SATIA INDUSTRIES
|
SATIA INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Authorised | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Issued | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity Paid Up | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,039 Cr | ₹922 Cr | ₹723 Cr | ₹535 Cr | ₹435 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | - |
| Profit & Loss Account Balance | ₹1,023 Cr | ₹907 Cr | ₹709 Cr | ₹523 Cr | ₹436 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | ₹-0.77 Cr |
| Reserve excluding Revaluation Reserve | ₹1,039 Cr | ₹922 Cr | ₹723 Cr | ₹535 Cr | ₹435 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,049 Cr | ₹932 Cr | ₹733 Cr | ₹545 Cr | ₹445 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹153 Cr | ₹141 Cr | ₹215 Cr | ₹231 Cr | ₹228 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹193 Cr | ₹215 Cr | ₹245 Cr | ₹289 Cr | ₹227 Cr |
| Term Loans - Institutions | ₹0.56 Cr | ₹12 Cr | ₹60 Cr | ₹37 Cr | - |
| Other Secured | ₹-40 Cr | ₹-85 Cr | ₹-90 Cr | ₹-95 Cr | ₹0.70 Cr |
| Unsecured Loans | ₹-15 Cr | ₹14 Cr | ₹43 Cr | ₹64 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 | - | ₹44 Cr | ₹72 Cr | ₹64 Cr | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-15 Cr | ₹-29 Cr | ₹-29 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹-67 Cr | ₹-37 Cr | ₹-34 Cr | ₹5.60 Cr | ₹3.12 Cr |
| Deferred Tax Assets | ₹68 Cr | ₹37 Cr | ₹40 Cr | ₹36 Cr | ₹13 Cr |
| Deferred Tax Liability | ₹0.35 Cr | ₹0.51 Cr | ₹5.76 Cr | ₹42 Cr | ₹16 Cr |
| Other Long Term Liabilities | ₹44 Cr | ₹49 Cr | ₹74 Cr | ₹115 Cr | ₹123 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹10 Cr |
| Total Non-Current Liabilities | ₹129 Cr | ₹180 Cr | ₹308 Cr | ₹426 Cr | ₹364 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹75 Cr | ₹64 Cr | ₹97 Cr | ₹111 Cr | ₹50 Cr |
| Sundry Creditors | ₹75 Cr | ₹64 Cr | ₹97 Cr | ₹111 Cr | ₹50 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹110 Cr | ₹161 Cr | ₹161 Cr | ₹116 Cr | ₹67 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.17 Cr | ₹3.52 Cr | ₹4.75 Cr | ₹7.36 Cr | ₹2.66 Cr |
| Interest Accrued But Not Due | ₹0.47 Cr | ₹0.76 Cr | ₹0.69 Cr | ₹0.43 Cr | ₹0.07 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹105 Cr | ₹157 Cr | ₹156 Cr | ₹109 Cr | ₹65 Cr |
| Short Term Borrowings | ₹11 Cr | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr |
| Secured ST Loans repayable on Demands | ₹11 Cr | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr |
| Working Capital Loans- Sec | ₹11 Cr | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-11 Cr | ₹-24 Cr | ₹-40 Cr | ₹-37 Cr | ₹-67 Cr |
| Short Term Provisions | ₹3.48 Cr | ₹6.21 Cr | ₹1.20 Cr | ₹2.48 Cr | ₹6.62 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.06 Cr | ₹4.93 Cr | - | ₹1.38 Cr | ₹5.19 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.42 Cr | ₹1.27 Cr | ₹1.20 Cr | ₹1.11 Cr | ₹1.43 Cr |
| Total Current Liabilities | ₹200 Cr | ₹256 Cr | ₹299 Cr | ₹266 Cr | ₹192 Cr |
| Total Liabilities | ₹1,378 Cr | ₹1,368 Cr | ₹1,340 Cr | ₹1,237 Cr | ₹1,001 Cr |
| ASSETS | |||||
| Gross Block | ₹1,541 Cr | ₹1,498 Cr | ₹1,198 Cr | ₹1,105 Cr | ₹681 Cr |
| Less: Accumulated Depreciation | ₹790 Cr | ₹643 Cr | ₹494 Cr | ₹290 Cr | ₹241 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹751 Cr | ₹855 Cr | ₹704 Cr | ₹814 Cr | ₹440 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹16 Cr | ₹137 Cr | ₹81 Cr | ₹318 Cr |
| Non Current Investments | ₹43 Cr | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr |
| Long Term Investment | ₹43 Cr | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr |
| Quoted | ₹43 Cr | - | - | - | - |
| Unquoted | - | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr |
| Long Term Loans & Advances | ₹53 Cr | ₹54 Cr | ₹51 Cr | ₹7.07 Cr | ₹1.06 Cr |
| Other Non Current Assets | ₹0.54 Cr | ₹0.50 Cr | ₹0.85 Cr | ₹0.68 Cr | - |
| Total Non-Current Assets | ₹946 Cr | ₹926 Cr | ₹900 Cr | ₹910 Cr | ₹762 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹157 Cr | ₹175 Cr | ₹160 Cr | ₹147 Cr | ₹92 Cr |
| Raw Materials | ₹71 Cr | ₹97 Cr | ₹87 Cr | ₹75 Cr | ₹34 Cr |
| Work-in Progress | ₹3.96 Cr | ₹4.11 Cr | ₹10 Cr | ₹9.25 Cr | ₹7.07 Cr |
| Finished Goods | ₹11 Cr | ₹7.92 Cr | ₹12 Cr | ₹12 Cr | ₹16 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹71 Cr | ₹63 Cr | ₹46 Cr | ₹51 Cr | ₹35 Cr |
| Other Inventory | - | ₹3.10 Cr | ₹3.74 Cr | - | - |
| Sundry Debtors | ₹121 Cr | ₹163 Cr | ₹192 Cr | ₹106 Cr | ₹91 Cr |
| Debtors more than Six months | ₹12 Cr | ₹43 Cr | ₹2.55 Cr | ₹0.17 Cr | ₹0.24 Cr |
| Debtors Others | ₹109 Cr | ₹121 Cr | ₹189 Cr | ₹106 Cr | ₹91 Cr |
| Cash and Bank | ₹80 Cr | ₹20 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Balances at Bank | ₹77 Cr | ₹20 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr |
| Other cash and bank balances | ₹3.00 Cr | - | - | - | - |
| Other Current Assets | ₹53 Cr | ₹53 Cr | ₹49 Cr | ₹41 Cr | ₹33 Cr |
| Interest accrued on Investments | - | ₹0.43 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.38 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.09 Cr | ₹3.26 Cr | ₹1.98 Cr | ₹1.59 Cr | ₹1.75 Cr |
| Other current_assets | ₹50 Cr | ₹50 Cr | ₹46 Cr | ₹39 Cr | ₹31 Cr |
| Short Term Loans and Advances | ₹21 Cr | ₹30 Cr | ₹22 Cr | ₹20 Cr | ₹13 Cr |
| Advances recoverable in cash or in kind | ₹18 Cr | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹7.77 Cr |
| Advance income tax and TDS | - | - | ₹4.56 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.27 Cr | ₹7.29 Cr | ₹3.06 Cr | ₹3.59 Cr | ₹4.96 Cr |
| Total Current Assets | ₹431 Cr | ₹442 Cr | ₹440 Cr | ₹327 Cr | ₹239 Cr |
| Net Current Assets (Including Current Investments) | ₹232 Cr | ₹186 Cr | ₹141 Cr | ₹61 Cr | ₹47 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,378 Cr | ₹1,368 Cr | ₹1,340 Cr | ₹1,237 Cr | ₹1,001 Cr |
| Contingent Liabilities | ₹106 Cr | ₹90 Cr | ₹111 Cr | ₹79 Cr | ₹60 Cr |
| Total Debt | ₹227 Cr | ₹301 Cr | ₹420 Cr | ₹428 Cr | ₹345 Cr |
| Book Value | - | 93.23 | 73.32 | 54.50 | 44.53 |
| Adjusted Book Value | 104.87 | 93.23 | 73.32 | 54.50 | 44.53 |
Compare Balance Sheet of peers of SATIA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SATIA INDUSTRIES | ₹752.3 Cr | -2.5% | -9.3% | -30.4% | Stock Analytics | |
| JK PAPER | ₹6,511.0 Cr | -3.9% | -8.6% | -16.1% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,973.2 Cr | -1.3% | -7% | -20.8% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,599.7 Cr | -0.2% | -4.2% | -16.3% | Stock Analytics | |
| ANDHRA PAPER | ₹1,523.2 Cr | -1.9% | -7.4% | -21.9% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,090.0 Cr | -0.7% | -5.5% | -2.4% | Stock Analytics | |
SATIA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SATIA INDUSTRIES | -2.5% |
-9.3% |
-30.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses