SHEELA FOAM
|
SHEELA FOAM Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹54 Cr | ₹49 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
Equity - Authorised | ₹130 Cr | ₹130 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr |
Equity - Issued | ₹54 Cr | ₹49 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
Equity Paid Up | ₹54 Cr | ₹49 Cr | ₹24 Cr | ₹24 Cr | ₹24 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 | ₹2.42 Cr | - | - | - | - |
Total Reserves | ₹2,863 Cr | ₹1,549 Cr | ₹1,368 Cr | ₹1,160 Cr | ₹895 Cr |
Securities Premium | ₹1,136 Cr | - | - | - | - |
Capital Reserves | ₹0.98 Cr | ₹0.67 Cr | ₹3.96 Cr | ₹24 Cr | ₹14 Cr |
Profit & Loss Account Balance | ₹1,684 Cr | ₹1,505 Cr | ₹1,313 Cr | ₹1,103 Cr | ₹871 Cr |
General Reserves | - | - | ₹17 Cr | ₹17 Cr | ₹17 Cr |
Other Reserves | ₹43 Cr | ₹43 Cr | ₹34 Cr | ₹16 Cr | ₹-7.13 Cr |
Reserve excluding Revaluation Reserve | ₹2,863 Cr | ₹1,549 Cr | ₹1,368 Cr | ₹1,160 Cr | ₹895 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹2,920 Cr | ₹1,598 Cr | ₹1,393 Cr | ₹1,184 Cr | ₹920 Cr |
Minority Interest | ₹61 Cr | ₹8.27 Cr | ₹7.63 Cr | ₹8.92 Cr | ₹6.67 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹224 Cr | ₹284 Cr | ₹227 Cr | ₹131 Cr | ₹155 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹313 Cr | ₹395 Cr | ₹269 Cr | ₹131 Cr | ₹168 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-90 Cr | ₹-111 Cr | ₹-41 Cr | - | ₹-14 Cr |
Unsecured Loans | ₹721 Cr | - | ₹0.82 Cr | ₹1.15 Cr | ₹2.59 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 | ₹84 Cr | ₹53 Cr | ₹68 Cr | ₹1.15 Cr | ₹7.37 Cr |
Other Unsecured Loan | ₹637 Cr | ₹-53 Cr | ₹-67 Cr | - | ₹-4.78 Cr |
Deferred Tax Assets / Liabilities | ₹-207 Cr | ₹2.83 Cr | ₹1.84 Cr | ₹8.88 Cr | ₹11 Cr |
Deferred Tax Assets | ₹244 Cr | ₹13 Cr | ₹12 Cr | ₹5.00 Cr | ₹3.65 Cr |
Deferred Tax Liability | ₹37 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
Other Long Term Liabilities | ₹246 Cr | ₹114 Cr | ₹156 Cr | ₹159 Cr | ₹156 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹238 Cr | ₹148 Cr | ₹280 Cr | ₹249 Cr | ₹8.59 Cr |
Total Non-Current Liabilities | ₹1,221 Cr | ₹548 Cr | ₹666 Cr | ₹550 Cr | ₹333 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹388 Cr | ₹259 Cr | ₹285 Cr | ₹330 Cr | ₹153 Cr |
Sundry Creditors | ₹388 Cr | ₹259 Cr | ₹285 Cr | ₹330 Cr | ₹153 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹578 Cr | ₹383 Cr | ₹253 Cr | ₹147 Cr | ₹182 Cr |
Bank Overdraft / Short term credit | - | - | ₹0.27 Cr | - | - |
Advances received from customers | ₹44 Cr | ₹38 Cr | ₹35 Cr | ₹55 Cr | ₹45 Cr |
Interest Accrued But Not Due | - | ₹0.16 Cr | - | ₹1.43 Cr | ₹3.21 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹30 Cr | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹504 Cr | ₹345 Cr | ₹217 Cr | ₹91 Cr | ₹135 Cr |
Short Term Borrowings | ₹134 Cr | ₹19 Cr | ₹1.16 Cr | ₹73 Cr | ₹36 Cr |
Secured ST Loans repayable on Demands | ₹133 Cr | ₹19 Cr | - | ₹15 Cr | ₹4.77 Cr |
Working Capital Loans- Sec | ₹107 Cr | ₹19 Cr | - | ₹15 Cr | ₹4.77 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-107 Cr | ₹-19 Cr | ₹1.16 Cr | ₹42 Cr | ₹26 Cr |
Short Term Provisions | ₹30 Cr | ₹21 Cr | ₹11 Cr | ₹304 Cr | ₹13 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.24 Cr | ₹0.02 Cr | - | ₹290 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹29 Cr | ₹21 Cr | ₹11 Cr | ₹15 Cr | ₹13 Cr |
Total Current Liabilities | ₹1,129 Cr | ₹682 Cr | ₹550 Cr | ₹855 Cr | ₹385 Cr |
Total Liabilities | ₹5,331 Cr | ₹2,837 Cr | ₹2,616 Cr | ₹2,598 Cr | ₹1,644 Cr |
ASSETS | |||||
Gross Block | ₹3,791 Cr | ₹1,261 Cr | ₹1,185 Cr | ₹1,123 Cr | ₹1,016 Cr |
Less: Accumulated Depreciation | ₹713 Cr | ₹449 Cr | ₹358 Cr | ₹288 Cr | ₹225 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,078 Cr | ₹812 Cr | ₹827 Cr | ₹835 Cr | ₹792 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹161 Cr | ₹287 Cr | ₹120 Cr | ₹33 Cr | ₹18 Cr |
Non Current Investments | ₹860 Cr | ₹56 Cr | ₹529 Cr | ₹304 Cr | ₹12 Cr |
Long Term Investment | ₹860 Cr | ₹56 Cr | ₹529 Cr | ₹304 Cr | ₹12 Cr |
Quoted | - | - | ₹479 Cr | ₹304 Cr | ₹12 Cr |
Unquoted | ₹860 Cr | ₹56 Cr | ₹50 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Loans & Advances | ₹299 Cr | ₹194 Cr | ₹298 Cr | ₹251 Cr | ₹3.94 Cr |
Other Non Current Assets | ₹1.93 Cr | ₹0.38 Cr | ₹0.39 Cr | ₹0.40 Cr | ₹2.52 Cr |
Total Non-Current Assets | ₹4,456 Cr | ₹1,403 Cr | ₹1,830 Cr | ₹1,481 Cr | ₹887 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹18 Cr | ₹712 Cr | ₹89 Cr | ₹107 Cr | ₹220 Cr |
Quoted | ₹18 Cr | ₹712 Cr | ₹89 Cr | ₹107 Cr | ₹220 Cr |
Unquoted | ₹0.27 Cr | ₹0.27 Cr | ₹0.25 Cr | - | - |
Inventories | ₹339 Cr | ₹331 Cr | ₹314 Cr | ₹315 Cr | ₹227 Cr |
Raw Materials | ₹202 Cr | ₹198 Cr | ₹194 Cr | ₹204 Cr | ₹95 Cr |
Work-in Progress | ₹39 Cr | ₹54 Cr | ₹53 Cr | ₹62 Cr | ₹46 Cr |
Finished Goods | ₹59 Cr | ₹34 Cr | ₹40 Cr | ₹30 Cr | ₹35 Cr |
Packing Materials | ₹6.66 Cr | ₹5.93 Cr | ₹8.40 Cr | ₹6.34 Cr | ₹5.73 Cr |
Stores  and Spare | ₹19 Cr | ₹12 Cr | ₹9.38 Cr | ₹9.83 Cr | ₹9.06 Cr |
Other Inventory | ₹13 Cr | ₹27 Cr | ₹9.26 Cr | ₹2.89 Cr | ₹36 Cr |
Sundry Debtors | ₹364 Cr | ₹282 Cr | ₹269 Cr | ₹302 Cr | ₹216 Cr |
Debtors more than Six months | ₹62 Cr | ₹25 Cr | ₹10 Cr | ₹17 Cr | - |
Debtors Others | ₹338 Cr | ₹283 Cr | ₹267 Cr | ₹300 Cr | ₹229 Cr |
Cash and Bank | ₹49 Cr | ₹43 Cr | ₹41 Cr | ₹58 Cr | ₹45 Cr |
Cash in hand | ₹0.21 Cr | ₹0.13 Cr | ₹0.21 Cr | ₹24 Cr | ₹0.14 Cr |
Balances at Bank | ₹49 Cr | ₹42 Cr | ₹41 Cr | ₹34 Cr | ₹44 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹30 Cr | ₹8.62 Cr | ₹27 Cr | ₹19 Cr | ₹24 Cr |
Interest accrued on Investments | ₹0.37 Cr | ₹0.08 Cr | ₹20 Cr | ₹6.93 Cr | ₹0.08 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹21 Cr | ₹6.25 Cr | ₹4.91 Cr | ₹4.28 Cr | ₹4.03 Cr |
Other current_assets | ₹8.77 Cr | ₹2.29 Cr | ₹2.40 Cr | ₹7.92 Cr | ₹20 Cr |
Short Term Loans and Advances | ₹75 Cr | ₹57 Cr | ₹45 Cr | ₹315 Cr | ₹26 Cr |
Advances recoverable in cash or in kind | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹19 Cr | ₹14 Cr |
Advance income tax and TDS | ₹0.77 Cr | - | - | ₹285 Cr | ₹0.19 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹58 Cr | ₹38 Cr | ₹26 Cr | ₹5.60 Cr | ₹6.56 Cr |
Total Current Assets | ₹875 Cr | ₹1,433 Cr | ₹786 Cr | ₹1,116 Cr | ₹757 Cr |
Net Current Assets (Including Current Investments) | ₹-254 Cr | ₹751 Cr | ₹237 Cr | ₹262 Cr | ₹372 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹5,331 Cr | ₹2,837 Cr | ₹2,616 Cr | ₹2,598 Cr | ₹1,644 Cr |
Contingent Liabilities | ₹45 Cr | ₹16 Cr | ₹15 Cr | ₹20 Cr | ₹20 Cr |
Total Debt | ₹1,281 Cr | ₹468 Cr | ₹338 Cr | ₹206 Cr | ₹212 Cr |
Book Value | - | 164.03 | 285.46 | 242.77 | 188.54 |
Adjusted Book Value | 268.42 | 163.82 | 142.73 | 121.38 | 94.27 |
Compare Balance Sheet of peers of SHEELA FOAM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHEELA FOAM | ₹9,968.9 Cr | 1.7% | -11.8% | -19.3% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹580,654.0 Cr | 3.3% | 4.3% | -1.9% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹114,710.0 Cr | -0.4% | 2.6% | -4.3% | Stock Analytics | |
DABUR INDIA | ₹93,826.4 Cr | 1.2% | 3.1% | -0.4% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹76,732.6 Cr | 4.2% | 1.5% | 11.2% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹47,037.4 Cr | 3.3% | -0.6% | -15.9% | Stock Analytics |
SHEELA FOAM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHEELA FOAM | 1.7% |
-11.8% |
-19.3% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses