PAVNA INDUSTRIES
|
PAVNA INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹6.09 Cr | ₹6.09 Cr | ₹2.59 Cr |
Equity - Authorised | ₹18 Cr | ₹15 Cr | ₹6.10 Cr | ₹6.10 Cr | ₹6.10 Cr |
Equity - Issued | ₹12 Cr | ₹12 Cr | ₹6.09 Cr | ₹6.09 Cr | ₹2.59 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹6.09 Cr | ₹6.09 Cr | ₹2.59 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 | ₹61 Cr | ₹49 Cr | ₹48 Cr | ₹42 Cr | ₹24 Cr |
Securities Premium | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | - |
Capital Reserves | ₹1.11 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹1.15 Cr | ₹1.11 Cr |
Profit & Loss Account Balance | ₹45 Cr | ₹35 Cr | ₹34 Cr | ₹27 Cr | ₹22 Cr |
General Reserves | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Reserves | ₹0.53 Cr | - | - | - | ₹0.60 Cr |
Reserve excluding Revaluation Reserve | ₹61 Cr | ₹49 Cr | ₹48 Cr | ₹42 Cr | ₹24 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹73 Cr | ₹62 Cr | ₹54 Cr | ₹48 Cr | ₹27 Cr |
Minority Interest | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹9.06 Cr | ₹8.15 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹14 Cr | ₹26 Cr | ₹21 Cr | ₹12 Cr | ₹7.50 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹14 Cr | ₹23 Cr | ₹19 Cr | ₹2.49 Cr | ₹0.56 Cr |
Term Loans - Institutions | - | ₹2.03 Cr | ₹0.99 Cr | ₹9.43 Cr | ₹6.94 Cr |
Other Secured | ₹0.13 Cr | ₹0.56 Cr | ₹1.33 Cr | - | - |
Unsecured Loans | - | ₹21 Cr | ₹23 Cr | ₹9.94 Cr | ₹13 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | ₹13 Cr | ₹12 Cr | - | ₹8.00 Cr |
Other Unsecured Loan | - | ₹7.90 Cr | ₹11 Cr | ₹9.94 Cr | ₹5.34 Cr |
Deferred Tax Assets / Liabilities | ₹0.04 Cr | ₹0.51 Cr | ₹-0.05 Cr | ₹1.13 Cr | ₹0.27 Cr |
Deferred Tax Assets | ₹1.24 Cr | ₹0.80 Cr | ₹1.00 Cr | ₹0.14 Cr | - |
Deferred Tax Liability | ₹1.28 Cr | ₹1.32 Cr | ₹0.95 Cr | ₹1.27 Cr | ₹0.27 Cr |
Other Long Term Liabilities | ₹1.66 Cr | ₹1.91 Cr | ₹2.29 Cr | ₹0.55 Cr | ₹0.55 Cr |
Long Term Trade Payables | ₹0.58 Cr | - | - | - | - |
Long Term Provisions | ₹2.63 Cr | ₹2.31 Cr | ₹2.20 Cr | ₹1.77 Cr | ₹2.55 Cr |
Total Non-Current Liabilities | ₹19 Cr | ₹51 Cr | ₹49 Cr | ₹25 Cr | ₹24 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹39 Cr | ₹54 Cr | ₹41 Cr | ₹39 Cr | ₹23 Cr |
Sundry Creditors | ₹39 Cr | ₹54 Cr | ₹41 Cr | ₹39 Cr | ₹23 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹12 Cr | ₹14 Cr | ₹12 Cr | ₹1.45 Cr | ₹10 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.34 Cr | ₹1.06 Cr | ₹1.20 Cr | ₹0.25 Cr | ₹4.39 Cr |
Interest Accrued But Not Due | - | ₹0.74 Cr | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹1.20 Cr | ₹6.06 Cr |
Short Term Borrowings | ₹100 Cr | ₹83 Cr | ₹71 Cr | ₹37 Cr | ₹25 Cr |
Secured ST Loans repayable on Demands | ₹75 Cr | ₹63 Cr | ₹56 Cr | ₹37 Cr | ₹25 Cr |
Working Capital Loans- Sec | ₹75 Cr | ₹63 Cr | ₹56 Cr | ₹37 Cr | ₹25 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-51 Cr | ₹-42 Cr | ₹-41 Cr | ₹-37 Cr | ₹-25 Cr |
Short Term Provisions | ₹2.16 Cr | ₹1.58 Cr | ₹1.46 Cr | ₹3.24 Cr | ₹2.08 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.32 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.39 Cr | ₹0.30 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.84 Cr | ₹1.53 Cr | ₹1.41 Cr | ₹2.85 Cr | ₹1.78 Cr |
Total Current Liabilities | ₹154 Cr | ₹153 Cr | ₹126 Cr | ₹80 Cr | ₹61 Cr |
Total Liabilities | ₹258 Cr | ₹279 Cr | ₹241 Cr | ₹162 Cr | ₹120 Cr |
ASSETS | |||||
Gross Block | ₹75 Cr | ₹89 Cr | ₹77 Cr | ₹83 Cr | ₹72 Cr |
Less: Accumulated Depreciation | - | ₹0.98 Cr | ₹0.52 Cr | ₹31 Cr | ₹27 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹75 Cr | ₹88 Cr | ₹77 Cr | ₹53 Cr | ₹45 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹9.61 Cr | ₹9.36 Cr | ₹8.57 Cr | ₹12 Cr | ₹8.06 Cr |
Other Non Current Assets | ₹1.89 Cr | ₹2.16 Cr | ₹2.53 Cr | - | - |
Total Non-Current Assets | ₹87 Cr | ₹100 Cr | ₹88 Cr | ₹64 Cr | ₹53 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹98 Cr | ₹106 Cr | ₹92 Cr | ₹46 Cr | ₹28 Cr |
Raw Materials | ₹27 Cr | ₹31 Cr | ₹28 Cr | ₹12 Cr | ₹7.75 Cr |
Work-in Progress | ₹58 Cr | ₹52 Cr | ₹45 Cr | ₹32 Cr | ₹14 Cr |
Finished Goods | ₹8.49 Cr | ₹9.56 Cr | ₹0.69 Cr | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹4.11 Cr | ₹6.00 Cr | ₹9.87 Cr | ₹2.16 Cr | ₹1.24 Cr |
Other Inventory | ₹0.26 Cr | ₹7.58 Cr | ₹8.36 Cr | - | ₹5.10 Cr |
Sundry Debtors | ₹56 Cr | ₹53 Cr | ₹50 Cr | ₹38 Cr | ₹30 Cr |
Debtors more than Six months | ₹11 Cr | ₹6.64 Cr | ₹1.47 Cr | ₹0.12 Cr | ₹1.01 Cr |
Debtors Others | ₹44 Cr | ₹47 Cr | ₹49 Cr | ₹38 Cr | ₹29 Cr |
Cash and Bank | ₹0.35 Cr | ₹0.48 Cr | ₹0.73 Cr | ₹0.64 Cr | ₹1.46 Cr |
Cash in hand | ₹0.19 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.31 Cr |
Balances at Bank | ₹0.17 Cr | ₹0.24 Cr | ₹0.49 Cr | ₹0.43 Cr | ₹1.16 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.41 Cr | ₹1.96 Cr | ₹0.61 Cr | ₹0.32 Cr | ₹0.41 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.15 Cr | ₹1.30 Cr | ₹0.61 Cr | ₹0.25 Cr | ₹0.19 Cr |
Other current_assets | ₹0.26 Cr | ₹0.66 Cr | - | ₹0.07 Cr | ₹0.22 Cr |
Short Term Loans and Advances | ₹15 Cr | ₹16 Cr | ₹9.92 Cr | ₹12 Cr | ₹7.68 Cr |
Advances recoverable in cash or in kind | ₹11 Cr | ₹14 Cr | ₹7.40 Cr | ₹9.48 Cr | ₹4.45 Cr |
Advance income tax and TDS | ₹0.17 Cr | ₹0.68 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.90 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.67 Cr | ₹1.55 Cr | ₹1.76 Cr | ₹1.81 Cr | ₹2.33 Cr |
Total Current Assets | ₹171 Cr | ₹178 Cr | ₹153 Cr | ₹98 Cr | ₹67 Cr |
Net Current Assets (Including Current Investments) | ₹17 Cr | ₹25 Cr | ₹27 Cr | ₹18 Cr | ₹5.81 Cr |
Miscellaneous Expenses not written off | - | - | - | ₹0.07 Cr | ₹0.02 Cr |
Total Assets | ₹258 Cr | ₹279 Cr | ₹241 Cr | ₹162 Cr | ₹120 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | ₹121 Cr | ₹137 Cr | ₹120 Cr | ₹59 Cr | ₹49 Cr |
Book Value | - | 50.62 | 89.10 | 78.53 | 103.14 |
Adjusted Book Value | 59.93 | 50.62 | 44.55 | 39.26 | 25.79 |
Compare Balance Sheet of peers of PAVNA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PAVNA INDUSTRIES | ₹613.8 Cr | -3.5% | -11% | 33.5% | Stock Analytics | |
BHARAT ELECTRONICS | ₹212,641.0 Cr | -8% | 5.6% | 72.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,915.5 Cr | -5% | 3.2% | 29.3% | Stock Analytics | |
THERMAX | ₹55,395.2 Cr | -5.2% | 6.3% | 55.2% | Stock Analytics | |
TRIVENI TURBINE | ₹24,007.7 Cr | -7.8% | 8.3% | 91.7% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,013.6 Cr | -7.1% | -2.2% | 64.4% | Stock Analytics |
PAVNA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PAVNA INDUSTRIES | -3.5% |
-11% |
33.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses