SAI SILKS (KALAMANDIR)
|
SAI SILKS (KALAMANDIR) Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹29 Cr | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
| Equity - Authorised | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity - Issued | ₹29 Cr | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
| Equity Paid Up | ₹29 Cr | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 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 | - | - | - | - | - |
| Total Reserves | ₹1,102 Cr | ₹1,033 Cr | ₹373 Cr | ₹277 Cr | ₹219 Cr |
| Securities Premium | ₹592 Cr | ₹594 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹511 Cr | ₹440 Cr | ₹339 Cr | ₹242 Cr | ₹185 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹1,102 Cr | ₹1,033 Cr | ₹373 Cr | ₹277 Cr | ₹219 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,132 Cr | ₹1,063 Cr | ₹397 Cr | ₹301 Cr | ₹243 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹18 Cr | ₹21 Cr | ₹65 Cr | ₹49 Cr | ₹57 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹21 Cr | ₹27 Cr | ₹62 Cr | ₹45 Cr | ₹54 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-3.52 Cr | ₹-6.06 Cr | ₹3.53 Cr | ₹3.17 Cr | ₹3.07 Cr |
| Unsecured Loans | - | ₹1.38 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 | - | - | - | - | - |
| Other Unsecured Loan | - | ₹1.38 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹8.81 Cr | ₹10 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr |
| Deferred Tax Assets | ₹2.19 Cr | ₹1.68 Cr | ₹1.31 Cr | - | - |
| Deferred Tax Liability | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr |
| Other Long Term Liabilities | ₹223 Cr | ₹195 Cr | ₹169 Cr | ₹70 Cr | ₹47 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹7.73 Cr | ₹5.93 Cr | ₹4.64 Cr | ₹2.52 Cr | ₹3.00 Cr |
| Total Non-Current Liabilities | ₹258 Cr | ₹234 Cr | ₹251 Cr | ₹134 Cr | ₹122 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹27 Cr | ₹59 Cr | ₹230 Cr | ₹129 Cr | ₹108 Cr |
| Sundry Creditors | ₹27 Cr | ₹59 Cr | ₹230 Cr | ₹129 Cr | ₹108 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹67 Cr | ₹67 Cr | ₹83 Cr | ₹66 Cr | ₹51 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.02 Cr | ₹1.76 Cr | ₹1.52 Cr | ₹1.15 Cr | ₹1.62 Cr |
| Interest Accrued But Not Due | - | - | ₹0.06 Cr | ₹0.28 Cr | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹65 Cr | ₹65 Cr | ₹81 Cr | ₹65 Cr | ₹50 Cr |
| Short Term Borrowings | ₹137 Cr | ₹218 Cr | ₹247 Cr | ₹191 Cr | ₹140 Cr |
| Secured ST Loans repayable on Demands | ₹137 Cr | ₹218 Cr | ₹193 Cr | ₹191 Cr | ₹139 Cr |
| Working Capital Loans- Sec | ₹137 Cr | ₹218 Cr | ₹193 Cr | ₹191 Cr | ₹139 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-137 Cr | ₹-218 Cr | ₹-140 Cr | ₹-191 Cr | ₹-139 Cr |
| Short Term Provisions | ₹21 Cr | ₹1.10 Cr | ₹13 Cr | ₹21 Cr | ₹1.95 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹20 Cr | ₹0.38 Cr | ₹12 Cr | ₹21 Cr | ₹1.76 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.95 Cr | ₹0.72 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.19 Cr |
| Total Current Liabilities | ₹251 Cr | ₹345 Cr | ₹573 Cr | ₹408 Cr | ₹300 Cr |
| Total Liabilities | ₹1,641 Cr | ₹1,642 Cr | ₹1,220 Cr | ₹842 Cr | ₹665 Cr |
| ASSETS | |||||
| Gross Block | ₹626 Cr | ₹547 Cr | ₹464 Cr | ₹347 Cr | ₹294 Cr |
| Less: Accumulated Depreciation | ₹161 Cr | ₹133 Cr | ₹85 Cr | ₹97 Cr | ₹69 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹465 Cr | ₹414 Cr | ₹379 Cr | ₹249 Cr | ₹225 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.18 Cr | ₹2.27 Cr | - | - | ₹2.12 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹50 Cr | ₹50 Cr | ₹36 Cr | ₹33 Cr | ₹29 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹516 Cr | ₹467 Cr | ₹416 Cr | ₹282 Cr | ₹256 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹778 Cr | ₹723 Cr | ₹690 Cr | ₹476 Cr | ₹367 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | ₹0.38 Cr | ₹0.18 Cr | ₹0.60 Cr | ₹0.27 Cr | ₹0.15 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹777 Cr | ₹723 Cr | ₹689 Cr | ₹476 Cr | ₹367 Cr |
| Sundry Debtors | ₹2.51 Cr | ₹3.31 Cr | ₹2.88 Cr | ₹1.89 Cr | ₹2.26 Cr |
| Debtors more than Six months | ₹0.66 Cr | ₹0.32 Cr | ₹0.55 Cr | - | - |
| Debtors Others | ₹1.85 Cr | ₹2.99 Cr | ₹2.33 Cr | ₹1.89 Cr | ₹2.26 Cr |
| Cash and Bank | ₹295 Cr | ₹402 Cr | ₹50 Cr | ₹47 Cr | ₹23 Cr |
| Cash in hand | ₹4.81 Cr | ₹7.81 Cr | ₹2.63 Cr | ₹6.32 Cr | ₹1.43 Cr |
| Balances at Bank | ₹290 Cr | ₹394 Cr | ₹47 Cr | ₹41 Cr | ₹21 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2.86 Cr | ₹1.84 Cr | ₹9.96 Cr | ₹1.65 Cr | ₹1.46 Cr |
| Interest accrued on Investments | ₹1.14 Cr | ₹0.44 Cr | ₹0.60 Cr | ₹0.33 Cr | ₹0.11 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.72 Cr | ₹1.40 Cr | ₹9.07 Cr | ₹1.32 Cr | ₹1.35 Cr |
| Other current_assets | - | - | ₹0.29 Cr | - | - |
| Short Term Loans and Advances | ₹47 Cr | ₹45 Cr | ₹52 Cr | ₹34 Cr | ₹16 Cr |
| Advances recoverable in cash or in kind | ₹11 Cr | ₹14 Cr | ₹8.35 Cr | ₹11 Cr | ₹2.81 Cr |
| Advance income tax and TDS | ₹0.13 Cr | ₹0.51 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹36 Cr | ₹30 Cr | ₹44 Cr | ₹23 Cr | ₹13 Cr |
| Total Current Assets | ₹1,125 Cr | ₹1,175 Cr | ₹805 Cr | ₹561 Cr | ₹409 Cr |
| Net Current Assets (Including Current Investments) | ₹874 Cr | ₹830 Cr | ₹232 Cr | ₹153 Cr | ₹109 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,641 Cr | ₹1,642 Cr | ₹1,220 Cr | ₹842 Cr | ₹665 Cr |
| Contingent Liabilities | ₹22 Cr | ₹22 Cr | ₹1.05 Cr | ₹1.04 Cr | ₹0.99 Cr |
| Total Debt | ₹167 Cr | ₹258 Cr | ₹346 Cr | ₹260 Cr | ₹217 Cr |
| Book Value | - | 72.14 | 33.03 | 124.94 | 100.97 |
| Adjusted Book Value | 76.81 | 72.14 | 33.03 | 24.99 | 20.19 |
Compare Balance Sheet of peers of SAI SILKS (KALAMANDIR)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAI SILKS (KALAMANDIR) | ₹2,873.2 Cr | 3.4% | 18.4% | 8.8% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹274,242.0 Cr | -1.1% | -8.6% | 7.3% | Stock Analytics | |
| TRENT | ₹170,227.0 Cr | -0.1% | -4.5% | -38.4% | Stock Analytics | |
| METRO BRANDS | ₹30,890.8 Cr | -5.1% | -10.5% | -5.7% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹10,005.8 Cr | -0.6% | -10.7% | -75% | Stock Analytics | |
| REDTAPE | ₹7,418.7 Cr | 1.3% | -11.7% | -41.8% | Stock Analytics | |
SAI SILKS (KALAMANDIR) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAI SILKS (KALAMANDIR) | 3.4% |
18.4% |
8.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses