SAGAR CEMENTS
|
SAGAR CEMENTS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr |
Equity - Authorised | ₹250 Cr | ₹140 Cr | ₹140 Cr | ₹24 Cr | ₹24 Cr |
Equity - Issued | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr |
Equity Paid Up | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | ₹22 Cr |
Total Reserves | ₹1,915 Cr | ₹1,968 Cr | ₹1,232 Cr | ₹1,167 Cr | ₹922 Cr |
Securities Premium | ₹884 Cr | ₹884 Cr | ₹543 Cr | ₹543 Cr | ₹455 Cr |
Capital Reserves | ₹376 Cr | ₹376 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.35 Cr |
Profit & Loss Account Balance | ₹622 Cr | ₹674 Cr | ₹653 Cr | ₹590 Cr | ₹433 Cr |
General Reserves | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
Other Reserves | ₹-1.57 Cr | ₹-0.68 Cr | ₹-0.83 Cr | ₹-2.14 Cr | ₹-2.21 Cr |
Reserve excluding Revaluation Reserve | ₹1,915 Cr | ₹1,968 Cr | ₹1,232 Cr | ₹1,167 Cr | ₹922 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,941 Cr | ₹1,995 Cr | ₹1,255 Cr | ₹1,191 Cr | ₹967 Cr |
Minority Interest | ₹78 Cr | ₹70 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,089 Cr | ₹1,152 Cr | ₹1,129 Cr | ₹638 Cr | ₹287 Cr |
Non Convertible Debentures | ₹12 Cr | ₹35 Cr | ₹254 Cr | ₹81 Cr | ₹104 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,204 Cr | ₹1,213 Cr | ₹991 Cr | ₹599 Cr | ₹216 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-127 Cr | ₹-96 Cr | ₹-116 Cr | ₹-41 Cr | ₹-33 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 | ₹-32 Cr | ₹8.98 Cr | ₹82 Cr | ₹67 Cr | ₹23 Cr |
Deferred Tax Assets | ₹433 Cr | ₹371 Cr | ₹137 Cr | ₹123 Cr | ₹153 Cr |
Deferred Tax Liability | ₹400 Cr | ₹380 Cr | ₹219 Cr | ₹191 Cr | ₹176 Cr |
Other Long Term Liabilities | ₹125 Cr | ₹94 Cr | ₹74 Cr | ₹74 Cr | ₹75 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹12 Cr | ₹10 Cr | ₹56 Cr | ₹50 Cr | ₹9.70 Cr |
Total Non-Current Liabilities | ₹1,193 Cr | ₹1,265 Cr | ₹1,341 Cr | ₹830 Cr | ₹395 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹518 Cr | ₹309 Cr | ₹221 Cr | ₹229 Cr | ₹223 Cr |
Sundry Creditors | ₹518 Cr | ₹309 Cr | ₹221 Cr | ₹229 Cr | ₹223 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹277 Cr | ₹247 Cr | ₹331 Cr | ₹169 Cr | ₹129 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹46 Cr | ₹53 Cr | ₹67 Cr | ₹51 Cr | ₹27 Cr |
Interest Accrued But Not Due | ₹16 Cr | ₹6.83 Cr | ₹16 Cr | ₹6.37 Cr | ₹7.33 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹23 Cr | ₹23 Cr | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹193 Cr | ₹164 Cr | ₹247 Cr | ₹111 Cr | ₹95 Cr |
Short Term Borrowings | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr | ₹141 Cr |
Secured ST Loans repayable on Demands | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr | ₹141 Cr |
Working Capital Loans- Sec | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr | ₹141 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-192 Cr | ₹-195 Cr | ₹-180 Cr | ₹-102 Cr | ₹-141 Cr |
Short Term Provisions | ₹81 Cr | ₹53 Cr | ₹43 Cr | ₹54 Cr | ₹9.57 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹76 Cr | ₹48 Cr | ₹40 Cr | ₹50 Cr | ₹6.02 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹5.47 Cr | ₹4.42 Cr | ₹3.08 Cr | ₹4.43 Cr | ₹3.55 Cr |
Total Current Liabilities | ₹1,068 Cr | ₹804 Cr | ₹775 Cr | ₹554 Cr | ₹502 Cr |
Total Liabilities | ₹4,281 Cr | ₹4,134 Cr | ₹3,425 Cr | ₹2,628 Cr | ₹1,918 Cr |
ASSETS | |||||
Gross Block | ₹4,861 Cr | ₹4,624 Cr | ₹2,743 Cr | ₹1,913 Cr | ₹1,893 Cr |
Less: Accumulated Depreciation | ₹1,610 Cr | ₹1,456 Cr | ₹695 Cr | ₹612 Cr | ₹509 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,250 Cr | ₹3,168 Cr | ₹2,048 Cr | ₹1,301 Cr | ₹1,384 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹15 Cr | ₹99 Cr | ₹101 Cr | ₹517 Cr | ₹108 Cr |
Non Current Investments | - | - | ₹315 Cr | - | - |
Long Term Investment | - | - | ₹315 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹315 Cr | - | - |
Long Term Loans & Advances | ₹75 Cr | ₹68 Cr | ₹120 Cr | ₹175 Cr | ₹106 Cr |
Other Non Current Assets | ₹14 Cr | ₹13 Cr | ₹99 Cr | ₹3.31 Cr | ₹2.75 Cr |
Total Non-Current Assets | ₹3,354 Cr | ₹3,348 Cr | ₹2,682 Cr | ₹1,997 Cr | ₹1,600 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹308 Cr | ₹271 Cr | ₹209 Cr | ₹124 Cr | ₹116 Cr |
Raw Materials | ₹13 Cr | ₹25 Cr | ₹20 Cr | ₹17 Cr | ₹11 Cr |
Work-in Progress | ₹95 Cr | ₹30 Cr | ₹48 Cr | ₹7.03 Cr | ₹23 Cr |
Finished Goods | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹7.29 Cr | ₹14 Cr |
Packing Materials | ₹7.05 Cr | ₹8.43 Cr | ₹6.49 Cr | ₹5.39 Cr | ₹4.07 Cr |
Stores  and Spare | ₹69 Cr | ₹61 Cr | ₹38 Cr | ₹32 Cr | ₹25 Cr |
Other Inventory | ₹102 Cr | ₹128 Cr | ₹81 Cr | ₹55 Cr | ₹39 Cr |
Sundry Debtors | ₹208 Cr | ₹133 Cr | ₹120 Cr | ₹101 Cr | ₹137 Cr |
Debtors more than Six months | ₹16 Cr | ₹22 Cr | ₹23 Cr | ₹15 Cr | ₹27 Cr |
Debtors Others | ₹206 Cr | ₹126 Cr | ₹108 Cr | ₹95 Cr | ₹117 Cr |
Cash and Bank | ₹262 Cr | ₹210 Cr | ₹163 Cr | ₹254 Cr | ₹13 Cr |
Cash in hand | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.10 Cr |
Balances at Bank | ₹262 Cr | ₹210 Cr | ₹163 Cr | ₹254 Cr | ₹13 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹30 Cr | ₹35 Cr | ₹85 Cr | ₹48 Cr | ₹39 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹2.69 Cr | ₹1.64 Cr | ₹0.99 Cr | ₹0.87 Cr | ₹0.65 Cr |
Prepaid Expenses | ₹12 Cr | ₹8.52 Cr | ₹52 Cr | ₹4.70 Cr | ₹10 Cr |
Other current_assets | ₹15 Cr | ₹25 Cr | ₹32 Cr | ₹42 Cr | ₹28 Cr |
Short Term Loans and Advances | ₹119 Cr | ₹137 Cr | ₹166 Cr | ₹105 Cr | ₹13 Cr |
Advances recoverable in cash or in kind | ₹39 Cr | ₹38 Cr | ₹43 Cr | ₹10 Cr | ₹6.45 Cr |
Advance income tax and TDS | ₹66 Cr | ₹48 Cr | ₹27 Cr | ₹38 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹14 Cr | ₹51 Cr | ₹96 Cr | ₹56 Cr | ₹6.85 Cr |
Total Current Assets | ₹926 Cr | ₹786 Cr | ₹742 Cr | ₹632 Cr | ₹317 Cr |
Net Current Assets (Including Current Investments) | ₹-142 Cr | ₹-18 Cr | ₹-32 Cr | ₹77 Cr | ₹-185 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹4,281 Cr | ₹4,134 Cr | ₹3,425 Cr | ₹2,628 Cr | ₹1,918 Cr |
Contingent Liabilities | ₹1,102 Cr | ₹1,034 Cr | ₹643 Cr | ₹564 Cr | ₹433 Cr |
Total Debt | ₹1,439 Cr | ₹1,472 Cr | ₹1,503 Cr | ₹806 Cr | ₹488 Cr |
Book Value | - | 125.29 | 106.85 | 506.74 | 423.83 |
Adjusted Book Value | 148.52 | 152.61 | 106.85 | 101.35 | 84.77 |
Compare Balance Sheet of peers of SAGAR CEMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAGAR CEMENTS | ₹2,864.9 Cr | 5.4% | -1.5% | -21.4% | Stock Analytics | |
ULTRATECH CEMENT | ₹305,618.0 Cr | -0.3% | -10% | 6.9% | Stock Analytics | |
AMBUJA CEMENTS | ₹132,048.0 Cr | 8.7% | -5.1% | 1.6% | Stock Analytics | |
SHREE CEMENT | ₹91,273.8 Cr | 1.8% | -9.4% | -5.3% | Stock Analytics | |
ACC | ₹37,803.4 Cr | 8.2% | -6% | -14.4% | Stock Analytics | |
DALMIA BHARAT | ₹32,315.6 Cr | 1.2% | -8.2% | -23.8% | Stock Analytics |
SAGAR CEMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAGAR CEMENTS | 5.4% |
-1.5% |
-21.4% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses