MITSU CHEM PLAST
|
MITSU CHEM PLAST Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Issued | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 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 | ₹67 Cr | ₹50 Cr | ₹39 Cr | ₹28 Cr | ₹18 Cr |
Securities Premium | ₹7.81 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹57 Cr | ₹48 Cr | ₹37 Cr | ₹26 Cr | ₹16 Cr |
General Reserves | ₹1.83 Cr | ₹1.83 Cr | ₹1.83 Cr | ₹1.83 Cr | ₹1.83 Cr |
Other Reserves | ₹-0.06 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.03 Cr |
Reserve excluding Revaluation Reserve | ₹67 Cr | ₹50 Cr | ₹39 Cr | ₹28 Cr | ₹18 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹79 Cr | ₹62 Cr | ₹51 Cr | ₹40 Cr | ₹30 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹14 Cr | ₹16 Cr | ₹22 Cr | ₹24 Cr | ₹16 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹14 Cr | ₹16 Cr | ₹22 Cr | ₹24 Cr | ₹16 Cr |
Term Loans - Institutions | ₹0.41 Cr | - | - | ₹0.03 Cr | ₹0.07 Cr |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹11 Cr | ₹22 Cr | ₹6.79 Cr | ₹7.90 Cr | ₹13 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹6.50 Cr | ₹7.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹3.00 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | ₹0.11 Cr | ₹0.61 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹4.03 Cr | ₹14 Cr | ₹4.29 Cr | ₹5.29 Cr | ₹9.13 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹5.73 Cr | ₹5.32 Cr | ₹5.54 Cr | ₹4.60 Cr | ₹3.83 Cr |
Deferred Tax Assets | ₹0.13 Cr | ₹0.11 Cr | ₹0.45 Cr | ₹0.52 Cr | ₹0.47 Cr |
Deferred Tax Liability | ₹5.86 Cr | ₹5.44 Cr | ₹5.98 Cr | ₹5.12 Cr | ₹4.30 Cr |
Other Long Term Liabilities | - | - | - | - | ₹0.43 Cr |
Long Term Trade Payables | ₹0.13 Cr | ₹1.63 Cr | ₹0.60 Cr | ₹0.35 Cr | ₹0.44 Cr |
Long Term Provisions | ₹0.02 Cr | - | - | ₹0.02 Cr | ₹0.17 Cr |
Total Non-Current Liabilities | ₹31 Cr | ₹45 Cr | ₹35 Cr | ₹37 Cr | ₹33 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹21 Cr | ₹24 Cr | ₹14 Cr | ₹11 Cr | ₹5.51 Cr |
Sundry Creditors | ₹21 Cr | ₹24 Cr | ₹14 Cr | ₹11 Cr | ₹5.51 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹16 Cr | ₹15 Cr | ₹17 Cr | ₹12 Cr | ₹7.44 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.44 Cr | ₹0.58 Cr | ₹1.16 Cr | ₹0.35 Cr | ₹0.47 Cr |
Interest Accrued But Not Due | ₹0.39 Cr | ₹0.25 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.08 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr | ₹6.89 Cr |
Short Term Borrowings | ₹44 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹29 Cr |
Secured ST Loans repayable on Demands | ₹44 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹29 Cr |
Working Capital Loans- Sec | - | - | - | ₹23 Cr | ₹29 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | ₹-23 Cr | ₹-29 Cr |
Short Term Provisions | ₹5.12 Cr | ₹5.79 Cr | ₹6.07 Cr | ₹5.79 Cr | ₹3.32 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.60 Cr | ₹3.52 Cr | ₹4.20 Cr | ₹2.66 Cr | ₹1.27 Cr |
Provision for post retirement benefits | ₹2.26 Cr | ₹2.05 Cr | ₹1.75 Cr | ₹1.67 Cr | ₹1.18 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.26 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹1.47 Cr | ₹0.88 Cr |
Total Current Liabilities | ₹87 Cr | ₹74 Cr | ₹62 Cr | ₹50 Cr | ₹45 Cr |
Total Liabilities | ₹197 Cr | ₹181 Cr | ₹148 Cr | ₹127 Cr | ₹109 Cr |
ASSETS | |||||
Gross Block | ₹129 Cr | ₹108 Cr | ₹92 Cr | ₹86 Cr | ₹80 Cr |
Less: Accumulated Depreciation | ₹41 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr | ₹21 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹87 Cr | ₹72 Cr | ₹62 Cr | ₹60 Cr | ₹59 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.57 Cr | ₹9.86 Cr | ₹0.22 Cr | ₹0.69 Cr | ₹0.01 Cr |
Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.32 Cr | ₹0.76 Cr | ₹0.88 Cr |
Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.32 Cr | ₹0.76 Cr | ₹0.88 Cr |
Quoted | - | - | ₹0.31 Cr | ₹0.76 Cr | ₹0.88 Cr |
Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
Long Term Loans & Advances | ₹3.11 Cr | ₹5.22 Cr | ₹1.27 Cr | ₹3.04 Cr | ₹2.16 Cr |
Other Non Current Assets | ₹1.78 Cr | ₹1.24 Cr | ₹1.45 Cr | - | - |
Total Non-Current Assets | ₹93 Cr | ₹88 Cr | ₹66 Cr | ₹65 Cr | ₹63 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹41 Cr | ₹32 Cr | ₹29 Cr | ₹23 Cr | ₹12 Cr |
Raw Materials | ₹31 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹6.84 Cr |
Work-in Progress | ₹4.42 Cr | ₹4.56 Cr | ₹3.43 Cr | ₹2.19 Cr | ₹3.14 Cr |
Finished Goods | ₹2.46 Cr | ₹2.68 Cr | ₹2.48 Cr | ₹1.86 Cr | ₹0.95 Cr |
Packing Materials | ₹0.38 Cr | ₹0.33 Cr | ₹0.35 Cr | ₹1.24 Cr | ₹0.46 Cr |
Stores  and Spare | ₹1.39 Cr | ₹1.84 Cr | ₹1.73 Cr | - | - |
Other Inventory | ₹1.37 Cr | ₹1.46 Cr | ₹2.04 Cr | ₹1.12 Cr | ₹1.08 Cr |
Sundry Debtors | ₹52 Cr | ₹47 Cr | ₹41 Cr | ₹29 Cr | ₹29 Cr |
Debtors more than Six months | ₹1.41 Cr | ₹0.26 Cr | ₹1.78 Cr | - | - |
Debtors Others | ₹51 Cr | ₹47 Cr | ₹41 Cr | ₹31 Cr | ₹30 Cr |
Cash and Bank | ₹0.10 Cr | ₹0.11 Cr | ₹2.14 Cr | ₹4.92 Cr | ₹2.23 Cr |
Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Balances at Bank | ₹0.09 Cr | ₹0.10 Cr | ₹2.13 Cr | ₹4.91 Cr | ₹2.22 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.95 Cr | ₹2.86 Cr | ₹1.21 Cr | ₹1.22 Cr | ₹0.68 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
Interest accrued and or due on loans | ₹0.07 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.04 Cr |
Prepaid Expenses | ₹0.82 Cr | ₹2.63 Cr | ₹0.75 Cr | ₹0.61 Cr | ₹0.29 Cr |
Other current_assets | ₹0.05 Cr | ₹0.16 Cr | ₹0.41 Cr | ₹0.56 Cr | ₹0.35 Cr |
Short Term Loans and Advances | ₹9.20 Cr | ₹9.82 Cr | ₹8.36 Cr | ₹4.38 Cr | ₹1.93 Cr |
Advances recoverable in cash or in kind | ₹1.56 Cr | ₹2.12 Cr | ₹1.18 Cr | ₹1.21 Cr | ₹0.63 Cr |
Advance income tax and TDS | ₹2.27 Cr | ₹3.60 Cr | ₹3.50 Cr | ₹2.44 Cr | ₹1.03 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹5.37 Cr | ₹4.11 Cr | ₹3.68 Cr | ₹0.74 Cr | ₹0.28 Cr |
Total Current Assets | ₹104 Cr | ₹92 Cr | ₹82 Cr | ₹62 Cr | ₹46 Cr |
Net Current Assets (Including Current Investments) | ₹17 Cr | ₹19 Cr | ₹20 Cr | ₹12 Cr | ₹0.78 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹197 Cr | ₹181 Cr | ₹148 Cr | ₹127 Cr | ₹109 Cr |
Contingent Liabilities | ₹20 Cr | ₹28 Cr | ₹11 Cr | ₹11 Cr | ₹1.45 Cr |
Total Debt | ₹80 Cr | ₹77 Cr | ₹67 Cr | ₹64 Cr | ₹64 Cr |
Book Value | 61.88 | 51.71 | 42.18 | 32.84 | 25.00 |
Adjusted Book Value | 61.88 | 50.22 | 40.97 | 31.90 | 24.28 |
Compare Balance Sheet of peers of MITSU CHEM PLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MITSU CHEM PLAST | ₹161.3 Cr | -3.9% | 6% | -32.8% | Stock Analytics | |
SUPREME INDUSTRIES | ₹61,575.6 Cr | -1.1% | 6.6% | 12.7% | Stock Analytics | |
ASTRAL | ₹46,594.7 Cr | -6.4% | 1.2% | -8% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹14,813.9 Cr | -8.8% | -6.7% | 14.3% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,714.5 Cr | -7.1% | 0.5% | -18.3% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,505.4 Cr | -3.6% | -3.8% | -44.4% | Stock Analytics |
MITSU CHEM PLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MITSU CHEM PLAST | -3.9% |
6% |
-32.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses