LLOYDS METALS & ENERGY
|
LLOYDS METALS & ENERGY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹51 Cr | ₹50 Cr | ₹37 Cr | ₹25 Cr | ₹23 Cr |
Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Equity - Issued | ₹51 Cr | ₹50 Cr | ₹37 Cr | ₹25 Cr | ₹23 Cr |
Equity Paid Up | ₹51 Cr | ₹50 Cr | ₹37 Cr | ₹25 Cr | ₹23 Cr |
Equity Shares Forfeited | - | - | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | ₹38 Cr | ₹7.29 Cr | ₹16 Cr | ₹16 Cr | ₹3.06 Cr |
Total Reserves | ₹2,723 Cr | ₹1,471 Cr | ₹428 Cr | ₹140 Cr | ₹119 Cr |
Securities Premium | ₹1,514 Cr | ₹1,508 Cr | ₹213 Cr | ₹24 Cr | ₹4.22 Cr |
Capital Reserves | ₹78 Cr | ₹78 Cr | ₹78 Cr | ₹78 Cr | ₹78 Cr |
Profit & Loss Account Balance | ₹1,125 Cr | ₹-118 Cr | ₹134 Cr | ₹37 Cr | ₹37 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹6.00 Cr | ₹3.18 Cr | ₹3.49 Cr | ₹1.64 Cr | ₹-0.16 Cr |
Reserve excluding Revaluation Reserve | ₹2,723 Cr | ₹1,471 Cr | ₹428 Cr | ₹140 Cr | ₹119 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹2,811 Cr | ₹1,529 Cr | ₹482 Cr | ₹182 Cr | ₹144 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | ₹57 Cr | ₹67 Cr | ₹59 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | ₹20 Cr | ₹86 Cr | ₹69 Cr |
Term Loans - Institutions | - | - | ₹49 Cr | - | - |
Other Secured | - | - | ₹-13 Cr | ₹-19 Cr | ₹-11 Cr |
Unsecured Loans | - | - | - | ₹26 Cr | ₹22 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 | - | - | - | ₹26 Cr | ₹22 Cr |
Deferred Tax Assets / Liabilities | ₹86 Cr | ₹-137 Cr | ₹-28 Cr | ₹-19 Cr | ₹-19 Cr |
Deferred Tax Assets | ₹24 Cr | ₹155 Cr | ₹50 Cr | ₹81 Cr | ₹19 Cr |
Deferred Tax Liability | ₹111 Cr | ₹17 Cr | ₹21 Cr | ₹63 Cr | - |
Other Long Term Liabilities | ₹29 Cr | ₹2.19 Cr | ₹162 Cr | ₹283 Cr | ₹278 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹25 Cr | ₹23 Cr | ₹5.36 Cr | ₹5.74 Cr | ₹5.73 Cr |
Total Non-Current Liabilities | ₹141 Cr | ₹-113 Cr | ₹196 Cr | ₹363 Cr | ₹346 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹395 Cr | ₹75 Cr | ₹15 Cr | ₹35 Cr | ₹61 Cr |
Sundry Creditors | ₹395 Cr | ₹75 Cr | ₹15 Cr | ₹35 Cr | ₹33 Cr |
Acceptances | - | - | - | - | ₹28 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹312 Cr | ₹386 Cr | ₹89 Cr | ₹101 Cr | ₹39 Cr |
Bank Overdraft / Short term credit | ₹128 Cr | ₹61 Cr | - | - | - |
Advances received from customers | ₹160 Cr | ₹306 Cr | ₹36 Cr | ₹6.43 Cr | ₹4.86 Cr |
Interest Accrued But Not Due | - | - | ₹0.13 Cr | ₹0.30 Cr | ₹0.27 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | ₹19 Cr | ₹20 Cr | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹24 Cr | ₹18 Cr | ₹34 Cr | ₹75 Cr | ₹34 Cr |
Short Term Borrowings | - | - | - | ₹9.69 Cr | ₹18 Cr |
Secured ST Loans repayable on Demands | - | - | - | ₹9.69 Cr | ₹18 Cr |
Working Capital Loans- Sec | - | - | - | ₹9.69 Cr | ₹18 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | ₹-9.69 Cr | ₹-18 Cr |
Short Term Provisions | ₹279 Cr | ₹12 Cr | ₹14 Cr | ₹10 Cr | ₹14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹260 Cr | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹19 Cr | ₹12 Cr | ₹14 Cr | ₹10 Cr | ₹14 Cr |
Total Current Liabilities | ₹986 Cr | ₹472 Cr | ₹118 Cr | ₹156 Cr | ₹133 Cr |
Total Liabilities | ₹3,938 Cr | ₹1,889 Cr | ₹795 Cr | ₹702 Cr | ₹623 Cr |
ASSETS | |||||
Gross Block | ₹1,665 Cr | ₹916 Cr | ₹761 Cr | ₹706 Cr | ₹705 Cr |
Less: Accumulated Depreciation | ₹431 Cr | ₹384 Cr | ₹362 Cr | ₹345 Cr | ₹331 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,235 Cr | ₹532 Cr | ₹400 Cr | ₹362 Cr | ₹374 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1,268 Cr | ₹298 Cr | ₹86 Cr | ₹85 Cr | ₹42 Cr |
Non Current Investments | ₹0.04 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr |
Long Term Investment | ₹0.04 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.14 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr |
Long Term Loans & Advances | ₹307 Cr | ₹136 Cr | ₹0.87 Cr | ₹0.73 Cr | ₹0.65 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹2,810 Cr | ₹967 Cr | ₹487 Cr | ₹447 Cr | ₹417 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹29 Cr | ₹37 Cr | - | - | - |
Quoted | ₹29 Cr | ₹37 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹231 Cr | ₹270 Cr | ₹167 Cr | ₹116 Cr | ₹84 Cr |
Raw Materials | ₹46 Cr | ₹38 Cr | ₹21 Cr | ₹17 Cr | ₹13 Cr |
Work-in Progress | ₹0.60 Cr | ₹0.59 Cr | ₹76 Cr | ₹0.25 Cr | - |
Finished Goods | ₹20 Cr | ₹87 Cr | ₹38 Cr | ₹19 Cr | ₹14 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹71 Cr | ₹133 Cr | ₹11 Cr | ₹9.01 Cr | ₹11 Cr |
Other Inventory | ₹93 Cr | ₹12 Cr | ₹21 Cr | ₹71 Cr | ₹46 Cr |
Sundry Debtors | ₹80 Cr | ₹25 Cr | ₹24 Cr | ₹6.91 Cr | ₹7.89 Cr |
Debtors more than Six months | ₹4.97 Cr | ₹1.52 Cr | ₹0.26 Cr | ₹1.82 Cr | - |
Debtors Others | ₹75 Cr | ₹23 Cr | ₹23 Cr | ₹5.09 Cr | ₹7.89 Cr |
Cash and Bank | ₹287 Cr | ₹265 Cr | ₹22 Cr | ₹8.04 Cr | ₹19 Cr |
Cash in hand | ₹0.03 Cr | ₹0.02 Cr | ₹0.11 Cr | ₹0.24 Cr | ₹0.24 Cr |
Balances at Bank | ₹287 Cr | ₹265 Cr | ₹22 Cr | ₹7.80 Cr | ₹18 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹18 Cr | ₹11 Cr | ₹2.12 Cr | ₹2.00 Cr | ₹1.45 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹6.25 Cr | ₹1.20 Cr | ₹0.44 Cr | ₹0.41 Cr | ₹0.31 Cr |
Prepaid Expenses | ₹11 Cr | ₹9.63 Cr | ₹1.64 Cr | ₹1.54 Cr | ₹1.10 Cr |
Other current_assets | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Short Term Loans and Advances | ₹483 Cr | ₹316 Cr | ₹94 Cr | ₹122 Cr | ₹94 Cr |
Advances recoverable in cash or in kind | ₹78 Cr | ₹121 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr |
Advance income tax and TDS | ₹231 Cr | ₹3.58 Cr | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹174 Cr | ₹191 Cr | ₹74 Cr | ₹99 Cr | ₹74 Cr |
Total Current Assets | ₹1,127 Cr | ₹922 Cr | ₹309 Cr | ₹254 Cr | ₹206 Cr |
Net Current Assets (Including Current Investments) | ₹141 Cr | ₹450 Cr | ₹191 Cr | ₹98 Cr | ₹73 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,938 Cr | ₹1,889 Cr | ₹795 Cr | ₹702 Cr | ₹623 Cr |
Contingent Liabilities | ₹101 Cr | ₹100 Cr | ₹66 Cr | ₹13 Cr | ₹13 Cr |
Total Debt | - | ₹1.57 Cr | ₹95 Cr | ₹174 Cr | ₹121 Cr |
Book Value | - | 30.14 | 12.62 | 6.58 | 6.27 |
Adjusted Book Value | 54.88 | 30.14 | 12.62 | 6.58 | 6.27 |
Compare Balance Sheet of peers of LLOYDS METALS & ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LLOYDS METALS & ENERGY | ₹59,351.8 Cr | -1.3% | 24% | 83% | Stock Analytics | |
JINDAL STEEL & POWER | ₹92,634.2 Cr | -7% | 4.2% | 25.5% | Stock Analytics | |
JAI BALAJI INDUSTRIES | ₹16,765.4 Cr | -5.4% | -1.2% | 28.4% | Stock Analytics | |
STEEL EXCHANGE INDIA | ₹1,267.1 Cr | -5.1% | 4% | 1.7% | Stock Analytics | |
SURAJ PRODUCTS | ₹544.0 Cr | -2.2% | -4.6% | 16.8% | Stock Analytics | |
SAL STEEL | ₹203.2 Cr | -3.1% | -1.3% | 27.9% | Stock Analytics |
LLOYDS METALS & ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LLOYDS METALS & ENERGY | -1.3% |
24% |
83% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses