SHIVA CEMENT
|
SHIVA CEMENT Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹59 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr |
| Equity - Authorised | ₹80 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr | ₹60 Cr |
| Equity - Issued | ₹59 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr |
| Equity Paid Up | ₹59 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 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 | - | - | - | - | - |
| Total Reserves | ₹44 Cr | ₹-186 Cr | ₹-117 Cr | ₹-82 Cr | ₹-56 Cr |
| Securities Premium | ₹425 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr |
| Capital Reserves | ₹8.12 Cr | ₹8.12 Cr | ₹8.12 Cr | ₹8.12 Cr | ₹8.12 Cr |
| Profit & Loss Account Balance | ₹-434 Cr | ₹-291 Cr | ₹-222 Cr | ₹-142 Cr | ₹-116 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹45 Cr | ₹45 Cr | ₹45 Cr | - | - |
| Reserve excluding Revaluation Reserve | ₹44 Cr | ₹-186 Cr | ₹-117 Cr | ₹-82 Cr | ₹-56 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹103 Cr | ₹-147 Cr | ₹-78 Cr | ₹-43 Cr | ₹-17 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹635 Cr | ₹635 Cr | ₹609 Cr | ₹308 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹703 Cr | ₹661 Cr | ₹609 Cr | ₹308 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-68 Cr | ₹-27 Cr | - | - | - |
| Unsecured Loans | ₹711 Cr | ₹762 Cr | ₹538 Cr | ₹494 Cr | ₹242 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 | ₹640 Cr | ₹698 Cr | ₹621 Cr | ₹394 Cr | ₹142 Cr |
| Other Unsecured Loan | ₹70 Cr | ₹64 Cr | ₹-83 Cr | ₹100 Cr | ₹100 Cr |
| Deferred Tax Assets / Liabilities | ₹-119 Cr | ₹-100 Cr | ₹-76 Cr | ₹-48 Cr | ₹-39 Cr |
| Deferred Tax Assets | ₹223 Cr | ₹180 Cr | ₹76 Cr | ₹64 Cr | ₹57 Cr |
| Deferred Tax Liability | ₹104 Cr | ₹80 Cr | - | ₹16 Cr | ₹18 Cr |
| Other Long Term Liabilities | ₹0.99 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹19 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹5.94 Cr |
| Total Non-Current Liabilities | ₹1,247 Cr | ₹1,310 Cr | ₹1,082 Cr | ₹764 Cr | ₹209 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹63 Cr | ₹58 Cr | ₹51 Cr | ₹5.10 Cr | ₹7.61 Cr |
| Sundry Creditors | ₹46 Cr | ₹58 Cr | ₹51 Cr | ₹5.10 Cr | ₹7.61 Cr |
| Acceptances | ₹17 Cr | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹168 Cr | ₹221 Cr | ₹260 Cr | ₹124 Cr | ₹59 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹47 Cr | ₹133 Cr | ₹0.04 Cr | ₹0.52 Cr | ₹0.36 Cr |
| Interest Accrued But Not Due | ₹11 Cr | ₹14 Cr | ₹10 Cr | ₹6.88 Cr | ₹45 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹110 Cr | ₹74 Cr | ₹250 Cr | ₹116 Cr | ₹13 Cr |
| Short Term Borrowings | - | - | - | - | ₹4.75 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | ₹4.75 Cr |
| Working Capital Loans- Sec | - | - | - | - | ₹4.75 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | ₹-4.75 Cr |
| Short Term Provisions | ₹0.78 Cr | ₹0.49 Cr | ₹0.17 Cr | ₹0.23 Cr | ₹0.36 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.78 Cr | ₹0.49 Cr | ₹0.17 Cr | ₹0.23 Cr | ₹0.36 Cr |
| Total Current Liabilities | ₹232 Cr | ₹279 Cr | ₹311 Cr | ₹129 Cr | ₹71 Cr |
| Total Liabilities | ₹1,582 Cr | ₹1,442 Cr | ₹1,315 Cr | ₹850 Cr | ₹263 Cr |
| ASSETS | |||||
| Gross Block | ₹1,206 Cr | ₹1,154 Cr | ₹123 Cr | ₹151 Cr | ₹165 Cr |
| Less: Accumulated Depreciation | ₹80 Cr | ₹120 Cr | ₹87 Cr | ₹39 Cr | ₹37 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,126 Cr | ₹1,034 Cr | ₹35 Cr | ₹112 Cr | ₹128 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹105 Cr | ₹110 Cr | ₹890 Cr | ₹459 Cr | ₹29 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹154 Cr | ₹57 Cr | ₹100 Cr | ₹160 Cr | ₹69 Cr |
| Other Non Current Assets | ₹38 Cr | ₹75 Cr | ₹78 Cr | ₹13 Cr | ₹4.61 Cr |
| Total Non-Current Assets | ₹1,430 Cr | ₹1,304 Cr | ₹1,118 Cr | ₹749 Cr | ₹233 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹65 Cr | ₹45 Cr | ₹32 Cr | ₹11 Cr | ₹12 Cr |
| Raw Materials | ₹0.74 Cr | ₹0.27 Cr | ₹0.83 Cr | ₹0.50 Cr | ₹5.41 Cr |
| Work-in Progress | ₹17 Cr | ₹6.48 Cr | ₹9.07 Cr | ₹9.23 Cr | ₹1.81 Cr |
| Finished Goods | ₹21 Cr | ₹20 Cr | ₹10 Cr | - | ₹0.27 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | ₹4.53 Cr | ₹1.96 Cr | ₹0.77 Cr | ₹2.57 Cr |
| Other Inventory | ₹6.16 Cr | ₹13 Cr | ₹10 Cr | ₹0.84 Cr | ₹1.85 Cr |
| Sundry Debtors | ₹0.58 Cr | - | ₹7.99 Cr | ₹0.03 Cr | ₹1.89 Cr |
| Debtors more than Six months | ₹1.38 Cr | ₹1.30 Cr | ₹1.30 Cr | ₹1.32 Cr | ₹1.43 Cr |
| Debtors Others | ₹0.50 Cr | - | ₹7.99 Cr | - | ₹1.70 Cr |
| Cash and Bank | ₹3.34 Cr | ₹9.88 Cr | ₹2.69 Cr | ₹13 Cr | ₹7.97 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹3.34 Cr | ₹9.88 Cr | ₹2.69 Cr | ₹13 Cr | ₹7.97 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹40 Cr | ₹7.22 Cr | ₹2.31 Cr | ₹0.84 Cr | ₹0.34 Cr |
| Interest accrued on Investments | ₹4.98 Cr | ₹3.62 Cr | ₹2.28 Cr | - | ₹0.12 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | ₹0.78 Cr | - |
| Prepaid Expenses | ₹31 Cr | ₹3.28 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.22 Cr |
| Other current_assets | ₹3.69 Cr | ₹0.32 Cr | - | - | - |
| Short Term Loans and Advances | ₹43 Cr | ₹77 Cr | ₹152 Cr | ₹76 Cr | ₹7.76 Cr |
| Advances recoverable in cash or in kind | ₹16 Cr | ₹11 Cr | ₹19 Cr | ₹0.84 Cr | ₹0.28 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹27 Cr | ₹66 Cr | ₹133 Cr | ₹75 Cr | ₹7.48 Cr |
| Total Current Assets | ₹152 Cr | ₹138 Cr | ₹197 Cr | ₹101 Cr | ₹30 Cr |
| Net Current Assets (Including Current Investments) | ₹-80 Cr | ₹-141 Cr | ₹-114 Cr | ₹-28 Cr | ₹-42 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,582 Cr | ₹1,442 Cr | ₹1,315 Cr | ₹850 Cr | ₹263 Cr |
| Contingent Liabilities | ₹37 Cr | ₹36 Cr | ₹34 Cr | ₹26 Cr | ₹25 Cr |
| Total Debt | ₹1,414 Cr | ₹1,423 Cr | ₹1,289 Cr | ₹802 Cr | ₹247 Cr |
| Book Value | 3.50 | -7.53 | -4.02 | -2.19 | -0.89 |
| Adjusted Book Value | 3.50 | -7.03 | -3.75 | -2.04 | -0.83 |
Compare Balance Sheet of peers of SHIVA CEMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHIVA CEMENT | ₹729.2 Cr | -3.3% | -12% | -39.6% | Stock Analytics | |
| ULTRATECH CEMENT | ₹350,860.0 Cr | -1.5% | -1.7% | 6.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹138,101.0 Cr | -0.7% | -1.5% | -0.4% | Stock Analytics | |
| SHREE CEMENT | ₹98,959.2 Cr | -5.5% | -5.3% | 10.5% | Stock Analytics | |
| JK CEMENT | ₹44,097.8 Cr | -8.8% | -8.6% | 36% | Stock Analytics | |
| ACC | ₹34,459.9 Cr | -2.5% | -1% | -19.8% | Stock Analytics | |
SHIVA CEMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHIVA CEMENT | -3.3% |
-12% |
-39.6% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses