SHIVALIK RASAYAN
|
SHIVALIK RASAYAN Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 Cr | ₹6.89 Cr |
Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Equity - Issued | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 Cr | ₹6.89 Cr |
Equity Paid Up | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 Cr | ₹6.89 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 | ₹3.40 Cr | ₹15 Cr | ₹9.67 Cr | - | - |
Total Reserves | ₹378 Cr | ₹287 Cr | ₹270 Cr | ₹172 Cr | ₹169 Cr |
Securities Premium | ₹314 Cr | ₹225 Cr | ₹194 Cr | ₹129 Cr | ₹129 Cr |
Capital Reserves | ₹-71 Cr | ₹-55 Cr | ₹-13 Cr | ₹-22 Cr | ₹-7.63 Cr |
Profit & Loss Account Balance | ₹135 Cr | ₹118 Cr | ₹90 Cr | ₹65 Cr | ₹48 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹378 Cr | ₹287 Cr | ₹270 Cr | ₹172 Cr | ₹169 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹390 Cr | ₹310 Cr | ₹287 Cr | ₹179 Cr | ₹176 Cr |
Minority Interest | ₹118 Cr | ₹109 Cr | ₹77 Cr | ₹80 Cr | ₹73 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹24 Cr | ₹13 Cr | ₹8.38 Cr | ₹11 Cr | ₹2.62 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹22 Cr | ₹12 Cr | ₹7.57 Cr | ₹11 Cr | ₹2.29 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹1.80 Cr | ₹1.51 Cr | ₹0.81 Cr | ₹0.21 Cr | ₹0.33 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-4.01 Cr | ₹-3.11 Cr | ₹-1.24 Cr | ₹0.04 Cr | ₹0.06 Cr |
Deferred Tax Assets | ₹4.01 Cr | ₹3.11 Cr | ₹1.24 Cr | ₹-0.04 Cr | - |
Deferred Tax Liability | - | - | - | - | ₹0.06 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.38 Cr | ₹2.39 Cr | ₹2.04 Cr | ₹1.62 Cr | ₹1.32 Cr |
Total Non-Current Liabilities | ₹22 Cr | ₹12 Cr | ₹9.18 Cr | ₹13 Cr | ₹3.99 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹52 Cr | ₹66 Cr | ₹56 Cr | ₹44 Cr | ₹47 Cr |
Sundry Creditors | ₹52 Cr | ₹66 Cr | ₹56 Cr | ₹44 Cr | ₹47 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹45 Cr | ₹25 Cr | ₹18 Cr | ₹20 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | ₹8.05 Cr | ₹3.94 Cr | ₹2.00 Cr | - | - |
Advances received from customers | - | - | - | - | ₹6.56 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹37 Cr | ₹21 Cr | ₹16 Cr | ₹20 Cr | ₹6.19 Cr |
Short Term Borrowings | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr | ₹7.63 Cr |
Secured ST Loans repayable on Demands | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr | ₹7.63 Cr |
Working Capital Loans- Sec | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr | ₹7.63 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-52 Cr | ₹-45 Cr | ₹-30 Cr | ₹-18 Cr | ₹-7.63 Cr |
Short Term Provisions | ₹8.90 Cr | ₹8.57 Cr | ₹9.89 Cr | ₹8.58 Cr | ₹7.56 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹5.93 Cr | ₹6.25 Cr | ₹7.60 Cr | ₹6.72 Cr | ₹6.22 Cr |
Provision for post retirement benefits | - | - | - | ₹1.01 Cr | ₹1.34 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.97 Cr | ₹2.31 Cr | ₹2.28 Cr | ₹0.85 Cr | - |
Total Current Liabilities | ₹158 Cr | ₹144 Cr | ₹113 Cr | ₹91 Cr | ₹75 Cr |
Total Liabilities | ₹688 Cr | ₹575 Cr | ₹487 Cr | ₹363 Cr | ₹328 Cr |
ASSETS | |||||
Gross Block | ₹287 Cr | ₹279 Cr | ₹271 Cr | ₹249 Cr | ₹83 Cr |
Less: Accumulated Depreciation | ₹73 Cr | ₹61 Cr | ₹50 Cr | ₹39 Cr | ₹31 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹214 Cr | ₹218 Cr | ₹221 Cr | ₹210 Cr | ₹52 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹117 Cr | ₹57 Cr | ₹3.30 Cr | - | ₹102 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹9.37 Cr | ₹7.49 Cr | ₹7.73 Cr | ₹8.12 Cr | ₹7.48 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹340 Cr | ₹283 Cr | ₹232 Cr | ₹218 Cr | ₹161 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹102 Cr | ₹75 Cr | ₹38 Cr | ₹9.81 Cr | ₹20 Cr |
Raw Materials | ₹39 Cr | ₹33 Cr | ₹16 Cr | ₹4.51 Cr | ₹9.40 Cr |
Work-in Progress | ₹17 Cr | ₹1.20 Cr | ₹1.43 Cr | ₹0.90 Cr | ₹1.26 Cr |
Finished Goods | ₹36 Cr | ₹31 Cr | ₹11 Cr | ₹3.60 Cr | ₹4.57 Cr |
Packing Materials | ₹9.92 Cr | ₹9.93 Cr | ₹9.78 Cr | ₹0.71 Cr | ₹4.81 Cr |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | ₹0.07 Cr | ₹0.10 Cr | ₹0.08 Cr |
Sundry Debtors | ₹87 Cr | ₹85 Cr | ₹70 Cr | ₹69 Cr | ₹58 Cr |
Debtors more than Six months | - | ₹13 Cr | ₹15 Cr | ₹8.53 Cr | ₹9.38 Cr |
Debtors Others | ₹87 Cr | ₹72 Cr | ₹55 Cr | ₹60 Cr | ₹49 Cr |
Cash and Bank | ₹38 Cr | ₹31 Cr | ₹71 Cr | ₹4.77 Cr | ₹9.04 Cr |
Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr |
Balances at Bank | ₹38 Cr | ₹31 Cr | ₹71 Cr | ₹4.73 Cr | ₹9.01 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.18 Cr | ₹2.86 Cr | ₹4.10 Cr | ₹3.09 Cr | ₹2.80 Cr |
Interest accrued on Investments | ₹0.73 Cr | ₹0.11 Cr | ₹1.05 Cr | - | ₹1.00 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.27 Cr | ₹0.24 Cr | ₹0.81 Cr | ₹0.45 Cr | ₹0.44 Cr |
Other current_assets | ₹2.18 Cr | ₹2.52 Cr | ₹2.24 Cr | ₹2.64 Cr | ₹1.36 Cr |
Short Term Loans and Advances | ₹64 Cr | ₹68 Cr | ₹57 Cr | ₹44 Cr | ₹67 Cr |
Advances recoverable in cash or in kind | ₹1.59 Cr | ₹15 Cr | ₹16 Cr | ₹7.63 Cr | ₹35 Cr |
Advance income tax and TDS | ₹0.48 Cr | ₹0.57 Cr | ₹0.41 Cr | ₹0.19 Cr | ₹0.19 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹62 Cr | ₹53 Cr | ₹41 Cr | ₹36 Cr | ₹32 Cr |
Total Current Assets | ₹294 Cr | ₹262 Cr | ₹240 Cr | ₹131 Cr | ₹158 Cr |
Net Current Assets (Including Current Investments) | ₹135 Cr | ₹118 Cr | ₹127 Cr | ₹40 Cr | ₹83 Cr |
Miscellaneous Expenses not written off | ₹54 Cr | ₹31 Cr | ₹15 Cr | ₹14 Cr | ₹9.81 Cr |
Total Assets | ₹688 Cr | ₹575 Cr | ₹487 Cr | ₹363 Cr | ₹328 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | ₹86 Cr | ₹66 Cr | ₹41 Cr | ₹30 Cr | ₹12 Cr |
Book Value | - | 216.95 | 180.88 | 119.70 | 120.81 |
Adjusted Book Value | 213.30 | 182.23 | 180.88 | 119.70 | 120.81 |
Compare Balance Sheet of peers of SHIVALIK RASAYAN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVALIK RASAYAN | ₹1,195.0 Cr | -4.2% | 36.8% | 24.9% | Stock Analytics | |
PI INDUSTRIES | ₹56,881.4 Cr | -3.3% | -8.7% | 10.6% | Stock Analytics | |
UPL | ₹42,093.4 Cr | -3.9% | -9.7% | -9% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹26,315.0 Cr | 1.8% | -3% | 30.1% | Stock Analytics | |
BAYER CROPSCIENCE | ₹26,059.4 Cr | -0.2% | -0.3% | 3.6% | Stock Analytics | |
BASF INDIA | ₹24,336.1 Cr | 3% | -2% | 85.6% | Stock Analytics |
SHIVALIK RASAYAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVALIK RASAYAN | -4.2% |
36.8% |
24.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses