MAHAMAYA STEEL INDUSTRIES
|
MAHAMAYA STEEL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
Equity - Authorised | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹15 Cr |
Equity - Issued | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
Equity Paid Up | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 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 | ₹125 Cr | ₹118 Cr | ₹112 Cr | ₹97 Cr | ₹85 Cr |
Securities Premium | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹12 Cr | ₹1.29 Cr |
Capital Reserves | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr |
Profit & Loss Account Balance | ₹28 Cr | ₹21 Cr | ₹15 Cr | ₹9.90 Cr | ₹8.84 Cr |
General Reserves | ₹29 Cr | ₹30 Cr | ₹30 Cr | ₹20 Cr | ₹20 Cr |
Other Reserves | ₹37 Cr | ₹36 Cr | ₹36 Cr | ₹48 Cr | ₹48 Cr |
Reserve excluding Revaluation Reserve | ₹125 Cr | ₹118 Cr | ₹112 Cr | ₹97 Cr | ₹85 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹141 Cr | ₹134 Cr | ₹129 Cr | ₹111 Cr | ₹98 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹4.21 Cr | ₹6.98 Cr | ₹7.05 Cr | ₹1.42 Cr | ₹2.12 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹4.21 Cr | ₹6.98 Cr | ₹7.05 Cr | ₹1.40 Cr | ₹1.85 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | ₹0.02 Cr | ₹0.27 Cr |
Unsecured Loans | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹30 Cr | ₹27 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 | ₹6.27 Cr | ₹6.27 Cr | ₹7.85 Cr | ₹5.73 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹8.43 Cr | ₹9.84 Cr | ₹11 Cr | ₹25 Cr | ₹27 Cr |
Deferred Tax Assets / Liabilities | ₹7.04 Cr | ₹7.17 Cr | ₹7.34 Cr | ₹7.80 Cr | ₹8.37 Cr |
Deferred Tax Assets | ₹0.32 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.33 Cr | ₹0.18 Cr |
Deferred Tax Liability | ₹7.36 Cr | ₹7.47 Cr | ₹7.66 Cr | ₹8.13 Cr | ₹8.55 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.69 Cr | ₹0.62 Cr | ₹0.64 Cr | ₹0.70 Cr | ₹0.67 Cr |
Total Non-Current Liabilities | ₹27 Cr | ₹31 Cr | ₹34 Cr | ₹40 Cr | ₹38 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹14 Cr | ₹18 Cr | ₹5.76 Cr | ₹15 Cr | ₹18 Cr |
Sundry Creditors | ₹14 Cr | ₹18 Cr | ₹5.76 Cr | ₹15 Cr | ₹18 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹23 Cr | ₹14 Cr | ₹14 Cr | ₹5.11 Cr | ₹2.43 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹17 Cr | ₹13 Cr | ₹8.02 Cr | ₹1.29 Cr | ₹0.93 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹5.68 Cr | ₹0.64 Cr | ₹5.71 Cr | ₹3.83 Cr | ₹1.50 Cr |
Short Term Borrowings | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr | ₹48 Cr |
Secured ST Loans repayable on Demands | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr | ₹44 Cr |
Working Capital Loans- Sec | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr | ₹44 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-20 Cr | ₹-20 Cr | ₹-18 Cr | ₹-46 Cr | ₹-39 Cr |
Short Term Provisions | ₹8.64 Cr | ₹7.54 Cr | ₹4.95 Cr | ₹6.30 Cr | ₹5.65 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹0.48 Cr | - | ₹0.92 Cr | ₹0.65 Cr |
Provision for post retirement benefits | ₹1.06 Cr | ₹0.64 Cr | ₹0.57 Cr | ₹0.75 Cr | ₹1.11 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹7.58 Cr | ₹6.41 Cr | ₹4.38 Cr | ₹4.63 Cr | ₹3.89 Cr |
Total Current Liabilities | ₹65 Cr | ₹60 Cr | ₹42 Cr | ₹72 Cr | ₹74 Cr |
Total Liabilities | ₹233 Cr | ₹225 Cr | ₹205 Cr | ₹224 Cr | ₹211 Cr |
ASSETS | |||||
Gross Block | ₹115 Cr | ₹107 Cr | ₹96 Cr | ₹91 Cr | ₹88 Cr |
Less: Accumulated Depreciation | ₹47 Cr | ₹41 Cr | ₹36 Cr | ₹31 Cr | ₹25 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹69 Cr | ₹65 Cr | ₹60 Cr | ₹61 Cr | ₹63 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Long Term Investment | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Long Term Loans & Advances | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹6.31 Cr | ₹9.09 Cr |
Other Non Current Assets | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Total Non-Current Assets | ₹121 Cr | ₹119 Cr | ₹112 Cr | ₹109 Cr | ₹114 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹87 Cr | ₹80 Cr | ₹47 Cr | ₹72 Cr | ₹63 Cr |
Raw Materials | ₹38 Cr | ₹46 Cr | ₹9.68 Cr | ₹29 Cr | ₹27 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹46 Cr | ₹32 Cr | ₹29 Cr | ₹34 Cr | ₹29 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹3.86 Cr | ₹3.05 Cr | ₹8.39 Cr | ₹8.32 Cr | ₹6.82 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹15 Cr | ₹18 Cr | ₹21 Cr | ₹20 Cr | ₹17 Cr |
Debtors more than Six months | ₹0.67 Cr | ₹0.59 Cr | ₹1.83 Cr | ₹6.79 Cr | ₹6.31 Cr |
Debtors Others | ₹14 Cr | ₹18 Cr | ₹19 Cr | ₹13 Cr | ₹11 Cr |
Cash and Bank | ₹1.43 Cr | ₹0.30 Cr | ₹15 Cr | ₹2.35 Cr | ₹3.06 Cr |
Cash in hand | ₹0.08 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.04 Cr |
Balances at Bank | ₹1.35 Cr | ₹0.23 Cr | ₹15 Cr | ₹2.29 Cr | ₹3.02 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.25 Cr | ₹0.83 Cr | ₹0.66 Cr | ₹2.66 Cr | ₹0.76 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.31 Cr | ₹0.32 Cr | ₹0.40 Cr | ₹0.37 Cr | ₹0.34 Cr |
Other current_assets | ₹0.94 Cr | ₹0.51 Cr | ₹0.26 Cr | ₹2.29 Cr | ₹0.42 Cr |
Short Term Loans and Advances | ₹7.16 Cr | ₹6.38 Cr | ₹10 Cr | ₹18 Cr | ₹13 Cr |
Advances recoverable in cash or in kind | ₹5.50 Cr | ₹3.33 Cr | ₹5.72 Cr | ₹12 Cr | ₹10 Cr |
Advance income tax and TDS | ₹0.06 Cr | - | ₹0.12 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹1.60 Cr | ₹3.05 Cr | ₹4.32 Cr | ₹6.68 Cr | ₹2.17 Cr |
Total Current Assets | ₹112 Cr | ₹106 Cr | ₹94 Cr | ₹115 Cr | ₹97 Cr |
Net Current Assets (Including Current Investments) | ₹47 Cr | ₹47 Cr | ₹51 Cr | ₹43 Cr | ₹23 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹233 Cr | ₹225 Cr | ₹205 Cr | ₹224 Cr | ₹211 Cr |
Contingent Liabilities | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹15 Cr |
Total Debt | ₹41 Cr | ₹43 Cr | ₹45 Cr | ₹81 Cr | ₹79 Cr |
Book Value | - | 81.78 | 78.37 | 75.46 | 72.51 |
Adjusted Book Value | 85.95 | 81.78 | 78.37 | 75.46 | 72.51 |
Compare Balance Sheet of peers of MAHAMAYA STEEL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAHAMAYA STEEL INDUSTRIES | ₹409.5 Cr | -5.3% | 4.5% | 148.2% | Stock Analytics | |
JSW STEEL | ₹255,036.0 Cr | -1.6% | 6.8% | 21.3% | Stock Analytics | |
TATA STEEL | ₹191,808.0 Cr | -1.1% | 10.9% | -5.2% | Stock Analytics | |
JINDAL STAINLESS | ₹48,997.8 Cr | 2.2% | 0.1% | -18.1% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹48,926.1 Cr | 4% | 11.3% | -15.6% | Stock Analytics | |
APL APOLLO TUBES | ₹43,468.7 Cr | 2.5% | 9.6% | 3.8% | Stock Analytics |
MAHAMAYA STEEL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAHAMAYA STEEL INDUSTRIES | -5.3% |
4.5% |
148.2% |
SENSEX | -1.3% |
4.2% |
3.6% |
You may also like the below Video Courses