SAYAJI INDUSTRIES
|
SAYAJI INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr |
Equity - Authorised | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity - Issued | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr |
Equity Paid Up | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹100 Cr | ₹113 Cr | ₹107 Cr | ₹91 Cr | ₹74 Cr |
Securities Premium | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹62 Cr | ₹74 Cr | ₹69 Cr | ₹53 Cr | ₹36 Cr |
General Reserves | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr |
Other Reserves | ₹0.00 Cr | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹100 Cr | ₹113 Cr | ₹107 Cr | ₹91 Cr | ₹74 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹104 Cr | ₹116 Cr | ₹110 Cr | ₹94 Cr | ₹77 Cr |
Minority Interest | ₹3.33 Cr | ₹3.27 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.19 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹55 Cr | ₹37 Cr | ₹30 Cr | ₹23 Cr | ₹27 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹66 Cr | ₹45 Cr | ₹38 Cr | ₹29 Cr | ₹32 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-11 Cr | ₹-8.02 Cr | ₹-8.19 Cr | ₹-6.21 Cr | ₹-4.70 Cr |
Unsecured Loans | ₹27 Cr | ₹28 Cr | ₹36 Cr | ₹30 Cr | ₹20 Cr |
Fixed Deposits - Public | ₹29 Cr | ₹31 Cr | ₹30 Cr | ₹31 Cr | ₹26 Cr |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹8.60 Cr | ₹7.50 Cr | ₹14 Cr | ₹8.39 Cr | ₹3.39 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹-11 Cr | ₹-11 Cr | ₹-7.74 Cr | ₹-9.28 Cr | ₹-9.26 Cr |
Deferred Tax Assets / Liabilities | ₹16 Cr | ₹23 Cr | ₹23 Cr | ₹18 Cr | ₹11 Cr |
Deferred Tax Assets | ₹31 Cr | ₹19 Cr | ₹14 Cr | ₹15 Cr | ₹17 Cr |
Deferred Tax Liability | ₹47 Cr | ₹43 Cr | ₹38 Cr | ₹33 Cr | ₹28 Cr |
Other Long Term Liabilities | ₹9.87 Cr | ₹2.20 Cr | ₹2.05 Cr | ₹0.90 Cr | ₹0.65 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.86 Cr | ₹1.75 Cr | ₹1.80 Cr | ₹1.29 Cr | ₹1.79 Cr |
Total Non-Current Liabilities | ₹109 Cr | ₹92 Cr | ₹93 Cr | ₹73 Cr | ₹61 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹204 Cr | ₹117 Cr | ₹117 Cr | ₹81 Cr | ₹96 Cr |
Sundry Creditors | ₹204 Cr | ₹117 Cr | ₹117 Cr | ₹81 Cr | ₹96 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹60 Cr | ₹51 Cr | ₹46 Cr | ₹37 Cr | ₹33 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹7.38 Cr | ₹4.60 Cr |
Interest Accrued But Not Due | ₹0.60 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.32 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹45 Cr | ₹39 Cr | ₹33 Cr | ₹30 Cr | ₹28 Cr |
Short Term Borrowings | ₹58 Cr | ₹44 Cr | ₹31 Cr | ₹71 Cr | ₹77 Cr |
Secured ST Loans repayable on Demands | ₹52 Cr | ₹38 Cr | ₹24 Cr | ₹65 Cr | ₹69 Cr |
Working Capital Loans- Sec | ₹52 Cr | ₹38 Cr | ₹24 Cr | ₹65 Cr | ₹69 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-47 Cr | ₹-33 Cr | ₹-18 Cr | ₹-59 Cr | ₹-61 Cr |
Short Term Provisions | ₹0.69 Cr | ₹1.45 Cr | ₹0.85 Cr | ₹0.77 Cr | ₹2.02 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹0.51 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.69 Cr | ₹1.45 Cr | ₹0.85 Cr | ₹0.26 Cr | ₹2.02 Cr |
Total Current Liabilities | ₹322 Cr | ₹213 Cr | ₹195 Cr | ₹190 Cr | ₹207 Cr |
Total Liabilities | ₹538 Cr | ₹423 Cr | ₹399 Cr | ₹357 Cr | ₹346 Cr |
ASSETS | |||||
Gross Block | ₹439 Cr | ₹400 Cr | ₹383 Cr | ₹338 Cr | ₹318 Cr |
Less: Accumulated Depreciation | ₹141 Cr | ₹152 Cr | ₹140 Cr | ₹127 Cr | ₹116 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹298 Cr | ₹248 Cr | ₹243 Cr | ₹210 Cr | ₹202 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹11 Cr | ₹22 Cr | ₹3.39 Cr | ₹9.30 Cr | ₹9.63 Cr |
Non Current Investments | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr | ₹2.59 Cr |
Long Term Investment | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr | ₹2.59 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr | ₹2.59 Cr |
Long Term Loans & Advances | ₹14 Cr | ₹4.07 Cr | ₹3.85 Cr | ₹7.91 Cr | ₹7.41 Cr |
Other Non Current Assets | ₹1.00 Cr | ₹1.60 Cr | ₹1.66 Cr | ₹1.40 Cr | ₹1.25 Cr |
Total Non-Current Assets | ₹339 Cr | ₹286 Cr | ₹258 Cr | ₹234 Cr | ₹223 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹120 Cr | ₹70 Cr | ₹71 Cr | ₹60 Cr | ₹56 Cr |
Raw Materials | ₹47 Cr | ₹22 Cr | ₹23 Cr | ₹26 Cr | ₹20 Cr |
Work-in Progress | ₹12 Cr | ₹8.62 Cr | ₹9.01 Cr | ₹9.22 Cr | ₹5.00 Cr |
Finished Goods | ₹29 Cr | ₹28 Cr | ₹22 Cr | ₹14 Cr | ₹21 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹7.38 Cr | ₹7.38 Cr | ₹12 Cr | ₹8.03 Cr | ₹4.99 Cr |
Other Inventory | ₹25 Cr | ₹4.64 Cr | ₹5.19 Cr | ₹2.05 Cr | ₹4.65 Cr |
Sundry Debtors | ₹67 Cr | ₹56 Cr | ₹61 Cr | ₹51 Cr | ₹54 Cr |
Debtors more than Six months | ₹5.25 Cr | ₹4.92 Cr | ₹4.42 Cr | ₹5.18 Cr | - |
Debtors Others | ₹65 Cr | ₹54 Cr | ₹58 Cr | ₹47 Cr | ₹55 Cr |
Cash and Bank | ₹1.50 Cr | ₹0.86 Cr | ₹0.99 Cr | ₹1.17 Cr | ₹0.90 Cr |
Cash in hand | ₹0.18 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹0.07 Cr | ₹0.14 Cr |
Balances at Bank | ₹1.31 Cr | ₹0.64 Cr | ₹0.87 Cr | ₹1.10 Cr | ₹0.76 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.84 Cr | ₹4.85 Cr | ₹5.81 Cr | ₹5.45 Cr | ₹3.03 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.12 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.04 Cr |
Prepaid Expenses | ₹1.39 Cr | ₹2.78 Cr | ₹2.74 Cr | ₹1.59 Cr | ₹1.89 Cr |
Other current_assets | ₹2.32 Cr | ₹1.99 Cr | ₹2.99 Cr | ₹3.80 Cr | ₹1.11 Cr |
Short Term Loans and Advances | ₹6.36 Cr | ₹5.38 Cr | ₹2.77 Cr | ₹6.01 Cr | ₹8.61 Cr |
Advances recoverable in cash or in kind | ₹5.74 Cr | ₹6.74 Cr | ₹3.86 Cr | ₹6.95 Cr | ₹8.87 Cr |
Advance income tax and TDS | ₹0.80 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.70 Cr | ₹1.21 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-0.19 Cr | ₹-1.50 Cr | ₹-1.23 Cr | ₹-1.64 Cr | ₹-1.48 Cr |
Total Current Assets | ₹199 Cr | ₹137 Cr | ₹141 Cr | ₹123 Cr | ₹122 Cr |
Net Current Assets (Including Current Investments) | ₹-122 Cr | ₹-76 Cr | ₹-54 Cr | ₹-67 Cr | ₹-85 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹538 Cr | ₹423 Cr | ₹399 Cr | ₹357 Cr | ₹346 Cr |
Contingent Liabilities | ₹1.13 Cr | ₹1.36 Cr | ₹3.35 Cr | ₹24 Cr | ₹17 Cr |
Total Debt | ₹163 Cr | ₹128 Cr | ₹113 Cr | ₹140 Cr | ₹140 Cr |
Book Value | - | 183.06 | 174.79 | 148.34 | 121.65 |
Adjusted Book Value | 163.78 | 183.06 | 174.79 | 148.34 | 121.65 |
Compare Balance Sheet of peers of SAYAJI INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAYAJI INDUSTRIES | ₹203.4 Cr | 2.2% | 8.6% | 80.3% | Stock Analytics | |
VARUN BEVERAGES | ₹212,105.0 Cr | -0.9% | 4.2% | 24.8% | Stock Analytics | |
NESTLE INDIA | ₹208,914.0 Cr | -1% | -4.2% | -14.2% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹114,182.0 Cr | -0.9% | -3.4% | -5.1% | Stock Analytics | |
MARICO | ₹81,950.2 Cr | -1.4% | 4.1% | 19.9% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,449.8 Cr | 4.2% | 11.1% | 23.2% | Stock Analytics |
SAYAJI INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAYAJI INDUSTRIES | 2.2% |
8.6% |
80.3% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses