SHERA ENERGY
|
SHERA ENERGY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Authorised | ₹26 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity Paid Up | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹84 Cr | ₹66 Cr | ₹47 Cr | ₹41 Cr | ₹36 Cr |
Securities Premium | ₹17 Cr | ₹17 Cr | ₹4.99 Cr | ₹4.99 Cr | ₹4.99 Cr |
Capital Reserves | ₹1.98 Cr | ₹1.98 Cr | ₹1.98 Cr | ₹1.98 Cr | ₹1.98 Cr |
Profit & Loss Account Balance | ₹65 Cr | ₹47 Cr | ₹40 Cr | ₹34 Cr | ₹29 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹0.25 Cr | ₹0.07 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.00 Cr |
Reserve excluding Revaluation Reserve | ₹84 Cr | ₹66 Cr | ₹47 Cr | ₹41 Cr | ₹36 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹107 Cr | ₹89 Cr | ₹67 Cr | ₹61 Cr | ₹56 Cr |
Minority Interest | ₹21 Cr | ₹19 Cr | ₹9.83 Cr | ₹8.72 Cr | ₹8.08 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹29 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr | ₹24 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | ₹25 Cr | ₹27 Cr | ₹24 Cr |
Term Loans - Institutions | ₹29 Cr | ₹28 Cr | ₹-0.04 Cr | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹13 Cr | ₹13 Cr | ₹19 Cr | ₹16 Cr | ₹17 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹8.61 Cr | ₹8.38 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | ₹0.55 Cr | ₹2.37 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹4.44 Cr | ₹4.63 Cr | ₹3.17 Cr | ₹1.44 Cr | ₹1.16 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹8.88 Cr | ₹6.72 Cr | ₹5.56 Cr | ₹4.55 Cr | ₹3.87 Cr |
Deferred Tax Assets | - | - | - | - | - |
Deferred Tax Liability | ₹8.88 Cr | ₹6.72 Cr | ₹5.56 Cr | ₹4.55 Cr | ₹3.87 Cr |
Other Long Term Liabilities | - | - | ₹0.37 Cr | ₹2.14 Cr | ₹2.97 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.52 Cr | ₹0.43 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.15 Cr |
Total Non-Current Liabilities | ₹52 Cr | ₹49 Cr | ₹50 Cr | ₹50 Cr | ₹48 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹145 Cr | ₹100 Cr | ₹121 Cr | ₹109 Cr | ₹91 Cr |
Sundry Creditors | ₹145 Cr | ₹100 Cr | ₹121 Cr | ₹109 Cr | ₹91 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹52 Cr | ₹57 Cr | ₹15 Cr | ₹14 Cr | ₹9.91 Cr |
Bank Overdraft / Short term credit | - | - | - | - | ₹0.67 Cr |
Advances received from customers | ₹2.35 Cr | ₹2.03 Cr | ₹1.96 Cr | ₹0.50 Cr | ₹1.54 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | ₹0.37 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.30 Cr |
Other Liabilities | ₹50 Cr | ₹55 Cr | ₹12 Cr | ₹13 Cr | ₹7.41 Cr |
Short Term Borrowings | ₹65 Cr | ₹60 Cr | ₹63 Cr | ₹50 Cr | ₹64 Cr |
Secured ST Loans repayable on Demands | ₹61 Cr | ₹38 Cr | ₹38 Cr | ₹33 Cr | ₹40 Cr |
Working Capital Loans- Sec | ₹61 Cr | ₹38 Cr | ₹38 Cr | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-57 Cr | ₹-16 Cr | ₹-14 Cr | ₹18 Cr | ₹24 Cr |
Short Term Provisions | ₹1.88 Cr | ₹1.31 Cr | ₹0.70 Cr | ₹0.99 Cr | ₹0.85 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.38 Cr | ₹0.29 Cr | - | ₹0.56 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.51 Cr | ₹1.02 Cr | ₹0.70 Cr | ₹0.43 Cr | ₹0.85 Cr |
Total Current Liabilities | ₹265 Cr | ₹219 Cr | ₹199 Cr | ₹174 Cr | ₹165 Cr |
Total Liabilities | ₹444 Cr | ₹375 Cr | ₹325 Cr | ₹293 Cr | ₹277 Cr |
ASSETS | |||||
Gross Block | ₹127 Cr | ₹116 Cr | ₹110 Cr | ₹106 Cr | ₹106 Cr |
Less: Accumulated Depreciation | ₹38 Cr | ₹32 Cr | ₹27 Cr | ₹23 Cr | ₹18 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹89 Cr | ₹84 Cr | ₹82 Cr | ₹84 Cr | ₹88 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹5.23 Cr | ₹2.14 Cr | ₹2.66 Cr | ₹3.87 Cr | ₹2.00 Cr |
Non Current Investments | - | - | - | ₹0.25 Cr | ₹0.25 Cr |
Long Term Investment | - | - | - | ₹0.25 Cr | ₹0.25 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | ₹0.25 Cr | ₹0.25 Cr |
Long Term Loans & Advances | ₹2.26 Cr | ₹1.34 Cr | ₹1.28 Cr | ₹1.42 Cr | ₹1.78 Cr |
Other Non Current Assets | ₹1.60 Cr | ₹0.42 Cr | - | - | - |
Total Non-Current Assets | ₹98 Cr | ₹88 Cr | ₹86 Cr | ₹89 Cr | ₹92 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹197 Cr | ₹160 Cr | ₹138 Cr | ₹101 Cr | ₹68 Cr |
Raw Materials | ₹26 Cr | ₹19 Cr | ₹21 Cr | ₹11 Cr | ₹10 Cr |
Work-in Progress | ₹169 Cr | ₹124 Cr | ₹102 Cr | ₹83 Cr | ₹51 Cr |
Finished Goods | ₹2.78 Cr | ₹18 Cr | - | ₹7.89 Cr | ₹7.15 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | ₹15 Cr | - | - |
Sundry Debtors | ₹114 Cr | ₹95 Cr | ₹72 Cr | ₹77 Cr | ₹94 Cr |
Debtors more than Six months | ₹8.38 Cr | ₹9.76 Cr | ₹11 Cr | ₹9.71 Cr | ₹5.02 Cr |
Debtors Others | ₹106 Cr | ₹85 Cr | ₹61 Cr | ₹68 Cr | ₹89 Cr |
Cash and Bank | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Cash in hand | ₹0.17 Cr | ₹0.22 Cr | ₹0.08 Cr | ₹0.20 Cr | ₹0.16 Cr |
Balances at Bank | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹5.76 Cr | ₹7.81 Cr | ₹5.42 Cr | ₹4.12 Cr | ₹3.58 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.13 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.07 Cr |
Prepaid Expenses | ₹3.91 Cr | ₹2.80 Cr | ₹2.30 Cr | ₹2.08 Cr | ₹2.00 Cr |
Other current_assets | ₹1.72 Cr | ₹4.97 Cr | ₹3.09 Cr | ₹1.99 Cr | ₹1.51 Cr |
Short Term Loans and Advances | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹9.13 Cr | ₹8.58 Cr |
Advances recoverable in cash or in kind | ₹5.80 Cr | ₹4.61 Cr | ₹4.26 Cr | ₹4.60 Cr | ₹5.03 Cr |
Advance income tax and TDS | ₹0.52 Cr | ₹0.53 Cr | ₹0.49 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹7.05 Cr | ₹6.64 Cr | ₹6.33 Cr | ₹4.54 Cr | ₹3.54 Cr |
Total Current Assets | ₹346 Cr | ₹287 Cr | ₹239 Cr | ₹204 Cr | ₹186 Cr |
Net Current Assets (Including Current Investments) | ₹82 Cr | ₹69 Cr | ₹40 Cr | ₹30 Cr | ₹21 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹444 Cr | ₹375 Cr | ₹325 Cr | ₹293 Cr | ₹277 Cr |
Contingent Liabilities | ₹56 Cr | ₹51 Cr | ₹73 Cr | - | - |
Total Debt | ₹120 Cr | ₹113 Cr | ₹118 Cr | ₹106 Cr | ₹111 Cr |
Book Value | 46.92 | 39.12 | 33.49 | 30.47 | 28.21 |
Adjusted Book Value | 46.92 | 39.12 | 33.49 | 30.47 | 28.21 |
Compare Balance Sheet of peers of SHERA ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHERA ENERGY | ₹426.8 Cr | -5.1% | -13.4% | 32.7% | Stock Analytics | |
HINDUSTAN ZINC | ₹191,513.0 Cr | -4.5% | -7.1% | 51.1% | Stock Analytics | |
VEDANTA | ₹180,034.0 Cr | -6.9% | 4.1% | 88.2% | Stock Analytics | |
HINDALCO INDUSTRIES | ₹141,328.0 Cr | -0.8% | -4.8% | 15.7% | Stock Analytics | |
HINDUSTAN COPPER | ₹25,466.6 Cr | -0.1% | 0.7% | 38.2% | Stock Analytics | |
GRAVITA INDIA | ₹16,607.6 Cr | -6.9% | 5.1% | 124.1% | Stock Analytics |
SHERA ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHERA ENERGY | -5.1% |
-13.4% |
32.7% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses