SAGAR CEMENTS
|
SAGAR CEMENTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
| Equity - Authorised | ₹250 Cr | ₹250 Cr | ₹140 Cr | ₹140 Cr | ₹24 Cr |
| Equity - Issued | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
| Equity Paid Up | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,697 Cr | ₹1,915 Cr | ₹1,968 Cr | ₹1,232 Cr | ₹1,167 Cr |
| Securities Premium | ₹884 Cr | ₹884 Cr | ₹884 Cr | ₹543 Cr | ₹543 Cr |
| Capital Reserves | ₹376 Cr | ₹376 Cr | ₹376 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Profit & Loss Account Balance | ₹403 Cr | ₹622 Cr | ₹674 Cr | ₹653 Cr | ₹590 Cr |
| General Reserves | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
| Other Reserves | ₹-1.04 Cr | ₹-1.57 Cr | ₹-0.68 Cr | ₹-0.83 Cr | ₹-2.14 Cr |
| Reserve excluding Revaluation Reserve | ₹1,697 Cr | ₹1,915 Cr | ₹1,968 Cr | ₹1,232 Cr | ₹1,167 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,723 Cr | ₹1,941 Cr | ₹1,995 Cr | ₹1,255 Cr | ₹1,191 Cr |
| Minority Interest | ₹72 Cr | ₹78 Cr | ₹70 Cr | ₹54 Cr | ₹54 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹947 Cr | ₹1,089 Cr | ₹1,152 Cr | ₹1,129 Cr | ₹638 Cr |
| Non Convertible Debentures | - | ₹12 Cr | ₹35 Cr | ₹254 Cr | ₹81 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,054 Cr | ₹1,173 Cr | ₹1,213 Cr | ₹991 Cr | ₹599 Cr |
| Term Loans - Institutions | ₹19 Cr | ₹31 Cr | - | - | - |
| Other Secured | ₹-127 Cr | ₹-127 Cr | ₹-96 Cr | ₹-116 Cr | ₹-41 Cr |
| Unsecured Loans | ₹45 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 | ₹45 Cr | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-99 Cr | ₹-32 Cr | ₹8.98 Cr | ₹82 Cr | ₹67 Cr |
| Deferred Tax Assets | ₹498 Cr | ₹433 Cr | ₹371 Cr | ₹137 Cr | ₹123 Cr |
| Deferred Tax Liability | ₹399 Cr | ₹400 Cr | ₹380 Cr | ₹219 Cr | ₹191 Cr |
| Other Long Term Liabilities | ₹120 Cr | ₹125 Cr | ₹94 Cr | ₹74 Cr | ₹74 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹76 Cr | ₹77 Cr | ₹10 Cr | ₹56 Cr | ₹50 Cr |
| Total Non-Current Liabilities | ₹1,089 Cr | ₹1,259 Cr | ₹1,265 Cr | ₹1,341 Cr | ₹830 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹578 Cr | ₹518 Cr | ₹309 Cr | ₹221 Cr | ₹229 Cr |
| Sundry Creditors | ₹578 Cr | ₹518 Cr | ₹309 Cr | ₹221 Cr | ₹229 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹317 Cr | ₹277 Cr | ₹247 Cr | ₹331 Cr | ₹169 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹65 Cr | ₹46 Cr | ₹53 Cr | ₹67 Cr | ₹51 Cr |
| Interest Accrued But Not Due | ₹9.98 Cr | ₹16 Cr | ₹6.83 Cr | ₹16 Cr | ₹6.37 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹12 Cr | ₹23 Cr | ₹23 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹231 Cr | ₹193 Cr | ₹164 Cr | ₹247 Cr | ₹111 Cr |
| Short Term Borrowings | ₹293 Cr | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr |
| Secured ST Loans repayable on Demands | ₹293 Cr | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr |
| Working Capital Loans- Sec | ₹293 Cr | ₹192 Cr | ₹195 Cr | ₹180 Cr | ₹102 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-293 Cr | ₹-192 Cr | ₹-195 Cr | ₹-180 Cr | ₹-102 Cr |
| Short Term Provisions | ₹14 Cr | ₹24 Cr | ₹53 Cr | ₹43 Cr | ₹54 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹9.40 Cr | ₹18 Cr | ₹48 Cr | ₹40 Cr | ₹50 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.87 Cr | ₹5.47 Cr | ₹4.42 Cr | ₹3.08 Cr | ₹4.43 Cr |
| Total Current Liabilities | ₹1,203 Cr | ₹1,011 Cr | ₹804 Cr | ₹775 Cr | ₹554 Cr |
| Total Liabilities | ₹4,085 Cr | ₹4,289 Cr | ₹4,134 Cr | ₹3,425 Cr | ₹2,628 Cr |
| ASSETS | |||||
| Gross Block | ₹4,895 Cr | ₹4,861 Cr | ₹4,624 Cr | ₹2,743 Cr | ₹1,913 Cr |
| Less: Accumulated Depreciation | ₹1,786 Cr | ₹1,610 Cr | ₹1,456 Cr | ₹695 Cr | ₹612 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,109 Cr | ₹3,250 Cr | ₹3,168 Cr | ₹2,048 Cr | ₹1,301 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹123 Cr | ₹15 Cr | ₹99 Cr | ₹101 Cr | ₹517 Cr |
| Non Current Investments | - | - | - | ₹315 Cr | - |
| Long Term Investment | - | - | - | ₹315 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹315 Cr | - |
| Long Term Loans & Advances | ₹136 Cr | ₹140 Cr | ₹68 Cr | ₹131 Cr | ₹176 Cr |
| Other Non Current Assets | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹88 Cr | ₹2.09 Cr |
| Total Non-Current Assets | ₹3,385 Cr | ₹3,419 Cr | ₹3,348 Cr | ₹2,682 Cr | ₹1,997 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹274 Cr | ₹308 Cr | ₹271 Cr | ₹209 Cr | ₹124 Cr |
| Raw Materials | ₹18 Cr | ₹13 Cr | ₹25 Cr | ₹20 Cr | ₹17 Cr |
| Work-in Progress | ₹90 Cr | ₹95 Cr | ₹30 Cr | ₹48 Cr | ₹7.03 Cr |
| Finished Goods | ₹26 Cr | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹7.29 Cr |
| Packing Materials | ₹6.64 Cr | ₹7.05 Cr | ₹8.43 Cr | ₹6.49 Cr | ₹5.39 Cr |
| Stores  and Spare | ₹64 Cr | ₹66 Cr | ₹61 Cr | ₹38 Cr | ₹32 Cr |
| Other Inventory | ₹69 Cr | ₹105 Cr | ₹128 Cr | ₹81 Cr | ₹55 Cr |
| Sundry Debtors | ₹204 Cr | ₹208 Cr | ₹133 Cr | ₹120 Cr | ₹101 Cr |
| Debtors more than Six months | ₹22 Cr | ₹16 Cr | ₹22 Cr | ₹23 Cr | ₹15 Cr |
| Debtors Others | ₹195 Cr | ₹206 Cr | ₹126 Cr | ₹108 Cr | ₹95 Cr |
| Cash and Bank | ₹164 Cr | ₹262 Cr | ₹210 Cr | ₹163 Cr | ₹254 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Balances at Bank | ₹164 Cr | ₹262 Cr | ₹210 Cr | ₹163 Cr | ₹254 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹30 Cr | ₹30 Cr | ₹33 Cr | ₹85 Cr | ₹46 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹3.78 Cr | ₹2.69 Cr | ₹1.64 Cr | ₹0.99 Cr | ₹0.87 Cr |
| Prepaid Expenses | ₹18 Cr | ₹12 Cr | ₹8.52 Cr | ₹52 Cr | ₹4.70 Cr |
| Other current_assets | ₹7.81 Cr | ₹15 Cr | ₹23 Cr | ₹32 Cr | ₹40 Cr |
| Short Term Loans and Advances | ₹30 Cr | ₹62 Cr | ₹139 Cr | ₹166 Cr | ₹107 Cr |
| Advances recoverable in cash or in kind | ₹17 Cr | ₹40 Cr | ₹38 Cr | ₹43 Cr | ₹10 Cr |
| Advance income tax and TDS | ₹4.28 Cr | ₹8.70 Cr | ₹48 Cr | ₹27 Cr | ₹38 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹8.02 Cr | ₹13 Cr | ₹52 Cr | ₹96 Cr | ₹58 Cr |
| Total Current Assets | ₹701 Cr | ₹869 Cr | ₹786 Cr | ₹742 Cr | ₹632 Cr |
| Net Current Assets (Including Current Investments) | ₹-502 Cr | ₹-142 Cr | ₹-18 Cr | ₹-32 Cr | ₹77 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹4,085 Cr | ₹4,289 Cr | ₹4,134 Cr | ₹3,425 Cr | ₹2,628 Cr |
| Contingent Liabilities | ₹1,169 Cr | ₹1,102 Cr | ₹1,034 Cr | ₹643 Cr | ₹564 Cr |
| Total Debt | ₹1,428 Cr | ₹1,439 Cr | ₹1,472 Cr | ₹1,503 Cr | ₹806 Cr |
| Book Value | 131.81 | 148.52 | 152.61 | 106.85 | 506.74 |
| Adjusted Book Value | 131.81 | 148.52 | 152.61 | 106.85 | 101.35 |
Compare Balance Sheet of peers of SAGAR CEMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAGAR CEMENTS | ₹2,861.0 Cr | -0.5% | -8.6% | 5.6% | Stock Analytics | |
| ULTRATECH CEMENT | ₹343,740.0 Cr | -2.3% | -5.6% | 8.5% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,236.0 Cr | -0.7% | -1.5% | 2.3% | Stock Analytics | |
| SHREE CEMENT | ₹95,672.1 Cr | -1.8% | -10.7% | 9.8% | Stock Analytics | |
| JK CEMENT | ₹44,109.4 Cr | 1.5% | -12.1% | 38.1% | Stock Analytics | |
| ACC | ₹34,492.8 Cr | -0.4% | 0.2% | -16.3% | Stock Analytics | |
SAGAR CEMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAGAR CEMENTS | -0.5% |
-8.6% |
5.6% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses