SAT INDUSTRIES
|
SAT INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity - Authorised | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹23 Cr | ₹23 Cr |
Equity - Issued | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity Paid Up | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹626 Cr | ₹239 Cr | ₹180 Cr | ₹145 Cr | ₹137 Cr |
Securities Premium | ₹206 Cr | ₹71 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr |
Capital Reserves | ₹57 Cr | ₹57 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
Profit & Loss Account Balance | ₹350 Cr | ₹99 Cr | ₹65 Cr | ₹31 Cr | ₹22 Cr |
General Reserves | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr |
Other Reserves | ₹11 Cr | ₹10 Cr | ₹7.79 Cr | ₹7.28 Cr | ₹7.87 Cr |
Reserve excluding Revaluation Reserve | ₹626 Cr | ₹239 Cr | ₹180 Cr | ₹145 Cr | ₹137 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹648 Cr | ₹261 Cr | ₹203 Cr | ₹168 Cr | ₹160 Cr |
Minority Interest | ₹72 Cr | ₹46 Cr | ₹8.74 Cr | ₹3.15 Cr | ₹2.48 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹10 Cr | ₹28 Cr | ₹22 Cr | ₹36 Cr | ₹38 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹9.71 Cr | ₹43 Cr | ₹17 Cr | ₹38 Cr | ₹43 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.45 Cr | ₹-15 Cr | ₹5.85 Cr | ₹-1.72 Cr | ₹-5.01 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 | ₹3.95 Cr | ₹3.35 Cr | ₹2.88 Cr | ₹1.84 Cr | ₹-0.38 Cr |
Deferred Tax Assets | ₹0.68 Cr | ₹0.72 Cr | ₹0.08 Cr | ₹0.38 Cr | ₹1.22 Cr |
Deferred Tax Liability | ₹4.62 Cr | ₹4.06 Cr | ₹2.95 Cr | ₹2.22 Cr | ₹0.85 Cr |
Other Long Term Liabilities | ₹5.72 Cr | ₹0.01 Cr | - | ₹0.01 Cr | ₹0.00 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹20 Cr | ₹32 Cr | ₹25 Cr | ₹38 Cr | ₹38 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹66 Cr | ₹53 Cr | ₹47 Cr | ₹45 Cr | ₹45 Cr |
Sundry Creditors | ₹66 Cr | ₹53 Cr | ₹47 Cr | ₹45 Cr | ₹45 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹30 Cr | ₹35 Cr | ₹32 Cr | ₹24 Cr | ₹16 Cr |
Bank Overdraft / Short term credit | - | - | - | - | ₹0.06 Cr |
Advances received from customers | ₹6.22 Cr | ₹12 Cr | ₹9.54 Cr | ₹9.38 Cr | ₹3.16 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹24 Cr | ₹24 Cr | ₹23 Cr | ₹15 Cr | ₹13 Cr |
Short Term Borrowings | ₹50 Cr | ₹56 Cr | ₹53 Cr | ₹25 Cr | ₹28 Cr |
Secured ST Loans repayable on Demands | ₹18 Cr | ₹11 Cr | ₹8.08 Cr | ₹6.91 Cr | ₹5.92 Cr |
Working Capital Loans- Sec | ₹18 Cr | ₹11 Cr | ₹8.08 Cr | ₹6.91 Cr | ₹5.92 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹15 Cr | ₹33 Cr | ₹37 Cr | ₹12 Cr | ₹16 Cr |
Short Term Provisions | ₹7.11 Cr | ₹7.17 Cr | ₹9.30 Cr | ₹0.34 Cr | ₹0.25 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹6.77 Cr | ₹7.01 Cr | ₹8.97 Cr | ₹0.29 Cr | ₹0.17 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.34 Cr | ₹0.16 Cr | ₹0.33 Cr | ₹0.05 Cr | ₹0.09 Cr |
Total Current Liabilities | ₹153 Cr | ₹151 Cr | ₹142 Cr | ₹95 Cr | ₹89 Cr |
Total Liabilities | ₹893 Cr | ₹490 Cr | ₹379 Cr | ₹304 Cr | ₹289 Cr |
ASSETS | |||||
Gross Block | ₹240 Cr | ₹199 Cr | ₹161 Cr | ₹149 Cr | ₹145 Cr |
Less: Accumulated Depreciation | ₹96 Cr | ₹87 Cr | ₹80 Cr | ₹75 Cr | ₹70 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹144 Cr | ₹112 Cr | ₹80 Cr | ₹75 Cr | ₹75 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹5.90 Cr | ₹1.57 Cr | ₹13 Cr | ₹0.02 Cr | ₹0.00 Cr |
Non Current Investments | ₹20 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.23 Cr | ₹5.77 Cr |
Long Term Investment | ₹20 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.23 Cr | ₹5.77 Cr |
Quoted | ₹0.46 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.26 Cr | ₹0.16 Cr |
Unquoted | ₹19 Cr | ₹13 Cr | ₹9.70 Cr | ₹5.97 Cr | ₹5.61 Cr |
Long Term Loans & Advances | ₹34 Cr | ₹17 Cr | ₹8.08 Cr | ₹6.22 Cr | ₹9.47 Cr |
Other Non Current Assets | ₹1.33 Cr | ₹1.79 Cr | ₹2.32 Cr | ₹1.49 Cr | ₹1.35 Cr |
Total Non-Current Assets | ₹205 Cr | ₹146 Cr | ₹114 Cr | ₹89 Cr | ₹92 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹89 Cr | ₹85 Cr | ₹55 Cr | ₹40 Cr | ₹37 Cr |
Raw Materials | ₹26 Cr | ₹35 Cr | ₹31 Cr | ₹22 Cr | ₹20 Cr |
Work-in Progress | ₹52 Cr | ₹40 Cr | ₹13 Cr | ₹12 Cr | ₹17 Cr |
Finished Goods | ₹7.57 Cr | ₹8.61 Cr | ₹10 Cr | ₹5.37 Cr | ₹0.81 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹2.49 Cr | ₹1.63 Cr | ₹0.97 Cr | ₹0.27 Cr | ₹0.33 Cr |
Other Inventory | ₹0.54 Cr | ₹0.32 Cr | ₹0.15 Cr | ₹0.04 Cr | - |
Sundry Debtors | ₹148 Cr | ₹107 Cr | ₹81 Cr | ₹54 Cr | ₹52 Cr |
Debtors more than Six months | ₹23 Cr | ₹14 Cr | ₹2.95 Cr | ₹3.74 Cr | - |
Debtors Others | ₹125 Cr | ₹93 Cr | ₹78 Cr | ₹50 Cr | ₹52 Cr |
Cash and Bank | ₹336 Cr | ₹47 Cr | ₹14 Cr | ₹10 Cr | ₹6.80 Cr |
Cash in hand | ₹0.16 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.29 Cr |
Balances at Bank | ₹336 Cr | ₹47 Cr | ₹14 Cr | ₹10 Cr | ₹5.97 Cr |
Other cash and bank balances | - | - | - | - | ₹0.54 Cr |
Other Current Assets | ₹42 Cr | ₹29 Cr | ₹17 Cr | ₹29 Cr | ₹8.03 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.82 Cr | ₹0.50 Cr | ₹0.01 Cr | - | ₹0.11 Cr |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹41 Cr | ₹29 Cr | ₹17 Cr | ₹29 Cr | ₹7.92 Cr |
Short Term Loans and Advances | ₹73 Cr | ₹76 Cr | ₹97 Cr | ₹82 Cr | ₹93 Cr |
Advances recoverable in cash or in kind | ₹9.74 Cr | ₹23 Cr | ₹45 Cr | ₹39 Cr | ₹67 Cr |
Advance income tax and TDS | ₹0.13 Cr | - | ₹0.04 Cr | ₹0.06 Cr | ₹0.02 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹63 Cr | ₹54 Cr | ₹53 Cr | ₹42 Cr | ₹26 Cr |
Total Current Assets | ₹688 Cr | ₹344 Cr | ₹265 Cr | ₹215 Cr | ₹197 Cr |
Net Current Assets (Including Current Investments) | ₹535 Cr | ₹193 Cr | ₹123 Cr | ₹120 Cr | ₹108 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹893 Cr | ₹490 Cr | ₹379 Cr | ₹304 Cr | ₹289 Cr |
Contingent Liabilities | ₹48 Cr | ₹101 Cr | ₹63 Cr | ₹63 Cr | ₹59 Cr |
Total Debt | ₹63 Cr | ₹105 Cr | ₹91 Cr | ₹73 Cr | ₹71 Cr |
Book Value | 57.33 | 23.11 | 17.95 | 14.86 | 14.14 |
Adjusted Book Value | 57.33 | 23.11 | 17.95 | 14.86 | 14.14 |
Compare Balance Sheet of peers of SAT INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAT INDUSTRIES | ₹1,196.0 Cr | -7.4% | -0.9% | 1.3% | Stock Analytics | |
ADANI ENTERPRISES | ₹277,217.0 Cr | -0.7% | 11.7% | -15.3% | Stock Analytics | |
REDINGTON | ₹16,190.5 Cr | -0.3% | 4.5% | 18.9% | Stock Analytics | |
MMTC | ₹10,864.5 Cr | -4.4% | -7% | 26.1% | Stock Analytics | |
HONASA CONSUMER | ₹8,175.8 Cr | -2.4% | 11.7% | -38.4% | Stock Analytics | |
MSTC | ₹4,748.8 Cr | -4.8% | 1.5% | 26.5% | Stock Analytics |
SAT INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAT INDUSTRIES | -7.4% |
-0.9% |
1.3% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses