NCL INDUSTRIES
|
NCL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity - Authorised | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
Equity - Issued | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity Paid Up | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 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 | ₹804 Cr | ₹725 Cr | ₹696 Cr | ₹619 Cr | ₹483 Cr |
Securities Premium | ₹212 Cr | ₹212 Cr | ₹212 Cr | ₹212 Cr | ₹212 Cr |
Capital Reserves | ₹2.44 Cr | ₹2.44 Cr | ₹2.44 Cr | ₹2.44 Cr | ₹2.41 Cr |
Profit & Loss Account Balance | ₹169 Cr | ₹120 Cr | ₹141 Cr | ₹115 Cr | ₹29 Cr |
General Reserves | ₹420 Cr | ₹390 Cr | ₹340 Cr | ₹290 Cr | ₹240 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹804 Cr | ₹725 Cr | ₹696 Cr | ₹619 Cr | ₹483 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹849 Cr | ₹770 Cr | ₹741 Cr | ₹665 Cr | ₹528 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹110 Cr | ₹158 Cr | ₹175 Cr | ₹154 Cr | ₹106 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹155 Cr | ₹212 Cr | ₹220 Cr | ₹181 Cr | ₹129 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-45 Cr | ₹-53 Cr | ₹-45 Cr | ₹-28 Cr | ₹-23 Cr |
Unsecured Loans | ₹36 Cr | ₹49 Cr | ₹38 Cr | ₹83 Cr | ₹59 Cr |
Fixed Deposits - Public | - | - | ₹38 Cr | ₹49 Cr | ₹32 Cr |
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 | ₹36 Cr | ₹49 Cr | - | ₹34 Cr | ₹27 Cr |
Deferred Tax Assets / Liabilities | ₹127 Cr | ₹115 Cr | ₹92 Cr | ₹82 Cr | ₹73 Cr |
Deferred Tax Assets | ₹1.46 Cr | ₹2.97 Cr | ₹1.77 Cr | ₹0.41 Cr | ₹0.55 Cr |
Deferred Tax Liability | ₹128 Cr | ₹118 Cr | ₹94 Cr | ₹82 Cr | ₹73 Cr |
Other Long Term Liabilities | ₹80 Cr | ₹89 Cr | ₹74 Cr | ₹5.65 Cr | ₹14 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹7.71 Cr | ₹7.39 Cr | ₹3.49 Cr | ₹3.28 Cr | ₹6.76 Cr |
Total Non-Current Liabilities | ₹360 Cr | ₹419 Cr | ₹382 Cr | ₹327 Cr | ₹259 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹93 Cr | ₹90 Cr | ₹71 Cr | ₹73 Cr | ₹66 Cr |
Sundry Creditors | ₹93 Cr | ₹90 Cr | ₹71 Cr | ₹73 Cr | ₹66 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹223 Cr | ₹223 Cr | ₹217 Cr | ₹178 Cr | ₹155 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹27 Cr | ₹32 Cr | ₹25 Cr | ₹26 Cr | ₹27 Cr |
Interest Accrued But Not Due | ₹7.88 Cr | ₹8.68 Cr | ₹8.90 Cr | ₹9.00 Cr | ₹6.63 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹188 Cr | ₹183 Cr | ₹183 Cr | ₹143 Cr | ₹121 Cr |
Short Term Borrowings | - | - | ₹37 Cr | ₹30 Cr | ₹122 Cr |
Secured ST Loans repayable on Demands | - | - | ₹37 Cr | ₹30 Cr | ₹122 Cr |
Working Capital Loans- Sec | - | - | ₹37 Cr | ₹30 Cr | ₹122 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | ₹-37 Cr | ₹-30 Cr | ₹-122 Cr |
Short Term Provisions | ₹47 Cr | ₹46 Cr | ₹67 Cr | ₹92 Cr | ₹42 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹43 Cr | ₹44 Cr | ₹65 Cr | ₹90 Cr | ₹40 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.52 Cr | ₹2.43 Cr | ₹2.30 Cr | ₹2.05 Cr | ₹1.99 Cr |
Total Current Liabilities | ₹363 Cr | ₹359 Cr | ₹393 Cr | ₹374 Cr | ₹385 Cr |
Total Liabilities | ₹1,572 Cr | ₹1,548 Cr | ₹1,516 Cr | ₹1,366 Cr | ₹1,172 Cr |
ASSETS | |||||
Gross Block | ₹1,326 Cr | ₹1,288 Cr | ₹1,056 Cr | ₹1,028 Cr | ₹842 Cr |
Less: Accumulated Depreciation | ₹326 Cr | ₹282 Cr | ₹254 Cr | ₹209 Cr | ₹147 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,000 Cr | ₹1,006 Cr | ₹802 Cr | ₹820 Cr | ₹695 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹39 Cr | ₹28 Cr | ₹171 Cr | ₹61 Cr | ₹90 Cr |
Non Current Investments | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - | - |
Long Term Investment | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - | - |
Long Term Loans & Advances | ₹53 Cr | ₹55 Cr | ₹26 Cr | ₹78 Cr | ₹21 Cr |
Other Non Current Assets | - | - | - | ₹2.64 Cr | ₹2.45 Cr |
Total Non-Current Assets | ₹1,096 Cr | ₹1,094 Cr | ₹1,019 Cr | ₹961 Cr | ₹809 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹177 Cr | ₹150 Cr | ₹129 Cr | ₹105 Cr | ₹110 Cr |
Raw Materials | ₹39 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
Work-in Progress | ₹13 Cr | ₹4.46 Cr | ₹2.69 Cr | ₹7.76 Cr | ₹16 Cr |
Finished Goods | ₹35 Cr | ₹33 Cr | ₹34 Cr | ₹29 Cr | ₹39 Cr |
Packing Materials | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹12 Cr | ₹8.48 Cr |
Stores  and Spare | ₹67 Cr | ₹62 Cr | ₹50 Cr | ₹41 Cr | ₹32 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹143 Cr | ₹142 Cr | ₹171 Cr | ₹104 Cr | ₹143 Cr |
Debtors more than Six months | ₹31 Cr | ₹55 Cr | ₹63 Cr | ₹8.64 Cr | - |
Debtors Others | ₹125 Cr | ₹106 Cr | ₹112 Cr | ₹95 Cr | ₹143 Cr |
Cash and Bank | ₹54 Cr | ₹40 Cr | ₹11 Cr | ₹68 Cr | ₹19 Cr |
Cash in hand | ₹0.05 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr |
Balances at Bank | ₹54 Cr | ₹40 Cr | ₹11 Cr | ₹68 Cr | ₹19 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.54 Cr | ₹2.70 Cr | ₹5.99 Cr | ₹5.41 Cr | ₹7.30 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹1.19 Cr | ₹0.82 Cr | ₹0.47 Cr | ₹0.50 Cr | ₹0.73 Cr |
Prepaid Expenses | ₹1.39 Cr | ₹1.71 Cr | ₹1.30 Cr | ₹0.71 Cr | ₹0.64 Cr |
Other current_assets | ₹0.97 Cr | ₹0.16 Cr | ₹4.21 Cr | ₹4.21 Cr | ₹5.93 Cr |
Short Term Loans and Advances | ₹99 Cr | ₹120 Cr | ₹181 Cr | ₹122 Cr | ₹84 Cr |
Advances recoverable in cash or in kind | ₹41 Cr | ₹53 Cr | ₹100 Cr | ₹37 Cr | ₹43 Cr |
Advance income tax and TDS | ₹33 Cr | ₹42 Cr | ₹45 Cr | ₹67 Cr | ₹19 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | ₹2.15 Cr | ₹6.00 Cr | ₹20 Cr | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹23 Cr | ₹19 Cr | ₹16 Cr | ₹18 Cr | ₹22 Cr |
Total Current Assets | ₹476 Cr | ₹454 Cr | ₹497 Cr | ₹405 Cr | ₹363 Cr |
Net Current Assets (Including Current Investments) | ₹113 Cr | ₹95 Cr | ₹105 Cr | ₹32 Cr | ₹-21 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,572 Cr | ₹1,548 Cr | ₹1,516 Cr | ₹1,366 Cr | ₹1,172 Cr |
Contingent Liabilities | ₹126 Cr | ₹118 Cr | ₹60 Cr | ₹49 Cr | ₹32 Cr |
Total Debt | ₹195 Cr | ₹268 Cr | ₹304 Cr | ₹301 Cr | ₹320 Cr |
Book Value | 187.72 | 170.20 | 163.78 | 146.95 | 116.83 |
Adjusted Book Value | 187.72 | 170.20 | 163.78 | 146.95 | 116.83 |
Compare Balance Sheet of peers of NCL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NCL INDUSTRIES | ₹1,007.1 Cr | -1.9% | 0.1% | 0.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹340,438.0 Cr | 3.4% | -0.5% | 9% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,435.0 Cr | 0.3% | -3% | 3.3% | Stock Analytics | |
SHREE CEMENT | ₹96,356.7 Cr | 2.7% | -1.7% | -10.9% | Stock Analytics | |
ACC | ₹38,851.3 Cr | 0.1% | -9.7% | -7.1% | Stock Analytics | |
DALMIA BHARAT | ₹34,066.5 Cr | 4.6% | -5.8% | -22.1% | Stock Analytics |
NCL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NCL INDUSTRIES | -1.9% |
0.1% |
0.7% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses