MANORAMA INDUSTRIES
|
MANORAMA INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹1.23 Cr | ₹0.22 Cr | - | - | - |
Total Reserves | ₹324 Cr | ₹286 Cr | ₹256 Cr | ₹134 Cr | ₹116 Cr |
Securities Premium | ₹156 Cr | ₹156 Cr | ₹156 Cr | ₹57 Cr | ₹57 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹168 Cr | ₹131 Cr | ₹101 Cr | ₹77 Cr | ₹59 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | ₹0.09 Cr | - |
Reserve excluding Revaluation Reserve | ₹324 Cr | ₹286 Cr | ₹256 Cr | ₹134 Cr | ₹116 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹337 Cr | ₹298 Cr | ₹268 Cr | ₹145 Cr | ₹127 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹51 Cr | ₹24 Cr | ₹30 Cr | ₹15 Cr | ₹0.50 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹58 Cr | ₹29 Cr | ₹34 Cr | ₹15 Cr | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-7.44 Cr | ₹-4.71 Cr | ₹-3.84 Cr | ₹-0.10 Cr | ₹0.50 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 | ₹4.30 Cr | ₹4.74 Cr | ₹1.75 Cr | ₹2.33 Cr | ₹0.20 Cr |
Deferred Tax Assets | ₹0.93 Cr | ₹1.07 Cr | ₹1.27 Cr | ₹0.69 Cr | ₹0.84 Cr |
Deferred Tax Liability | ₹5.23 Cr | ₹5.81 Cr | ₹3.01 Cr | ₹3.03 Cr | ₹1.03 Cr |
Other Long Term Liabilities | ₹0.68 Cr | ₹0.75 Cr | ₹0.83 Cr | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.04 Cr | ₹0.63 Cr | ₹0.50 Cr | ₹0.28 Cr | ₹0.25 Cr |
Total Non-Current Liabilities | ₹57 Cr | ₹30 Cr | ₹33 Cr | ₹18 Cr | ₹0.94 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹40 Cr | ₹4.04 Cr | ₹8.15 Cr | ₹7.40 Cr | ₹33 Cr |
Sundry Creditors | ₹40 Cr | ₹4.04 Cr | ₹8.15 Cr | ₹7.40 Cr | ₹33 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹17 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹3.34 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.22 Cr | ₹0.27 Cr | ₹0.21 Cr | ₹5.69 Cr | ₹0.28 Cr |
Interest Accrued But Not Due | ₹0.04 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.14 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹17 Cr | ₹10 Cr | ₹10 Cr | ₹4.65 Cr | ₹2.92 Cr |
Short Term Borrowings | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr | ₹119 Cr |
Secured ST Loans repayable on Demands | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr | ₹119 Cr |
Working Capital Loans- Sec | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr | ₹119 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-285 Cr | ₹-80 Cr | ₹-73 Cr | ₹-70 Cr | ₹-119 Cr |
Short Term Provisions | ₹0.16 Cr | ₹1.03 Cr | ₹2.69 Cr | ₹3.99 Cr | ₹5.74 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹0.93 Cr | ₹2.61 Cr | ₹3.95 Cr | ₹5.70 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.16 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.04 Cr |
Total Current Liabilities | ₹343 Cr | ₹96 Cr | ₹95 Cr | ₹91 Cr | ₹161 Cr |
Total Liabilities | ₹737 Cr | ₹424 Cr | ₹396 Cr | ₹254 Cr | ₹289 Cr |
ASSETS | |||||
Gross Block | ₹169 Cr | ₹123 Cr | ₹71 Cr | ₹65 Cr | ₹64 Cr |
Less: Accumulated Depreciation | ₹40 Cr | ₹26 Cr | ₹16 Cr | ₹7.96 Cr | ₹13 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹129 Cr | ₹97 Cr | ₹55 Cr | ₹57 Cr | ₹51 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹41 Cr | ₹49 Cr | ₹42 Cr | - | - |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹5.44 Cr | ₹3.75 Cr | ₹13 Cr | ₹1.23 Cr | ₹1.36 Cr |
Other Non Current Assets | ₹4.01 Cr | ₹3.56 Cr | ₹5.93 Cr | ₹16 Cr | ₹10 Cr |
Total Non-Current Assets | ₹181 Cr | ₹154 Cr | ₹116 Cr | ₹74 Cr | ₹63 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹389 Cr | ₹158 Cr | ₹181 Cr | ₹123 Cr | ₹150 Cr |
Raw Materials | ₹224 Cr | ₹74 Cr | ₹81 Cr | ₹50 Cr | ₹51 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹145 Cr | ₹75 Cr | ₹91 Cr | ₹67 Cr | ₹91 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹6.84 Cr | ₹5.93 Cr | ₹4.91 Cr | ₹3.76 Cr | ₹5.88 Cr |
Other Inventory | ₹13 Cr | ₹2.57 Cr | ₹4.57 Cr | ₹3.20 Cr | ₹2.56 Cr |
Sundry Debtors | ₹42 Cr | ₹28 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr |
Debtors more than Six months | ₹0.65 Cr | ₹0.47 Cr | ₹0.42 Cr | ₹0.53 Cr | ₹0.24 Cr |
Debtors Others | ₹41 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr |
Cash and Bank | ₹88 Cr | ₹60 Cr | ₹53 Cr | ₹17 Cr | ₹36 Cr |
Cash in hand | ₹0.25 Cr | ₹0.15 Cr | ₹0.20 Cr | ₹0.04 Cr | ₹0.27 Cr |
Balances at Bank | ₹87 Cr | ₹60 Cr | ₹53 Cr | ₹17 Cr | ₹36 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹4.12 Cr | ₹2.91 Cr | ₹1.57 Cr | ₹1.19 Cr | ₹11 Cr |
Interest accrued on Investments | ₹2.00 Cr | ₹1.49 Cr | ₹0.24 Cr | ₹0.31 Cr | ₹0.32 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.13 Cr | ₹1.42 Cr | ₹1.34 Cr | ₹0.88 Cr | ₹0.26 Cr |
Other current_assets | - | - | - | - | ₹9.97 Cr |
Short Term Loans and Advances | ₹33 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr |
Advances recoverable in cash or in kind | ₹12 Cr | ₹14 Cr | ₹9.01 Cr | ₹11 Cr | ₹13 Cr |
Advance income tax and TDS | ₹0.53 Cr | - | ₹9.76 Cr | ₹5.41 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹21 Cr | ₹8.00 Cr | - | - | - |
Total Current Assets | ₹556 Cr | ₹270 Cr | ₹280 Cr | ₹180 Cr | ₹226 Cr |
Net Current Assets (Including Current Investments) | ₹213 Cr | ₹174 Cr | ₹185 Cr | ₹89 Cr | ₹65 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹737 Cr | ₹424 Cr | ₹396 Cr | ₹254 Cr | ₹289 Cr |
Contingent Liabilities | ₹0.40 Cr | ₹0.21 Cr | - | - | - |
Total Debt | ₹346 Cr | ₹110 Cr | ₹108 Cr | ₹85 Cr | ₹119 Cr |
Book Value | 56.34 | 250.07 | 225.05 | 130.06 | 114.36 |
Adjusted Book Value | 56.34 | 50.01 | 45.01 | 26.01 | 22.87 |
Compare Balance Sheet of peers of MANORAMA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MANORAMA INDUSTRIES | ₹6,325.9 Cr | -5.7% | -9.7% | 197.6% | Stock Analytics | |
GUJARAT AMBUJA EXPORTS | ₹5,618.7 Cr | 0.4% | 0.6% | -29.9% | Stock Analytics | |
SHRI VENKATESH REFINERIES | ₹497.7 Cr | 4.7% | 32.8% | 86.8% | Stock Analytics |
MANORAMA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MANORAMA INDUSTRIES | -5.7% |
-9.7% |
197.6% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses