SHALIMAR PAINTS
|
SHALIMAR PAINTS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹1.91 Cr | ₹38 Cr | ₹0.05 Cr | ₹0.13 Cr | ₹0.21 Cr |
Total Reserves | ₹375 Cr | ₹301 Cr | ₹336 Cr | ₹212 Cr | ₹262 Cr |
Securities Premium | ₹612 Cr | ₹464 Cr | ₹469 Cr | ₹258 Cr | ₹258 Cr |
Capital Reserves | ₹2.25 Cr | - | - | - | - |
Profit & Loss Account Balance | ₹-389 Cr | ₹-315 Cr | ₹-175 Cr | ₹-86 Cr | ₹-36 Cr |
General Reserves | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
Other Reserves | ₹109 Cr | ₹111 Cr | ₹1.12 Cr | ₹-0.10 Cr | ₹-0.24 Cr |
Reserve excluding Revaluation Reserve | ₹266 Cr | ₹192 Cr | ₹336 Cr | ₹212 Cr | ₹262 Cr |
Revaluation reserve | ₹109 Cr | ₹109 Cr | - | - | - |
Shareholder's Funds | ₹393 Cr | ₹353 Cr | ₹351 Cr | ₹223 Cr | ₹273 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹20 Cr | ₹15 Cr | ₹29 Cr | ₹24 Cr | ₹18 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹32 Cr | ₹29 Cr | ₹43 Cr | ₹9.63 Cr | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-11 Cr | ₹-14 Cr | ₹-14 Cr | ₹14 Cr | ₹18 Cr |
Unsecured Loans | - | - | ₹53 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | ₹53 Cr | - | - |
Deferred Tax Assets / Liabilities | ₹2.48 Cr | ₹2.48 Cr | ₹2.48 Cr | ₹-20 Cr | ₹-46 Cr |
Deferred Tax Assets | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹61 Cr | ₹80 Cr |
Deferred Tax Liability | ₹2.73 Cr | ₹2.73 Cr | ₹2.73 Cr | ₹41 Cr | ₹34 Cr |
Other Long Term Liabilities | ₹1.71 Cr | ₹0.45 Cr | ₹1.06 Cr | ₹0.40 Cr | ₹1.77 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹7.56 Cr | ₹6.02 Cr | ₹5.31 Cr | ₹6.09 Cr | ₹6.13 Cr |
Total Non-Current Liabilities | ₹32 Cr | ₹24 Cr | ₹91 Cr | ₹11 Cr | ₹-20 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹135 Cr | ₹100 Cr | ₹98 Cr | ₹112 Cr | ₹96 Cr |
Sundry Creditors | ₹135 Cr | ₹100 Cr | ₹98 Cr | ₹112 Cr | ₹96 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹29 Cr | ₹81 Cr | ₹26 Cr | ₹36 Cr | ₹36 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.25 Cr | ₹1.17 Cr | ₹2.22 Cr | - | - |
Interest Accrued But Not Due | ₹0.01 Cr | - | ₹0.68 Cr | ₹0.27 Cr | ₹0.84 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹27 Cr | ₹80 Cr | ₹23 Cr | ₹36 Cr | ₹35 Cr |
Short Term Borrowings | ₹71 Cr | ₹56 Cr | ₹69 Cr | ₹100 Cr | ₹101 Cr |
Secured ST Loans repayable on Demands | ₹59 Cr | ₹18 Cr | ₹44 Cr | ₹87 Cr | ₹84 Cr |
Working Capital Loans- Sec | ₹59 Cr | ₹18 Cr | ₹29 Cr | ₹87 Cr | ₹84 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-48 Cr | ₹19 Cr | ₹-3.87 Cr | ₹-74 Cr | ₹-68 Cr |
Short Term Provisions | ₹9.31 Cr | ₹11 Cr | ₹12 Cr | ₹30 Cr | ₹30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹25 Cr | ₹25 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹9.31 Cr | ₹11 Cr | ₹12 Cr | ₹4.65 Cr | ₹4.48 Cr |
Total Current Liabilities | ₹244 Cr | ₹248 Cr | ₹205 Cr | ₹278 Cr | ₹262 Cr |
Total Liabilities | ₹670 Cr | ₹624 Cr | ₹647 Cr | ₹511 Cr | ₹515 Cr |
ASSETS | |||||
Gross Block | ₹355 Cr | ₹345 Cr | ₹336 Cr | ₹331 Cr | ₹329 Cr |
Less: Accumulated Depreciation | ₹81 Cr | ₹73 Cr | ₹61 Cr | ₹48 Cr | ₹35 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹275 Cr | ₹272 Cr | ₹276 Cr | ₹283 Cr | ₹295 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹34 Cr | ₹1.61 Cr | ₹0.17 Cr | ₹0.35 Cr | ₹0.10 Cr |
Non Current Investments | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Investment | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Loans & Advances | ₹14 Cr | ₹5.21 Cr | ₹4.38 Cr | ₹1.51 Cr | ₹1.82 Cr |
Other Non Current Assets | ₹0.52 Cr | ₹0.41 Cr | ₹0.61 Cr | ₹0.07 Cr | - |
Total Non-Current Assets | ₹325 Cr | ₹279 Cr | ₹281 Cr | ₹285 Cr | ₹297 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹116 Cr | ₹114 Cr | ₹95 Cr | ₹89 Cr | ₹87 Cr |
Raw Materials | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹21 Cr |
Work-in Progress | ₹7.82 Cr | ₹5.81 Cr | ₹4.96 Cr | ₹6.41 Cr | ₹3.23 Cr |
Finished Goods | ₹61 Cr | ₹61 Cr | ₹49 Cr | ₹48 Cr | ₹55 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹3.17 Cr | ₹3.05 Cr | ₹1.19 Cr | ₹3.49 Cr | ₹2.30 Cr |
Other Inventory | ₹11 Cr | ₹7.78 Cr | ₹6.31 Cr | ₹6.36 Cr | ₹4.93 Cr |
Sundry Debtors | ₹110 Cr | ₹108 Cr | ₹78 Cr | ₹80 Cr | ₹72 Cr |
Debtors more than Six months | ₹8.50 Cr | ₹7.82 Cr | ₹10 Cr | ₹17 Cr | - |
Debtors Others | ₹107 Cr | ₹107 Cr | ₹78 Cr | ₹78 Cr | ₹105 Cr |
Cash and Bank | ₹56 Cr | ₹23 Cr | ₹162 Cr | ₹7.70 Cr | ₹4.58 Cr |
Cash in hand | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Balances at Bank | ₹56 Cr | ₹23 Cr | ₹162 Cr | ₹7.69 Cr | ₹4.58 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.06 Cr | ₹4.87 Cr | ₹7.51 Cr | ₹7.43 Cr | ₹11 Cr |
Interest accrued on Investments | ₹0.96 Cr | ₹2.63 Cr | ₹0.31 Cr | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | ₹0.13 Cr | ₹0.14 Cr |
Prepaid Expenses | ₹1.05 Cr | ₹1.11 Cr | ₹1.14 Cr | ₹2.98 Cr | ₹2.34 Cr |
Other current_assets | ₹1.05 Cr | ₹1.13 Cr | ₹6.07 Cr | ₹4.33 Cr | ₹8.32 Cr |
Short Term Loans and Advances | ₹59 Cr | ₹95 Cr | ₹22 Cr | ₹42 Cr | ₹45 Cr |
Advances recoverable in cash or in kind | ₹5.30 Cr | ₹4.32 Cr | ₹7.58 Cr | ₹5.65 Cr | ₹7.17 Cr |
Advance income tax and TDS | - | ₹1.00 Cr | - | ₹28 Cr | ₹28 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹54 Cr | ₹90 Cr | ₹15 Cr | ₹8.47 Cr | ₹10 Cr |
Total Current Assets | ₹345 Cr | ₹344 Cr | ₹366 Cr | ₹226 Cr | ₹219 Cr |
Net Current Assets (Including Current Investments) | ₹101 Cr | ₹97 Cr | ₹161 Cr | ₹-51 Cr | ₹-44 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹670 Cr | ₹624 Cr | ₹647 Cr | ₹511 Cr | ₹515 Cr |
Contingent Liabilities | ₹36 Cr | ₹44 Cr | ₹77 Cr | ₹74 Cr | ₹77 Cr |
Total Debt | ₹103 Cr | ₹139 Cr | ₹166 Cr | ₹131 Cr | ₹121 Cr |
Book Value | 33.76 | 28.58 | 48.57 | 41.06 | 50.21 |
Adjusted Book Value | 33.76 | 28.58 | 48.57 | 41.06 | 50.21 |
Compare Balance Sheet of peers of SHALIMAR PAINTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHALIMAR PAINTS | ₹1,122.4 Cr | -1.8% | 3% | -32.3% | Stock Analytics | |
ASIAN PAINTS | ₹217,724.0 Cr | -3.6% | 0.8% | -22.4% | Stock Analytics | |
BERGER PAINTS INDIA | ₹56,499.3 Cr | -1% | 7.4% | -12.7% | Stock Analytics | |
KANSAI NEROLAC PAINTS | ₹19,583.7 Cr | -2.3% | -1.3% | -21.6% | Stock Analytics | |
AKZO NOBEL INDIA | ₹16,478.3 Cr | -4.5% | -2.3% | 27.6% | Stock Analytics | |
INDIGO PAINTS | ₹5,919.6 Cr | -3.1% | -0.7% | -12.8% | Stock Analytics |
SHALIMAR PAINTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHALIMAR PAINTS | -1.8% |
3% |
-32.3% |
SENSEX | 0.2% |
-0.1% |
7.2% |
You may also like the below Video Courses