SCHAEFFLER INDIA
|
SCHAEFFLER INDIA Last 5 Year Balance Sheet History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Equity - Authorised | ₹126 Cr | ₹126 Cr | ₹126 Cr | ₹126 Cr | ₹126 Cr |
Equity - Issued | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Equity Paid Up | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹4,784 Cr | ₹4,255 Cr | ₹3,622 Cr | ₹3,109 Cr | ₹2,931 Cr |
Securities Premium | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Capital Reserves | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
Profit & Loss Account Balance | ₹4,240 Cr | ₹3,711 Cr | ₹3,079 Cr | ₹2,565 Cr | ₹2,387 Cr |
General Reserves | ₹422 Cr | ₹422 Cr | ₹422 Cr | ₹422 Cr | ₹422 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹4,784 Cr | ₹4,255 Cr | ₹3,622 Cr | ₹3,109 Cr | ₹2,931 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹4,815 Cr | ₹4,286 Cr | ₹3,654 Cr | ₹3,140 Cr | ₹2,962 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹-45 Cr | ₹-38 Cr | ₹-40 Cr | ₹-36 Cr | ₹-24 Cr |
Deferred Tax Assets | ₹50 Cr | ₹43 Cr | ₹42 Cr | ₹36 Cr | ₹24 Cr |
Deferred Tax Liability | ₹4.52 Cr | ₹4.82 Cr | ₹1.63 Cr | - | ₹0.12 Cr |
Other Long Term Liabilities | ₹52 Cr | ₹57 Cr | ₹54 Cr | ₹59 Cr | ₹3.35 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹233 Cr | ₹228 Cr | ₹154 Cr | ₹92 Cr | ₹42 Cr |
Total Non-Current Liabilities | ₹240 Cr | ₹246 Cr | ₹169 Cr | ₹115 Cr | ₹22 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,051 Cr | ₹1,112 Cr | ₹965 Cr | ₹769 Cr | ₹499 Cr |
Sundry Creditors | ₹1,051 Cr | ₹1,112 Cr | ₹965 Cr | ₹769 Cr | ₹499 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹264 Cr | ₹200 Cr | ₹136 Cr | ₹128 Cr | ₹117 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹4.76 Cr | ₹9.49 Cr | ₹17 Cr | ₹7.57 Cr | ₹11 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹259 Cr | ₹191 Cr | ₹118 Cr | ₹120 Cr | ₹106 Cr |
Short Term Borrowings | - | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | - |
Short Term Provisions | ₹82 Cr | ₹66 Cr | ₹87 Cr | ₹61 Cr | ₹22 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹14 Cr | ₹8.06 Cr | ₹20 Cr | ₹1.25 Cr | ₹2.96 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹68 Cr | ₹58 Cr | ₹67 Cr | ₹60 Cr | ₹19 Cr |
Total Current Liabilities | ₹1,398 Cr | ₹1,378 Cr | ₹1,187 Cr | ₹958 Cr | ₹638 Cr |
Total Liabilities | ₹6,453 Cr | ₹5,910 Cr | ₹5,010 Cr | ₹4,213 Cr | ₹3,622 Cr |
ASSETS | |||||
Gross Block | ₹2,544 Cr | ₹2,170 Cr | ₹1,954 Cr | ₹1,704 Cr | ₹1,400 Cr |
Less: Accumulated Depreciation | ₹1,264 Cr | ₹1,047 Cr | ₹884 Cr | ₹699 Cr | ₹505 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,280 Cr | ₹1,123 Cr | ₹1,070 Cr | ₹1,006 Cr | ₹895 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹491 Cr | ₹249 Cr | ₹89 Cr | ₹160 Cr | ₹166 Cr |
Non Current Investments | ₹142 Cr | - | - | - | - |
Long Term Investment | ₹142 Cr | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹142 Cr | - | - | - | - |
Long Term Loans & Advances | ₹430 Cr | ₹430 Cr | ₹307 Cr | ₹244 Cr | ₹157 Cr |
Other Non Current Assets | ₹19 Cr | ₹121 Cr | ₹128 Cr | ₹76 Cr | ₹139 Cr |
Total Non-Current Assets | ₹2,362 Cr | ₹1,922 Cr | ₹1,594 Cr | ₹1,486 Cr | ₹1,357 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹1,311 Cr | ₹1,243 Cr | ₹1,086 Cr | ₹714 Cr | ₹720 Cr |
Raw Materials | ₹377 Cr | ₹393 Cr | ₹292 Cr | ₹159 Cr | ₹107 Cr |
Work-in Progress | ₹61 Cr | ₹45 Cr | ₹55 Cr | ₹48 Cr | ₹38 Cr |
Finished Goods | ₹339 Cr | ₹289 Cr | ₹260 Cr | ₹151 Cr | ₹267 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹65 Cr | ₹56 Cr | ₹52 Cr | ₹49 Cr | ₹57 Cr |
Other Inventory | ₹469 Cr | ₹459 Cr | ₹427 Cr | ₹306 Cr | ₹251 Cr |
Sundry Debtors | ₹1,049 Cr | ₹1,032 Cr | ₹846 Cr | ₹692 Cr | ₹632 Cr |
Debtors more than Six months | ₹9.62 Cr | ₹0.83 Cr | ₹0.64 Cr | - | - |
Debtors Others | ₹1,042 Cr | ₹1,035 Cr | ₹850 Cr | ₹709 Cr | ₹639 Cr |
Cash and Bank | ₹1,585 Cr | ₹1,555 Cr | ₹1,416 Cr | ₹1,246 Cr | ₹835 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹1,585 Cr | ₹1,555 Cr | ₹1,416 Cr | ₹1,246 Cr | ₹835 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹44 Cr | ₹38 Cr | ₹26 Cr | ₹30 Cr | ₹41 Cr |
Interest accrued on Investments | ₹31 Cr | ₹24 Cr | ₹12 Cr | ₹17 Cr | ₹19 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | ₹0.13 Cr | ₹0.32 Cr |
Interest accrued and or due on loans | ₹0.79 Cr | ₹0.24 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.05 Cr |
Prepaid Expenses | ₹0.44 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.50 Cr | ₹1.27 Cr |
Other current_assets | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹20 Cr |
Short Term Loans and Advances | ₹102 Cr | ₹85 Cr | ₹41 Cr | ₹44 Cr | ₹36 Cr |
Advances recoverable in cash or in kind | ₹28 Cr | ₹23 Cr | ₹20 Cr | ₹25 Cr | ₹19 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹73 Cr | ₹63 Cr | ₹21 Cr | ₹19 Cr | ₹17 Cr |
Total Current Assets | ₹4,091 Cr | ₹3,953 Cr | ₹3,416 Cr | ₹2,726 Cr | ₹2,265 Cr |
Net Current Assets (Including Current Investments) | ₹2,693 Cr | ₹2,575 Cr | ₹2,229 Cr | ₹1,768 Cr | ₹1,627 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹6,453 Cr | ₹5,910 Cr | ₹5,010 Cr | ₹4,213 Cr | ₹3,622 Cr |
Contingent Liabilities | ₹85 Cr | ₹76 Cr | ₹79 Cr | ₹62 Cr | ₹58 Cr |
Total Debt | - | - | - | - | - |
Book Value | 308.08 | 274.21 | 1,168.80 | 1,004.57 | 947.59 |
Adjusted Book Value | 308.08 | 274.21 | 233.76 | 200.91 | 189.52 |
Compare Balance Sheet of peers of SCHAEFFLER INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SCHAEFFLER INDIA | ₹56,140.6 Cr | 5.8% | 4.1% | 26.9% | Stock Analytics | |
TIMKEN INDIA | ₹25,405.9 Cr | 0.6% | 2.3% | 13.4% | Stock Analytics | |
SKF INDIA | ₹24,749.9 Cr | 4.2% | -1.4% | 8.2% | Stock Analytics | |
ROLEX RINGS | ₹5,512.0 Cr | -1% | -2.6% | -11.2% | Stock Analytics | |
NRB BEARINGS | ₹2,825.3 Cr | 1.8% | 15.4% | 10.5% | Stock Analytics | |
GALAXY BEARINGS | ₹335.5 Cr | -3.4% | -20% | -26.5% | Stock Analytics |
SCHAEFFLER INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SCHAEFFLER INDIA | 5.8% |
4.1% |
26.9% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses