PG ELECTROPLAST
|
PG ELECTROPLAST Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2013 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹26 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr |
Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹25 Cr |
Equity - Issued | ₹26 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr |
Equity Paid Up | ₹26 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹16 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 | ₹18 Cr | ₹4.70 Cr | ₹2.44 Cr | ₹1.63 Cr | - |
Total Reserves | ₹994 Cr | ₹368 Cr | ₹289 Cr | ₹171 Cr | ₹126 Cr |
Securities Premium | ₹721 Cr | ₹232 Cr | ₹185 Cr | ₹141 Cr | ₹109 Cr |
Capital Reserves | ₹0.18 Cr | - | - | - | - |
Profit & Loss Account Balance | ₹272 Cr | ₹135 Cr | ₹62 Cr | ₹29 Cr | ₹17 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹0.81 Cr | ₹0.95 Cr | ₹42 Cr | ₹0.57 Cr | - |
Reserve excluding Revaluation Reserve | ₹994 Cr | ₹368 Cr | ₹289 Cr | ₹171 Cr | ₹126 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,038 Cr | ₹396 Cr | ₹312 Cr | ₹192 Cr | ₹143 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹185 Cr | ₹219 Cr | ₹168 Cr | ₹85 Cr | ₹11 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹210 Cr | ₹251 Cr | ₹187 Cr | ₹102 Cr | ₹10 Cr |
Term Loans - Institutions | ₹8.18 Cr | ₹8.07 Cr | ₹7.07 Cr | ₹7.38 Cr | - |
Other Secured | ₹-33 Cr | ₹-40 Cr | ₹-26 Cr | ₹-25 Cr | ₹0.36 Cr |
Unsecured Loans | ₹1.74 Cr | ₹5.88 Cr | ₹4.26 Cr | ₹2.44 Cr | ₹17 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 | - | - | - | - | ₹17 Cr |
Other Unsecured Loan | ₹1.74 Cr | ₹5.88 Cr | ₹4.26 Cr | ₹2.44 Cr | ₹0.02 Cr |
Deferred Tax Assets / Liabilities | ₹29 Cr | ₹28 Cr | ₹17 Cr | ₹4.93 Cr | ₹-0.80 Cr |
Deferred Tax Assets | ₹9.80 Cr | ₹3.67 Cr | ₹9.22 Cr | ₹17 Cr | ₹9.93 Cr |
Deferred Tax Liability | ₹39 Cr | ₹32 Cr | ₹26 Cr | ₹22 Cr | ₹9.13 Cr |
Other Long Term Liabilities | ₹82 Cr | ₹40 Cr | ₹15 Cr | ₹2.96 Cr | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹7.74 Cr | ₹5.62 Cr | ₹4.48 Cr | ₹5.60 Cr | ₹0.94 Cr |
Total Non-Current Liabilities | ₹306 Cr | ₹299 Cr | ₹208 Cr | ₹101 Cr | ₹28 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹646 Cr | ₹390 Cr | ₹269 Cr | ₹153 Cr | ₹45 Cr |
Sundry Creditors | ₹481 Cr | ₹324 Cr | ₹186 Cr | ₹121 Cr | ₹29 Cr |
Acceptances | ₹166 Cr | ₹66 Cr | ₹83 Cr | ₹32 Cr | ₹17 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹180 Cr | ₹155 Cr | ₹103 Cr | ₹67 Cr | ₹19 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹14 Cr | ₹2.50 Cr | ₹14 Cr | ₹1.09 Cr | ₹0.32 Cr |
Interest Accrued But Not Due | ₹1.47 Cr | ₹1.78 Cr | ₹1.68 Cr | ₹0.80 Cr | ₹0.16 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹165 Cr | ₹150 Cr | ₹88 Cr | ₹65 Cr | ₹18 Cr |
Short Term Borrowings | ₹132 Cr | ₹260 Cr | ₹175 Cr | ₹66 Cr | ₹52 Cr |
Secured ST Loans repayable on Demands | ₹80 Cr | ₹142 Cr | ₹94 Cr | ₹30 Cr | ₹40 Cr |
Working Capital Loans- Sec | ₹80 Cr | ₹142 Cr | ₹94 Cr | ₹30 Cr | ₹40 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-28 Cr | ₹-24 Cr | ₹-13 Cr | ₹5.54 Cr | ₹-28 Cr |
Short Term Provisions | ₹5.55 Cr | ₹9.39 Cr | ₹0.91 Cr | ₹0.41 Cr | ₹0.17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.44 Cr | ₹8.46 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.11 Cr | ₹0.93 Cr | ₹0.91 Cr | ₹0.41 Cr | ₹0.17 Cr |
Total Current Liabilities | ₹963 Cr | ₹814 Cr | ₹548 Cr | ₹286 Cr | ₹117 Cr |
Total Liabilities | ₹2,308 Cr | ₹1,508 Cr | ₹1,069 Cr | ₹579 Cr | ₹287 Cr |
ASSETS | |||||
Gross Block | ₹944 Cr | ₹696 Cr | ₹527 Cr | ₹340 Cr | ₹165 Cr |
Less: Accumulated Depreciation | ₹162 Cr | ₹118 Cr | ₹87 Cr | ₹67 Cr | ₹21 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹783 Cr | ₹578 Cr | ₹441 Cr | ₹273 Cr | ₹144 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹63 Cr | ₹1.98 Cr | ₹4.89 Cr | ₹6.01 Cr | ₹0.68 Cr |
Non Current Investments | ₹5.53 Cr | ₹2.18 Cr | ₹0.69 Cr | ₹0.16 Cr | - |
Long Term Investment | ₹5.53 Cr | ₹2.18 Cr | ₹0.69 Cr | ₹0.16 Cr | - |
Quoted | ₹1.09 Cr | ₹0.69 Cr | ₹0.44 Cr | ₹0.16 Cr | - |
Unquoted | ₹4.44 Cr | ₹1.49 Cr | ₹0.25 Cr | - | - |
Long Term Loans & Advances | ₹37 Cr | ₹12 Cr | ₹8.11 Cr | ₹16 Cr | ₹14 Cr |
Other Non Current Assets | ₹12 Cr | ₹5.84 Cr | ₹5.81 Cr | ₹1.17 Cr | ₹5.04 Cr |
Total Non-Current Assets | ₹902 Cr | ₹600 Cr | ₹460 Cr | ₹296 Cr | ₹164 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | ₹26 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | ₹26 Cr |
Inventories | ₹543 Cr | ₹353 Cr | ₹286 Cr | ₹93 Cr | ₹28 Cr |
Raw Materials | ₹398 Cr | ₹270 Cr | ₹222 Cr | ₹64 Cr | ₹20 Cr |
Work-in Progress | ₹70 Cr | ₹26 Cr | ₹30 Cr | ₹15 Cr | ₹3.26 Cr |
Finished Goods | ₹73 Cr | ₹57 Cr | ₹25 Cr | ₹10 Cr | ₹3.59 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹3.51 Cr | ₹1.07 Cr | ₹0.84 Cr | ₹0.42 Cr | ₹0.06 Cr |
Other Inventory | ₹-1.31 Cr | ₹-0.91 Cr | ₹7.83 Cr | ₹2.62 Cr | ₹1.26 Cr |
Sundry Debtors | ₹553 Cr | ₹438 Cr | ₹213 Cr | ₹147 Cr | ₹35 Cr |
Debtors more than Six months | ₹3.77 Cr | ₹1.26 Cr | ₹1.94 Cr | ₹6.90 Cr | ₹2.10 Cr |
Debtors Others | ₹549 Cr | ₹437 Cr | ₹212 Cr | ₹142 Cr | ₹33 Cr |
Cash and Bank | ₹182 Cr | ₹40 Cr | ₹39 Cr | ₹17 Cr | ₹4.58 Cr |
Cash in hand | ₹0.11 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.16 Cr |
Balances at Bank | ₹182 Cr | ₹40 Cr | ₹39 Cr | ₹17 Cr | ₹4.41 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹47 Cr | ₹30 Cr | ₹22 Cr | ₹5.25 Cr | ₹8.20 Cr |
Interest accrued on Investments | ₹3.54 Cr | ₹0.62 Cr | ₹0.39 Cr | ₹0.24 Cr | ₹3.70 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.44 Cr | ₹0.12 Cr | ₹0.17 Cr | ₹0.07 Cr | ₹0.68 Cr |
Prepaid Expenses | ₹4.20 Cr | ₹3.74 Cr | ₹2.57 Cr | ₹3.14 Cr | ₹0.40 Cr |
Other current_assets | ₹38 Cr | ₹26 Cr | ₹19 Cr | ₹1.81 Cr | ₹3.42 Cr |
Short Term Loans and Advances | ₹80 Cr | ₹47 Cr | ₹48 Cr | ₹21 Cr | ₹22 Cr |
Advances recoverable in cash or in kind | ₹26 Cr | ₹14 Cr | ₹19 Cr | ₹12 Cr | ₹9.65 Cr |
Advance income tax and TDS | ₹2.00 Cr | ₹14 Cr | ₹4.37 Cr | ₹1.83 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹53 Cr | ₹19 Cr | ₹25 Cr | ₹6.20 Cr | ₹12 Cr |
Total Current Assets | ₹1,406 Cr | ₹908 Cr | ₹608 Cr | ₹283 Cr | ₹124 Cr |
Net Current Assets (Including Current Investments) | ₹442 Cr | ₹95 Cr | ₹60 Cr | ₹-3.30 Cr | ₹7.13 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,308 Cr | ₹1,508 Cr | ₹1,069 Cr | ₹579 Cr | ₹287 Cr |
Contingent Liabilities | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹7.66 Cr | ₹12 Cr |
Total Debt | ₹361 Cr | ₹543 Cr | ₹384 Cr | ₹183 Cr | ₹92 Cr |
Book Value | 391.89 | 172.02 | 145.99 | 96.90 | 86.82 |
Adjusted Book Value | 39.19 | 17.20 | 14.60 | 9.69 | 8.68 |
Compare Balance Sheet of peers of PG ELECTROPLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PG ELECTROPLAST | ₹18,933.3 Cr | 6.1% | 23.5% | 193.9% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹26,369.3 Cr | 1% | 4.5% | 43.2% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹23,464.9 Cr | 3.6% | -10.7% | 17.6% | Stock Analytics | |
EUREKA FORBES | ₹11,839.0 Cr | 9.4% | 13.3% | 16.5% | Stock Analytics | |
TTK PRESTIGE | ₹11,575.7 Cr | -2% | -2.7% | 11.6% | Stock Analytics | |
BAJAJ ELECTRICALS | ₹8,852.3 Cr | 2.3% | -10.8% | -22.8% | Stock Analytics |
PG ELECTROPLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PG ELECTROPLAST | 6.1% |
23.5% |
193.9% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses