹1,459 Cr |
Net Current Assets (Including Current Investments) | ₹1,215 Cr | ₹883 Cr | ₹623 Cr | ₹824 Cr | ₹683 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹4,251 Cr | ₹4,200 Cr | ₹3,895 Cr | ₹2,948 Cr | ₹2,518 Cr |
Contingent Liabilities | ₹99 Cr | ₹106 Cr | ₹96 Cr | ₹82 Cr | ₹57 Cr |
Total Debt | - | - | - | - | - |
Book Value | - | 2,189.04 | 1,862.94 | 1,666.47 | 1,554.20 |
Adjusted Book Value | 2,531.50 | 2,189.65 | 1,862.94 | 1,666.47 | 1,554.20 |
Compare Balance Sheet of peers of LAKSHMI MACHINE WORKS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LAKSHMI MACHINE WORKS | ₹15,335.2 Cr | -4.5% | -13.3% | 1.3% | Stock Analytics | |
STOVEC INDUSTRIES | ₹479.0 Cr | -9.7% | -24% | -4.8% | Stock Analytics | |
INDIAN CARD CLOTHING COMPANY | ₹161.6 Cr | -7.5% | -11.4% | 1% | Stock Analytics |
LAKSHMI MACHINE WORKS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LAKSHMI MACHINE WORKS | -4.5% |
-13.3% |
1.3% |
SENSEX | -1.7% |
-0.8% |
5.8% |
You may also like the below Video Courses