SAI SILKS (KALAMANDIR)
|
SAI SILKS (KALAMANDIR) Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹23 Cr |
Equity - Authorised | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
Equity - Issued | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹23 Cr |
Equity Paid Up | ₹29 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹23 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,033 Cr | ₹373 Cr | ₹277 Cr | ₹219 Cr | ₹208 Cr |
Securities Premium | ₹594 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹29 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹440 Cr | ₹339 Cr | ₹242 Cr | ₹185 Cr | ₹179 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹1,033 Cr | ₹373 Cr | ₹277 Cr | ₹219 Cr | ₹208 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,063 Cr | ₹397 Cr | ₹301 Cr | ₹243 Cr | ₹232 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹21 Cr | ₹65 Cr | ₹49 Cr | ₹57 Cr | ₹35 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹18 Cr | ₹62 Cr | ₹45 Cr | ₹54 Cr | ₹31 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹3.48 Cr | ₹3.53 Cr | ₹3.17 Cr | ₹3.07 Cr | ₹3.41 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 | ₹10 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Deferred Tax Assets | ₹1.68 Cr | ₹1.31 Cr | - | - | - |
Deferred Tax Liability | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Other Long Term Liabilities | ₹195 Cr | ₹169 Cr | ₹70 Cr | ₹47 Cr | ₹56 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹5.93 Cr | ₹4.64 Cr | ₹2.52 Cr | ₹3.00 Cr | ₹2.99 Cr |
Total Non-Current Liabilities | ₹234 Cr | ₹251 Cr | ₹134 Cr | ₹122 Cr | ₹108 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹59 Cr | ₹230 Cr | ₹129 Cr | ₹108 Cr | ₹170 Cr |
Sundry Creditors | ₹59 Cr | ₹230 Cr | ₹129 Cr | ₹108 Cr | ₹170 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹67 Cr | ₹83 Cr | ₹66 Cr | ₹51 Cr | ₹60 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.76 Cr | ₹1.52 Cr | ₹1.15 Cr | ₹1.62 Cr | ₹1.44 Cr |
Interest Accrued But Not Due | - | ₹0.06 Cr | ₹0.28 Cr | - | ₹0.89 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹65 Cr | ₹81 Cr | ₹65 Cr | ₹50 Cr | ₹58 Cr |
Short Term Borrowings | ₹218 Cr | ₹247 Cr | ₹191 Cr | ₹140 Cr | ₹118 Cr |
Secured ST Loans repayable on Demands | ₹218 Cr | ₹193 Cr | ₹191 Cr | ₹139 Cr | ₹116 Cr |
Working Capital Loans- Sec | ₹218 Cr | ₹193 Cr | ₹191 Cr | ₹139 Cr | ₹116 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-218 Cr | ₹-140 Cr | ₹-191 Cr | ₹-139 Cr | ₹-114 Cr |
Short Term Provisions | ₹1.10 Cr | ₹13 Cr | ₹21 Cr | ₹1.95 Cr | ₹4.91 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.38 Cr | ₹12 Cr | ₹21 Cr | ₹1.76 Cr | ₹4.73 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.72 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.19 Cr | ₹0.18 Cr |
Total Current Liabilities | ₹345 Cr | ₹573 Cr | ₹408 Cr | ₹300 Cr | ₹353 Cr |
Total Liabilities | ₹1,642 Cr | ₹1,220 Cr | ₹842 Cr | ₹665 Cr | ₹693 Cr |
ASSETS | |||||
Gross Block | ₹547 Cr | ₹464 Cr | ₹347 Cr | ₹294 Cr | ₹291 Cr |
Less: Accumulated Depreciation | ₹133 Cr | ₹85 Cr | ₹97 Cr | ₹69 Cr | ₹40 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹414 Cr | ₹379 Cr | ₹249 Cr | ₹225 Cr | ₹251 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.27 Cr | - | - | ₹2.12 Cr | - |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹50 Cr | ₹36 Cr | ₹33 Cr | ₹29 Cr | ₹26 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹467 Cr | ₹416 Cr | ₹282 Cr | ₹256 Cr | ₹278 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹723 Cr | ₹690 Cr | ₹476 Cr | ₹367 Cr | ₹372 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | ₹0.18 Cr | ₹0.60 Cr | ₹0.27 Cr | ₹0.15 Cr | ₹3.01 Cr |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹723 Cr | ₹689 Cr | ₹476 Cr | ₹367 Cr | ₹369 Cr |
Sundry Debtors | ₹3.31 Cr | ₹2.88 Cr | ₹1.89 Cr | ₹2.26 Cr | ₹1.68 Cr |
Debtors more than Six months | ₹0.32 Cr | ₹0.55 Cr | - | - | - |
Debtors Others | ₹2.99 Cr | ₹2.33 Cr | ₹1.89 Cr | ₹2.26 Cr | ₹1.68 Cr |
Cash and Bank | ₹402 Cr | ₹50 Cr | ₹47 Cr | ₹23 Cr | ₹23 Cr |
Cash in hand | ₹7.81 Cr | ₹2.63 Cr | ₹6.32 Cr | ₹1.43 Cr | ₹7.89 Cr |
Balances at Bank | ₹394 Cr | ₹47 Cr | ₹41 Cr | ₹21 Cr | ₹15 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.35 Cr | ₹9.96 Cr | ₹1.65 Cr | ₹1.46 Cr | ₹1.04 Cr |
Interest accrued on Investments | ₹0.44 Cr | ₹0.60 Cr | ₹0.33 Cr | ₹0.11 Cr | ₹0.02 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.40 Cr | ₹9.07 Cr | ₹1.32 Cr | ₹1.35 Cr | ₹1.02 Cr |
Other current_assets | ₹0.51 Cr | ₹0.29 Cr | - | - | - |
Short Term Loans and Advances | ₹45 Cr | ₹52 Cr | ₹34 Cr | ₹16 Cr | ₹18 Cr |
Advances recoverable in cash or in kind | ₹14 Cr | ₹8.35 Cr | ₹11 Cr | ₹2.81 Cr | ₹2.97 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹30 Cr | ₹44 Cr | ₹23 Cr | ₹13 Cr | ₹15 Cr |
Total Current Assets | ₹1,175 Cr | ₹805 Cr | ₹561 Cr | ₹409 Cr | ₹415 Cr |
Net Current Assets (Including Current Investments) | ₹830 Cr | ₹232 Cr | ₹153 Cr | ₹109 Cr | ₹62 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,642 Cr | ₹1,220 Cr | ₹842 Cr | ₹665 Cr | ₹693 Cr |
Contingent Liabilities | ₹1.14 Cr | ₹1.05 Cr | ₹1.04 Cr | ₹0.99 Cr | ₹0.99 Cr |
Total Debt | ₹258 Cr | ₹346 Cr | ₹260 Cr | ₹217 Cr | ₹165 Cr |
Book Value | 72.14 | 33.03 | 124.94 | 100.97 | 98.70 |
Adjusted Book Value | 72.14 | 33.03 | 24.99 | 20.19 | 19.74 |
Compare Balance Sheet of peers of SAI SILKS (KALAMANDIR)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAI SILKS (KALAMANDIR) | ₹2,945.3 Cr | 15.7% | 7.2% | -38% | Stock Analytics | |
AVENUE SUPERMARTS | ₹250,480.0 Cr | 3.7% | -3.9% | -3% | Stock Analytics | |
TRENT | ₹242,947.0 Cr | 1.3% | -4.2% | 145.5% | Stock Analytics | |
METRO BRANDS | ₹33,860.2 Cr | 1.6% | 4.6% | -8.4% | Stock Analytics | |
ADITYA BIRLA FASHION AND RETAIL | ₹33,454.3 Cr | -1.1% | -0.6% | 36.5% | Stock Analytics | |
BATA INDIA | ₹18,551.7 Cr | 6% | 6.4% | -11.9% | Stock Analytics |
SAI SILKS (KALAMANDIR) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAI SILKS (KALAMANDIR) | 15.7% |
7.2% |
-38% |
SENSEX | 0.9% |
2% |
21% |
You may also like the below Video Courses