SAURASHTRA CEMENT
|
SAURASHTRA CEMENT Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹111 Cr | ₹111 Cr | ₹57 Cr | ₹57 Cr | ₹70 Cr |
| Equity - Authorised | ₹773 Cr | ₹773 Cr | ₹773 Cr | ₹773 Cr | ₹230 Cr |
| Equity - Issued | ₹111 Cr | ₹111 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr |
| Equity Paid Up | ₹111 Cr | ₹111 Cr | ₹57 Cr | ₹57 Cr | ₹70 Cr |
| Equity Shares Forfeited | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.33 Cr | ₹1.99 Cr | ₹58 Cr | ₹59 Cr | ₹7.22 Cr |
| Total Reserves | ₹836 Cr | ₹815 Cr | ₹768 Cr | ₹789 Cr | ₹446 Cr |
| Securities Premium | ₹126 Cr | ₹124 Cr | ₹123 Cr | ₹122 Cr | ₹110 Cr |
| Capital Reserves | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹27 Cr |
| Profit & Loss Account Balance | ₹600 Cr | ₹581 Cr | ₹536 Cr | ₹568 Cr | ₹272 Cr |
| General Reserves | ₹58 Cr | ₹58 Cr | ₹58 Cr | ₹58 Cr | ₹58 Cr |
| Other Reserves | ₹7.36 Cr | ₹7.36 Cr | ₹7.36 Cr | ₹-2.98 Cr | ₹-22 Cr |
| Reserve excluding Revaluation Reserve | ₹836 Cr | ₹815 Cr | ₹768 Cr | ₹789 Cr | ₹446 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹947 Cr | ₹928 Cr | ₹882 Cr | ₹904 Cr | ₹523 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹33 Cr | ₹10 Cr | ₹5.42 Cr | ₹11 Cr | ₹4.62 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | ₹0.10 Cr | - | - | - |
| Other Secured | ₹33 Cr | ₹10 Cr | ₹5.42 Cr | ₹11 Cr | ₹4.62 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 | ₹70 Cr | ₹90 Cr | ₹73 Cr | ₹81 Cr | ₹17 Cr |
| Deferred Tax Assets | ₹64 Cr | ₹65 Cr | ₹82 Cr | ₹71 Cr | ₹47 Cr |
| Deferred Tax Liability | ₹134 Cr | ₹155 Cr | ₹156 Cr | ₹152 Cr | ₹64 Cr |
| Other Long Term Liabilities | ₹0.73 Cr | ₹0.59 Cr | ₹1.80 Cr | ₹0.51 Cr | ₹0.44 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹29 Cr | ₹28 Cr | ₹19 Cr | ₹27 Cr | ₹13 Cr |
| Total Non-Current Liabilities | ₹133 Cr | ₹128 Cr | ₹100 Cr | ₹119 Cr | ₹35 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹201 Cr | ₹204 Cr | ₹107 Cr | ₹84 Cr | ₹37 Cr |
| Sundry Creditors | ₹201 Cr | ₹204 Cr | ₹107 Cr | ₹84 Cr | ₹37 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹223 Cr | ₹227 Cr | ₹204 Cr | ₹204 Cr | ₹113 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹93 Cr | ₹98 Cr | ₹77 Cr | ₹71 Cr | ₹43 Cr |
| Interest Accrued But Not Due | ₹0.24 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.03 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹130 Cr | ₹129 Cr | ₹127 Cr | ₹134 Cr | ₹71 Cr |
| Short Term Borrowings | ₹93 Cr | ₹69 Cr | ₹54 Cr | ₹82 Cr | ₹13 Cr |
| Secured ST Loans repayable on Demands | ₹93 Cr | ₹69 Cr | ₹54 Cr | ₹82 Cr | ₹13 Cr |
| Working Capital Loans- Sec | ₹93 Cr | ₹69 Cr | ₹54 Cr | ₹82 Cr | ₹13 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-93 Cr | ₹-69 Cr | ₹-54 Cr | ₹-82 Cr | ₹-13 Cr |
| Short Term Provisions | ₹7.97 Cr | ₹38 Cr | ₹10 Cr | ₹8.57 Cr | ₹21 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.62 Cr | ₹30 Cr | - | - | ₹18 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹5.35 Cr | ₹8.37 Cr | ₹10 Cr | ₹8.57 Cr | ₹3.39 Cr |
| Total Current Liabilities | ₹525 Cr | ₹538 Cr | ₹376 Cr | ₹379 Cr | ₹185 Cr |
| Total Liabilities | ₹1,605 Cr | ₹1,594 Cr | ₹1,358 Cr | ₹1,403 Cr | ₹742 Cr |
| ASSETS | |||||
| Gross Block | ₹1,626 Cr | ₹1,536 Cr | ₹1,475 Cr | ₹1,437 Cr | ₹733 Cr |
| Less: Accumulated Depreciation | ₹695 Cr | ₹664 Cr | ₹644 Cr | ₹624 Cr | ₹388 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹932 Cr | ₹872 Cr | ₹831 Cr | ₹813 Cr | ₹345 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹30 Cr | ₹30 Cr | ₹50 Cr | ₹69 Cr | ₹60 Cr |
| Non Current Investments | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹7.61 Cr |
| Long Term Investment | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹7.61 Cr |
| Quoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹7.59 Cr |
| Unquoted | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Long Term Loans & Advances | ₹27 Cr | ₹42 Cr | ₹62 Cr | ₹38 Cr | ₹25 Cr |
| Other Non Current Assets | ₹7.10 Cr | ₹6.89 Cr | ₹63 Cr | ₹1.90 Cr | ₹0.71 Cr |
| Total Non-Current Assets | ₹996 Cr | ₹953 Cr | ₹1,007 Cr | ₹931 Cr | ₹439 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹251 Cr | ₹263 Cr | ₹180 Cr | ₹186 Cr | ₹56 Cr |
| Raw Materials | ₹43 Cr | ₹31 Cr | ₹37 Cr | ₹25 Cr | ₹6.33 Cr |
| Work-in Progress | ₹38 Cr | ₹35 Cr | ₹51 Cr | ₹62 Cr | ₹4.57 Cr |
| Finished Goods | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹6.16 Cr |
| Packing Materials | ₹6.27 Cr | ₹4.95 Cr | ₹4.95 Cr | ₹5.35 Cr | ₹2.27 Cr |
| Stores  and Spare | ₹35 Cr | ₹27 Cr | ₹27 Cr | ₹25 Cr | ₹9.60 Cr |
| Other Inventory | ₹105 Cr | ₹143 Cr | ₹39 Cr | ₹49 Cr | ₹27 Cr |
| Sundry Debtors | ₹101 Cr | ₹88 Cr | ₹78 Cr | ₹59 Cr | ₹29 Cr |
| Debtors more than Six months | ₹3.62 Cr | ₹1.60 Cr | ₹0.85 Cr | ₹0.63 Cr | ₹0.50 Cr |
| Debtors Others | ₹99 Cr | ₹87 Cr | ₹78 Cr | ₹59 Cr | ₹29 Cr |
| Cash and Bank | ₹236 Cr | ₹249 Cr | ₹77 Cr | ₹209 Cr | ₹188 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹236 Cr | ₹249 Cr | ₹77 Cr | ₹209 Cr | ₹188 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹4.66 Cr | ₹5.28 Cr | ₹3.50 Cr | ₹8.32 Cr | ₹6.26 Cr |
| Interest accrued on Investments | ₹2.08 Cr | ₹2.93 Cr | ₹1.67 Cr | ₹2.46 Cr | ₹2.62 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.25 Cr | ₹1.65 Cr | ₹1.78 Cr | ₹2.91 Cr | ₹1.72 Cr |
| Other current_assets | ₹0.34 Cr | ₹0.70 Cr | ₹0.05 Cr | ₹2.95 Cr | ₹1.92 Cr |
| Short Term Loans and Advances | ₹17 Cr | ₹36 Cr | ₹11 Cr | ₹8.70 Cr | ₹24 Cr |
| Advances recoverable in cash or in kind | ₹5.37 Cr | ₹8.04 Cr | ₹6.44 Cr | ₹4.60 Cr | ₹5.24 Cr |
| Advance income tax and TDS | ₹3.76 Cr | ₹23 Cr | - | - | ₹17 Cr |
| Amounts due from directors | - | - | - | - | ₹0.03 Cr |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹7.39 Cr | ₹4.78 Cr | ₹5.04 Cr | ₹4.10 Cr | ₹1.94 Cr |
| Total Current Assets | ₹609 Cr | ₹641 Cr | ₹351 Cr | ₹472 Cr | ₹303 Cr |
| Net Current Assets (Including Current Investments) | ₹84 Cr | ₹103 Cr | ₹-25 Cr | ₹93 Cr | ₹119 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,605 Cr | ₹1,594 Cr | ₹1,358 Cr | ₹1,403 Cr | ₹742 Cr |
| Contingent Liabilities | ₹43 Cr | ₹64 Cr | ₹67 Cr | ₹72 Cr | ₹21 Cr |
| Total Debt | ₹135 Cr | ₹84 Cr | ₹63 Cr | ₹103 Cr | ₹20 Cr |
| Book Value | 85.14 | 83.41 | 145.36 | 149.27 | 73.85 |
| Adjusted Book Value | 85.14 | 83.41 | 145.36 | 149.27 | 73.85 |
Compare Balance Sheet of peers of SAURASHTRA CEMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAURASHTRA CEMENT | ₹1,124.7 Cr | -2.5% | -2.6% | -14.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹352,047.0 Cr | -0.6% | -2.3% | 8.6% | Stock Analytics | |
| AMBUJA CEMENTS | ₹139,720.0 Cr | 1% | -0.8% | -0.2% | Stock Analytics | |
| SHREE CEMENT | ₹102,066.0 Cr | -1.1% | -3.4% | 14.6% | Stock Analytics | |
| JK CEMENT | ₹48,018.4 Cr | -2.8% | -1.4% | 46.9% | Stock Analytics | |
| ACC | ₹35,328.4 Cr | 1% | 3% | -18.7% | Stock Analytics | |
SAURASHTRA CEMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAURASHTRA CEMENT | -2.5% |
-2.6% |
-14.4% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses