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 | ₹135 Cr | ₹160 Cr | ₹69 Cr |
Other Non Current Assets | ₹38 Cr | ₹75 Cr | ₹43 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 | ₹1,044.9 Cr | 1.6% | 16.8% | -29.4% | Stock Analytics | |
ULTRATECH CEMENT | ₹365,215.0 Cr | 1.3% | 12.3% | 4.5% | Stock Analytics | |
AMBUJA CEMENTS | ₹144,955.0 Cr | 2.3% | 6.5% | -14.4% | Stock Analytics | |
SHREE CEMENT | ₹113,254.0 Cr | 1.3% | 6.7% | 11.5% | Stock Analytics | |
JK CEMENT | ₹49,006.6 Cr | -0% | 13.8% | 37.8% | Stock Analytics | |
ACC | ₹36,740.6 Cr | 1.8% | 4.3% | -29.5% | Stock Analytics |
SHIVA CEMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVA CEMENT | 1.6% |
16.8% |
-29.4% |
SENSEX | -0.6% |
3.1% |
5.3% |
You may also like the below Video Courses