SATIA INDUSTRIES
|
SATIA INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
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 | ₹922 Cr | ₹723 Cr | ₹535 Cr | ₹435 Cr | ₹385 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹15 Cr | ₹14 Cr | ₹12 Cr | - | - |
Profit & Loss Account Balance | ₹907 Cr | ₹709 Cr | ₹523 Cr | ₹436 Cr | ₹385 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | ₹-0.77 Cr | - |
Reserve excluding Revaluation Reserve | ₹922 Cr | ₹723 Cr | ₹535 Cr | ₹435 Cr | ₹385 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹932 Cr | ₹733 Cr | ₹545 Cr | ₹445 Cr | ₹395 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹141 Cr | ₹215 Cr | ₹231 Cr | ₹228 Cr | ₹159 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹215 Cr | ₹245 Cr | ₹289 Cr | ₹227 Cr | ₹157 Cr |
Term Loans - Institutions | ₹12 Cr | ₹60 Cr | ₹37 Cr | - | - |
Other Secured | ₹-85 Cr | ₹-90 Cr | ₹-95 Cr | ₹0.70 Cr | ₹1.81 Cr |
Unsecured Loans | ₹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 | ₹-29 Cr | ₹-29 Cr | - | - | - |
Deferred Tax Assets / Liabilities | ₹-37 Cr | ₹-34 Cr | ₹5.60 Cr | ₹3.12 Cr | ₹-3.20 Cr |
Deferred Tax Assets | ₹37 Cr | ₹40 Cr | ₹36 Cr | ₹13 Cr | ₹20 Cr |
Deferred Tax Liability | ₹0.51 Cr | ₹5.76 Cr | ₹42 Cr | ₹16 Cr | ₹16 Cr |
Other Long Term Liabilities | ₹49 Cr | ₹74 Cr | ₹115 Cr | ₹123 Cr | ₹92 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹10 Cr | ₹9.31 Cr |
Total Non-Current Liabilities | ₹180 Cr | ₹308 Cr | ₹426 Cr | ₹364 Cr | ₹257 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹64 Cr | ₹97 Cr | ₹111 Cr | ₹50 Cr | ₹53 Cr |
Sundry Creditors | ₹64 Cr | ₹97 Cr | ₹111 Cr | ₹50 Cr | ₹36 Cr |
Acceptances | - | - | - | - | ₹17 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹161 Cr | ₹161 Cr | ₹116 Cr | ₹67 Cr | ₹76 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹3.52 Cr | ₹4.75 Cr | ₹7.36 Cr | ₹2.66 Cr | ₹7.12 Cr |
Interest Accrued But Not Due | ₹0.76 Cr | ₹0.69 Cr | ₹0.43 Cr | ₹0.07 Cr | ₹0.10 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹157 Cr | ₹156 Cr | ₹109 Cr | ₹65 Cr | ₹69 Cr |
Short Term Borrowings | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr | ₹60 Cr |
Secured ST Loans repayable on Demands | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr | ₹60 Cr |
Working Capital Loans- Sec | ₹24 Cr | ₹40 Cr | ₹37 Cr | ₹67 Cr | ₹60 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-24 Cr | ₹-40 Cr | ₹-37 Cr | ₹-67 Cr | ₹-60 Cr |
Short Term Provisions | ₹6.21 Cr | ₹1.20 Cr | ₹2.48 Cr | ₹6.62 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.93 Cr | - | ₹1.38 Cr | ₹5.19 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.27 Cr | ₹1.20 Cr | ₹1.11 Cr | ₹1.43 Cr | ₹1.00 Cr |
Total Current Liabilities | ₹256 Cr | ₹299 Cr | ₹266 Cr | ₹192 Cr | ₹190 Cr |
Total Liabilities | ₹1,368 Cr | ₹1,340 Cr | ₹1,237 Cr | ₹1,001 Cr | ₹842 Cr |
ASSETS | |||||
Gross Block | ₹1,498 Cr | ₹1,198 Cr | ₹1,105 Cr | ₹681 Cr | ₹560 Cr |
Less: Accumulated Depreciation | ₹643 Cr | ₹494 Cr | ₹290 Cr | ₹241 Cr | ₹184 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹855 Cr | ₹704 Cr | ₹814 Cr | ₹440 Cr | ₹376 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹16 Cr | ₹137 Cr | ₹81 Cr | ₹318 Cr | ₹215 Cr |
Non Current Investments | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr | ₹3.28 Cr |
Long Term Investment | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr | ₹3.28 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | ₹6.53 Cr | ₹7.46 Cr | ₹3.80 Cr | ₹3.28 Cr |
Long Term Loans & Advances | ₹54 Cr | ₹51 Cr | ₹7.07 Cr | ₹1.06 Cr | ₹1.02 Cr |
Other Non Current Assets | ₹0.50 Cr | ₹0.85 Cr | ₹0.68 Cr | - | - |
Total Non-Current Assets | ₹926 Cr | ₹900 Cr | ₹910 Cr | ₹762 Cr | ₹595 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹175 Cr | ₹160 Cr | ₹147 Cr | ₹92 Cr | ₹53 Cr |
Raw Materials | ₹97 Cr | ₹87 Cr | ₹75 Cr | ₹34 Cr | ₹18 Cr |
Work-in Progress | ₹4.11 Cr | ₹10 Cr | ₹9.25 Cr | ₹7.07 Cr | ₹6.20 Cr |
Finished Goods | ₹7.92 Cr | ₹12 Cr | ₹12 Cr | ₹16 Cr | ₹6.49 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹63 Cr | ₹46 Cr | ₹51 Cr | ₹35 Cr | ₹22 Cr |
Other Inventory | ₹3.10 Cr | ₹3.74 Cr | - | - | - |
Sundry Debtors | ₹163 Cr | ₹192 Cr | ₹106 Cr | ₹91 Cr | ₹132 Cr |
Debtors more than Six months | ₹43 Cr | ₹2.55 Cr | ₹0.17 Cr | ₹0.24 Cr | ₹0.25 Cr |
Debtors Others | ₹121 Cr | ₹189 Cr | ₹106 Cr | ₹91 Cr | ₹132 Cr |
Cash and Bank | ₹20 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹15 Cr |
Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr |
Balances at Bank | ₹20 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹15 Cr |
Other cash and bank balances | - | - | - | - | ₹0.30 Cr |
Other Current Assets | ₹53 Cr | ₹49 Cr | ₹41 Cr | ₹33 Cr | ₹31 Cr |
Interest accrued on Investments | ₹0.43 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.38 Cr | ₹0.42 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹3.26 Cr | ₹1.98 Cr | ₹1.59 Cr | ₹1.75 Cr | ₹1.53 Cr |
Other current_assets | ₹50 Cr | ₹46 Cr | ₹39 Cr | ₹31 Cr | ₹29 Cr |
Short Term Loans and Advances | ₹30 Cr | ₹22 Cr | ₹20 Cr | ₹13 Cr | ₹15 Cr |
Advances recoverable in cash or in kind | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹7.77 Cr | ₹11 Cr |
Advance income tax and TDS | - | ₹4.56 Cr | - | - | ₹2.21 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹7.29 Cr | ₹3.06 Cr | ₹3.59 Cr | ₹4.96 Cr | ₹1.90 Cr |
Total Current Assets | ₹442 Cr | ₹440 Cr | ₹327 Cr | ₹239 Cr | ₹247 Cr |
Net Current Assets (Including Current Investments) | ₹186 Cr | ₹141 Cr | ₹61 Cr | ₹47 Cr | ₹57 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,368 Cr | ₹1,340 Cr | ₹1,237 Cr | ₹1,001 Cr | ₹842 Cr |
Contingent Liabilities | ₹90 Cr | ₹111 Cr | ₹79 Cr | ₹60 Cr | ₹25 Cr |
Total Debt | ₹301 Cr | ₹420 Cr | ₹428 Cr | ₹345 Cr | ₹272 Cr |
Book Value | - | 73.32 | 54.50 | 44.53 | 39.55 |
Adjusted Book Value | 93.23 | 73.32 | 54.50 | 44.53 | 39.55 |
Compare Balance Sheet of peers of SATIA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SATIA INDUSTRIES | ₹1,050.5 Cr | 3.8% | -6.8% | -9.1% | Stock Analytics | |
JK PAPER | ₹7,838.3 Cr | 10.1% | -0.9% | 25.7% | Stock Analytics | |
WEST COAST PAPER MILLS | ₹3,985.1 Cr | 7.8% | 5% | -6.6% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS | ₹2,045.9 Cr | 7.3% | 4.1% | -1.7% | Stock Analytics | |
ANDHRA PAPER | ₹1,988.5 Cr | 2.9% | -2.2% | -9.4% | Stock Analytics | |
TAMIL NADU NEWSPRINT & PAPERS | ₹1,209.8 Cr | 2.7% | -3.8% | -33.7% | Stock Analytics |
SATIA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SATIA INDUSTRIES | 3.8% |
-6.8% |
-9.1% |
SENSEX | 0.9% |
2% |
21% |
You may also like the below Video Courses