SALZER ELECTRONICS
|
SALZER ELECTRONICS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity - Authorised | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
Equity - Issued | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity Paid Up | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 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 | ₹2.09 Cr | ₹13 Cr | - | - | - |
Total Reserves | ₹454 Cr | ₹379 Cr | ₹338 Cr | ₹316 Cr | ₹294 Cr |
Securities Premium | ₹164 Cr | ₹132 Cr | ₹126 Cr | ₹126 Cr | ₹126 Cr |
Capital Reserves | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr |
Profit & Loss Account Balance | ₹265 Cr | ₹224 Cr | ₹189 Cr | ₹168 Cr | ₹147 Cr |
General Reserves | ₹24 Cr | ₹21 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr |
Other Reserves | ₹0.46 Cr | ₹1.48 Cr | ₹1.64 Cr | ₹1.39 Cr | ₹-0.05 Cr |
Reserve excluding Revaluation Reserve | ₹454 Cr | ₹379 Cr | ₹338 Cr | ₹316 Cr | ₹294 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹473 Cr | ₹408 Cr | ₹354 Cr | ₹332 Cr | ₹310 Cr |
Minority Interest | ₹6.95 Cr | ₹5.55 Cr | ₹4.49 Cr | ₹4.06 Cr | ₹3.90 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹13 Cr | ₹7.78 Cr | ₹12 Cr | ₹16 Cr | ₹18 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹13 Cr | ₹7.78 Cr | ₹12 Cr | ₹16 Cr | ₹18 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹25 Cr | ₹22 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr |
Deferred Tax Assets | ₹9.53 Cr | ₹8.50 Cr | ₹7.41 Cr | ₹6.93 Cr | ₹6.04 Cr |
Deferred Tax Liability | ₹34 Cr | ₹31 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr |
Other Long Term Liabilities | ₹3.89 Cr | ₹4.39 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.24 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.01 Cr | ₹0.31 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.83 Cr |
Total Non-Current Liabilities | ₹42 Cr | ₹35 Cr | ₹32 Cr | ₹35 Cr | ₹37 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹104 Cr | ₹112 Cr | ₹76 Cr | ₹63 Cr | ₹54 Cr |
Sundry Creditors | ₹104 Cr | ₹112 Cr | ₹76 Cr | ₹63 Cr | ₹54 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹72 Cr | ₹68 Cr | ₹48 Cr | ₹64 Cr | ₹54 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.01 Cr | ₹0.50 Cr | ₹0.76 Cr | ₹0.45 Cr | ₹0.14 Cr |
Interest Accrued But Not Due | ₹1.05 Cr | ₹0.66 Cr | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹69 Cr | ₹67 Cr | ₹47 Cr | ₹63 Cr | ₹54 Cr |
Short Term Borrowings | ₹290 Cr | ₹265 Cr | ₹235 Cr | ₹183 Cr | ₹156 Cr |
Secured ST Loans repayable on Demands | ₹265 Cr | ₹238 Cr | ₹211 Cr | ₹183 Cr | ₹156 Cr |
Working Capital Loans- Sec | ₹265 Cr | ₹238 Cr | ₹198 Cr | ₹168 Cr | ₹153 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-240 Cr | ₹-211 Cr | ₹-173 Cr | ₹-168 Cr | ₹-153 Cr |
Short Term Provisions | ₹5.23 Cr | ₹2.35 Cr | ₹1.83 Cr | ₹2.96 Cr | ₹1.55 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.45 Cr | ₹0.05 Cr | - | ₹1.45 Cr | ₹-0.07 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.78 Cr | ₹2.30 Cr | ₹1.83 Cr | ₹1.52 Cr | ₹1.62 Cr |
Total Current Liabilities | ₹470 Cr | ₹447 Cr | ₹362 Cr | ₹313 Cr | ₹266 Cr |
Total Liabilities | ₹993 Cr | ₹895 Cr | ₹752 Cr | ₹685 Cr | ₹617 Cr |
ASSETS | |||||
Gross Block | ₹461 Cr | ₹417 Cr | ₹379 Cr | ₹359 Cr | ₹235 Cr |
Less: Accumulated Depreciation | ₹192 Cr | ₹172 Cr | ₹155 Cr | ₹139 Cr | ₹18 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹269 Cr | ₹245 Cr | ₹224 Cr | ₹220 Cr | ₹217 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.40 Cr | ₹0.63 Cr | ₹0.78 Cr | ₹1.35 Cr | ₹2.72 Cr |
Non Current Investments | ₹0.13 Cr | ₹0.91 Cr | ₹0.85 Cr | ₹0.67 Cr | ₹0.86 Cr |
Long Term Investment | ₹0.13 Cr | ₹0.91 Cr | ₹0.85 Cr | ₹0.67 Cr | ₹0.86 Cr |
Quoted | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Unquoted | ₹0.09 Cr | ₹0.90 Cr | ₹0.84 Cr | ₹0.65 Cr | ₹0.84 Cr |
Long Term Loans & Advances | ₹17 Cr | ₹20 Cr | ₹29 Cr | ₹31 Cr | ₹28 Cr |
Other Non Current Assets | ₹0.34 Cr | - | ₹0.02 Cr | ₹0.14 Cr | ₹0.03 Cr |
Total Non-Current Assets | ₹289 Cr | ₹266 Cr | ₹254 Cr | ₹254 Cr | ₹248 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹6.96 Cr | ₹4.23 Cr | ₹3.10 Cr | ₹3.90 Cr | ₹2.25 Cr |
Quoted | ₹6.96 Cr | ₹4.23 Cr | ₹3.10 Cr | ₹3.90 Cr | ₹2.25 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹293 Cr | ₹274 Cr | ₹227 Cr | ₹181 Cr | ₹161 Cr |
Raw Materials | ₹124 Cr | ₹112 Cr | ₹85 Cr | ₹56 Cr | ₹50 Cr |
Work-in Progress | ₹120 Cr | ₹117 Cr | ₹92 Cr | ₹77 Cr | ₹80 Cr |
Finished Goods | ₹45 Cr | ₹41 Cr | ₹46 Cr | ₹45 Cr | ₹28 Cr |
Packing Materials | ₹3.11 Cr | ₹2.27 Cr | ₹2.10 Cr | ₹1.72 Cr | ₹1.50 Cr |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹1.76 Cr | ₹1.66 Cr | ₹2.48 Cr | ₹1.21 Cr | ₹0.72 Cr |
Sundry Debtors | ₹334 Cr | ₹287 Cr | ₹218 Cr | ₹188 Cr | ₹152 Cr |
Debtors more than Six months | ₹25 Cr | ₹15 Cr | ₹22 Cr | ₹32 Cr | ₹0.65 Cr |
Debtors Others | ₹309 Cr | ₹274 Cr | ₹198 Cr | ₹157 Cr | ₹153 Cr |
Cash and Bank | ₹12 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Cash in hand | ₹0.12 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.12 Cr |
Balances at Bank | ₹12 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.55 Cr | ₹2.01 Cr | ₹7.93 Cr | ₹6.68 Cr | ₹4.92 Cr |
Interest accrued on Investments | - | - | ₹0.03 Cr | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.56 Cr | ₹1.08 Cr | ₹0.68 Cr | ₹0.76 Cr | ₹0.86 Cr |
Other current_assets | ₹0.99 Cr | ₹0.93 Cr | ₹7.22 Cr | ₹5.92 Cr | ₹4.06 Cr |
Short Term Loans and Advances | ₹55 Cr | ₹44 Cr | ₹30 Cr | ₹37 Cr | ₹37 Cr |
Advances recoverable in cash or in kind | ₹24 Cr | ₹8.55 Cr | ₹6.81 Cr | ₹7.34 Cr | ₹4.46 Cr |
Advance income tax and TDS | - | - | ₹0.03 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹31 Cr | ₹36 Cr | ₹23 Cr | ₹30 Cr | ₹32 Cr |
Total Current Assets | ₹704 Cr | ₹629 Cr | ₹498 Cr | ₹431 Cr | ₹369 Cr |
Net Current Assets (Including Current Investments) | ₹233 Cr | ₹182 Cr | ₹136 Cr | ₹118 Cr | ₹103 Cr |
Miscellaneous Expenses not written off | ₹0.58 Cr | ₹0.25 Cr | ₹0.01 Cr | - | - |
Total Assets | ₹993 Cr | ₹895 Cr | ₹752 Cr | ₹685 Cr | ₹617 Cr |
Contingent Liabilities | ₹37 Cr | ₹43 Cr | ₹55 Cr | ₹72 Cr | ₹56 Cr |
Total Debt | ₹308 Cr | ₹277 Cr | ₹252 Cr | ₹204 Cr | ₹179 Cr |
Book Value | - | 244.04 | 221.42 | 207.99 | 193.98 |
Adjusted Book Value | 270.84 | 244.04 | 221.42 | 207.99 | 193.98 |
Compare Balance Sheet of peers of SALZER ELECTRONICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SALZER ELECTRONICS | ₹2,458.9 Cr | -10.1% | 5.8% | 213.3% | Stock Analytics | |
SIEMENS | ₹208,893.0 Cr | -6.9% | -25.6% | 38.8% | Stock Analytics | |
ABB INDIA | ₹130,344.0 Cr | -7.6% | -20.1% | 23.7% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹97,557.6 Cr | -8% | -17% | 31.2% | Stock Analytics | |
HAVELLS INDIA | ₹95,555.3 Cr | -7.2% | -13.3% | 10.3% | Stock Analytics | |
SUZLON ENERGY | ₹77,971.1 Cr | -4.9% | -13.7% | 25.1% | Stock Analytics |
SALZER ELECTRONICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SALZER ELECTRONICS | -10.1% |
5.8% |
213.3% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses