NEOGEN CHEMICALS
|
NEOGEN CHEMICALS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr |
Equity - Authorised | ₹40 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr |
Equity Paid Up | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹23 Cr | ₹23 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 | ₹734 Cr | ₹458 Cr | ₹414 Cr | ₹160 Cr | ₹133 Cr |
Securities Premium | ₹522 Cr | ₹277 Cr | ₹277 Cr | ₹61 Cr | ₹60 Cr |
Capital Reserves | ₹11 Cr | ₹7.20 Cr | ₹7.20 Cr | ₹7.20 Cr | ₹7.20 Cr |
Profit & Loss Account Balance | ₹198 Cr | ₹170 Cr | ₹127 Cr | ₹88 Cr | ₹62 Cr |
General Reserves | ₹3.76 Cr | ₹3.50 Cr | ₹3.50 Cr | ₹3.50 Cr | ₹3.50 Cr |
Other Reserves | ₹-0.60 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.25 Cr | - |
Reserve excluding Revaluation Reserve | ₹734 Cr | ₹458 Cr | ₹414 Cr | ₹160 Cr | ₹133 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹760 Cr | ₹483 Cr | ₹439 Cr | ₹183 Cr | ₹156 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹124 Cr | ₹129 Cr | ₹122 Cr | ₹116 Cr | ₹30 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹124 Cr | ₹129 Cr | ₹149 Cr | ₹130 Cr | ₹35 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | ₹-27 Cr | ₹-14 Cr | ₹-4.83 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 | ₹24 Cr | ₹19 Cr | ₹11 Cr | ₹8.16 Cr | ₹5.62 Cr |
Deferred Tax Assets | ₹5.70 Cr | ₹9.30 Cr | ₹10 Cr | ₹1.46 Cr | ₹0.81 Cr |
Deferred Tax Liability | ₹29 Cr | ₹28 Cr | ₹21 Cr | ₹9.62 Cr | ₹6.42 Cr |
Other Long Term Liabilities | ₹17 Cr | ₹8.79 Cr | ₹5.75 Cr | ₹3.72 Cr | ₹9.19 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹9.07 Cr | ₹4.65 Cr | ₹4.04 Cr | ₹3.03 Cr | ₹3.58 Cr |
Total Non-Current Liabilities | ₹174 Cr | ₹162 Cr | ₹142 Cr | ₹131 Cr | ₹49 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹145 Cr | ₹157 Cr | ₹99 Cr | ₹66 Cr | ₹36 Cr |
Sundry Creditors | ₹145 Cr | ₹157 Cr | ₹99 Cr | ₹66 Cr | ₹36 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹135 Cr | ₹45 Cr | ₹41 Cr | ₹24 Cr | ₹10 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹5.69 Cr | - | - | - | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹129 Cr | ₹45 Cr | ₹41 Cr | ₹24 Cr | ₹10 Cr |
Short Term Borrowings | ₹243 Cr | ₹204 Cr | ₹76 Cr | ₹86 Cr | ₹102 Cr |
Secured ST Loans repayable on Demands | ₹243 Cr | ₹204 Cr | ₹76 Cr | ₹86 Cr | ₹102 Cr |
Working Capital Loans- Sec | ₹243 Cr | ₹204 Cr | ₹76 Cr | ₹86 Cr | ₹102 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-243 Cr | ₹-204 Cr | ₹-76 Cr | ₹-86 Cr | ₹-102 Cr |
Short Term Provisions | ₹4.77 Cr | ₹3.84 Cr | ₹2.13 Cr | ₹2.11 Cr | ₹1.58 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹3.46 Cr | ₹1.76 Cr | ₹0.26 Cr | ₹0.99 Cr | ₹0.13 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.31 Cr | ₹2.08 Cr | ₹1.87 Cr | ₹1.12 Cr | ₹1.45 Cr |
Total Current Liabilities | ₹527 Cr | ₹410 Cr | ₹218 Cr | ₹178 Cr | ₹150 Cr |
Total Liabilities | ₹1,461 Cr | ₹1,054 Cr | ₹799 Cr | ₹492 Cr | ₹355 Cr |
ASSETS | |||||
Gross Block | ₹561 Cr | ₹390 Cr | ₹313 Cr | ₹144 Cr | ₹120 Cr |
Less: Accumulated Depreciation | ₹65 Cr | ₹42 Cr | ₹28 Cr | ₹17 Cr | ₹9.91 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹496 Cr | ₹347 Cr | ₹285 Cr | ₹127 Cr | ₹111 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹109 Cr | ₹36 Cr | ₹11 Cr | ₹115 Cr | ₹2.69 Cr |
Non Current Investments | ₹0.45 Cr | ₹0.75 Cr | ₹0.97 Cr | ₹0.75 Cr | ₹0.60 Cr |
Long Term Investment | ₹0.45 Cr | ₹0.75 Cr | ₹0.97 Cr | ₹0.75 Cr | ₹0.60 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.45 Cr | ₹0.75 Cr | ₹0.97 Cr | ₹0.75 Cr | ₹0.60 Cr |
Long Term Loans & Advances | ₹69 Cr | ₹11 Cr | ₹10 Cr | ₹9.69 Cr | ₹9.95 Cr |
Other Non Current Assets | ₹3.70 Cr | ₹2.75 Cr | - | - | - |
Total Non-Current Assets | ₹678 Cr | ₹398 Cr | ₹307 Cr | ₹252 Cr | ₹124 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹76 Cr | ₹81 Cr | - | - |
Quoted | - | - | ₹61 Cr | - | - |
Unquoted | - | ₹76 Cr | ₹20 Cr | - | - |
Inventories | ₹382 Cr | ₹293 Cr | ₹195 Cr | ₹114 Cr | ₹130 Cr |
Raw Materials | ₹30 Cr | ₹32 Cr | ₹36 Cr | ₹27 Cr | ₹27 Cr |
Work-in Progress | ₹265 Cr | ₹191 Cr | ₹141 Cr | ₹79 Cr | ₹78 Cr |
Finished Goods | ₹77 Cr | ₹59 Cr | ₹12 Cr | ₹5.62 Cr | ₹23 Cr |
Packing Materials | ₹3.49 Cr | ₹5.27 Cr | ₹2.24 Cr | ₹0.38 Cr | ₹0.37 Cr |
Stores  and Spare | ₹6.89 Cr | ₹5.57 Cr | ₹2.75 Cr | ₹1.88 Cr | ₹1.76 Cr |
Other Inventory | ₹0.20 Cr | ₹0.27 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.08 Cr |
Sundry Debtors | ₹282 Cr | ₹177 Cr | ₹110 Cr | ₹79 Cr | ₹75 Cr |
Debtors more than Six months | ₹12 Cr | ₹8.90 Cr | ₹2.97 Cr | ₹2.41 Cr | ₹1.75 Cr |
Debtors Others | ₹271 Cr | ₹169 Cr | ₹107 Cr | ₹76 Cr | ₹73 Cr |
Cash and Bank | ₹12 Cr | ₹21 Cr | ₹45 Cr | ₹1.21 Cr | ₹1.48 Cr |
Cash in hand | ₹0.20 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.14 Cr |
Balances at Bank | ₹12 Cr | ₹21 Cr | ₹45 Cr | ₹1.05 Cr | ₹1.34 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹9.02 Cr | ₹5.96 Cr | ₹7.97 Cr | ₹3.61 Cr | ₹2.96 Cr |
Interest accrued on Investments | ₹0.22 Cr | ₹0.38 Cr | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.71 Cr | ₹5.63 Cr | ₹4.06 Cr | ₹3.03 Cr | ₹2.96 Cr |
Other current_assets | ₹6.09 Cr | ₹-0.05 Cr | ₹3.91 Cr | ₹0.58 Cr | - |
Short Term Loans and Advances | ₹98 Cr | ₹83 Cr | ₹54 Cr | ₹43 Cr | ₹22 Cr |
Advances recoverable in cash or in kind | ₹72 Cr | ₹61 Cr | ₹41 Cr | ₹25 Cr | ₹0.71 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹26 Cr | ₹22 Cr | ₹13 Cr | ₹17 Cr | ₹21 Cr |
Total Current Assets | ₹784 Cr | ₹656 Cr | ₹492 Cr | ₹240 Cr | ₹231 Cr |
Net Current Assets (Including Current Investments) | ₹257 Cr | ₹246 Cr | ₹274 Cr | ₹62 Cr | ₹81 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,461 Cr | ₹1,054 Cr | ₹799 Cr | ₹492 Cr | ₹355 Cr |
Contingent Liabilities | ₹73 Cr | ₹13 Cr | ₹21 Cr | ₹13 Cr | ₹2.04 Cr |
Total Debt | ₹394 Cr | ₹362 Cr | ₹225 Cr | ₹216 Cr | ₹137 Cr |
Book Value | 288.21 | 193.47 | 176.12 | 78.44 | 66.96 |
Adjusted Book Value | 288.21 | 193.47 | 176.12 | 78.44 | 66.96 |
Compare Balance Sheet of peers of NEOGEN CHEMICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NEOGEN CHEMICALS | ₹5,513.6 Cr | -0.6% | -0.9% | 52.7% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹146,014.0 Cr | -3% | -1.1% | 7.8% | Stock Analytics | |
SRF | ₹85,414.8 Cr | -2.1% | 10.7% | 26.1% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹82,156.4 Cr | -4.5% | -4.7% | 32.1% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹40,658.8 Cr | 2.5% | -2.4% | 2.6% | Stock Analytics | |
DEEPAK NITRITE | ₹32,104.2 Cr | 1% | -2.8% | 6.7% | Stock Analytics |
NEOGEN CHEMICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NEOGEN CHEMICALS | -0.6% |
-0.9% |
52.7% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses