SHRI KESHAV CEMENTS & INFRA
|
SHRI KESHAV CEMENTS & INFRA Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹25 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Issued | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 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 | ₹85 Cr | ₹37 Cr | ₹9.69 Cr | ₹0.65 Cr | ₹9.07 Cr |
Securities Premium | ₹86 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-4.97 Cr | ₹-14 Cr | ₹-17 Cr | ₹-26 Cr | ₹-18 Cr |
General Reserves | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr |
Other Reserves | ₹3.46 Cr | ₹29 Cr | ₹4.68 Cr | ₹4.74 Cr | ₹4.73 Cr |
Reserve excluding Revaluation Reserve | ₹85 Cr | ₹37 Cr | ₹9.69 Cr | ₹0.65 Cr | ₹9.07 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹102 Cr | ₹49 Cr | ₹22 Cr | ₹13 Cr | ₹21 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹158 Cr | ₹126 Cr | ₹154 Cr | ₹113 Cr | ₹94 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹184 Cr | ₹147 Cr | ₹154 Cr | ₹113 Cr | ₹94 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-26 Cr | ₹-22 Cr | ₹0.05 Cr | ₹0.18 Cr | ₹0.20 Cr |
Unsecured Loans | ₹7.42 Cr | ₹14 Cr | ₹5.66 Cr | ₹3.34 Cr | ₹3.00 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. | ₹7.42 Cr | ₹5.13 Cr | ₹5.66 Cr | - | - |
Loans - Others | - | ₹9.30 Cr | - | - | - |
Other Unsecured Loan | - | - | - | ₹3.34 Cr | ₹3.00 Cr |
Deferred Tax Assets / Liabilities | ₹28 Cr | ₹29 Cr | ₹27 Cr | ₹30 Cr | ₹27 Cr |
Deferred Tax Assets | ₹6.68 Cr | ₹4.14 Cr | ₹1.97 Cr | ₹1.92 Cr | ₹1.94 Cr |
Deferred Tax Liability | ₹35 Cr | ₹33 Cr | ₹29 Cr | ₹32 Cr | ₹29 Cr |
Other Long Term Liabilities | ₹12 Cr | ₹6.93 Cr | ₹0.29 Cr | ₹0.10 Cr | ₹0.11 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.19 Cr | ₹0.03 Cr | - | - | - |
Total Non-Current Liabilities | ₹206 Cr | ₹176 Cr | ₹187 Cr | ₹146 Cr | ₹125 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹5.99 Cr | ₹5.18 Cr | ₹1.76 Cr | ₹4.44 Cr | ₹6.72 Cr |
Sundry Creditors | ₹5.99 Cr | ₹5.18 Cr | ₹1.76 Cr | ₹4.44 Cr | ₹6.72 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹39 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.84 Cr | ₹0.60 Cr | ₹1.14 Cr | ₹1.30 Cr | ₹0.78 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Liabilities | ₹38 Cr | ₹25 Cr | ₹18 Cr | ₹19 Cr | ₹18 Cr |
Short Term Borrowings | ₹1.69 Cr | ₹18 Cr | ₹42 Cr | ₹48 Cr | ₹47 Cr |
Secured ST Loans repayable on Demands | - | ₹11 Cr | ₹3.20 Cr | ₹20 Cr | ₹27 Cr |
Working Capital Loans- Sec | - | ₹11 Cr | ₹3.20 Cr | ₹20 Cr | ₹27 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹1.69 Cr | ₹-4.53 Cr | ₹36 Cr | ₹9.13 Cr | ₹-5.91 Cr |
Short Term Provisions | ₹0.77 Cr | ₹0.39 Cr | ₹1.48 Cr | ₹0.24 Cr | ₹0.29 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.38 Cr | ₹0.15 Cr | ₹1.24 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.39 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.29 Cr |
Total Current Liabilities | ₹48 Cr | ₹50 Cr | ₹65 Cr | ₹73 Cr | ₹73 Cr |
Total Liabilities | ₹356 Cr | ₹275 Cr | ₹274 Cr | ₹232 Cr | ₹219 Cr |
ASSETS | |||||
Gross Block | ₹309 Cr | ₹307 Cr | ₹260 Cr | ₹259 Cr | ₹240 Cr |
Less: Accumulated Depreciation | ₹115 Cr | ₹103 Cr | ₹91 Cr | ₹80 Cr | ₹64 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹194 Cr | ₹204 Cr | ₹169 Cr | ₹179 Cr | ₹176 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹76 Cr | ₹9.25 Cr | ₹47 Cr | ₹5.55 Cr | ₹5.77 Cr |
Non Current Investments | ₹0.04 Cr | ₹0.02 Cr | - | - | - |
Long Term Investment | ₹0.04 Cr | ₹0.02 Cr | - | - | - |
Quoted | ₹0.04 Cr | ₹0.02 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹17 Cr | ₹2.09 Cr | ₹3.02 Cr | ₹1.91 Cr | ₹1.73 Cr |
Other Non Current Assets | ₹6.88 Cr | ₹6.29 Cr | ₹0.19 Cr | - | ₹0.09 Cr |
Total Non-Current Assets | ₹294 Cr | ₹222 Cr | ₹219 Cr | ₹187 Cr | ₹184 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹31 Cr | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹20 Cr |
Raw Materials | ₹20 Cr | ₹20 Cr | ₹21 Cr | ₹13 Cr | ₹12 Cr |
Work-in Progress | ₹2.60 Cr | ₹1.63 Cr | ₹0.26 Cr | ₹4.25 Cr | ₹1.40 Cr |
Finished Goods | ₹0.25 Cr | ₹0.60 Cr | ₹0.67 Cr | ₹0.87 Cr | ₹0.96 Cr |
Packing Materials | ₹0.26 Cr | ₹0.71 Cr | ₹0.93 Cr | ₹0.69 Cr | ₹0.21 Cr |
Stores  and Spare | ₹7.51 Cr | ₹4.90 Cr | ₹4.47 Cr | ₹5.46 Cr | ₹5.15 Cr |
Other Inventory | ₹0.37 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.16 Cr | ₹0.09 Cr |
Sundry Debtors | ₹5.17 Cr | ₹4.12 Cr | ₹5.48 Cr | ₹4.29 Cr | ₹9.51 Cr |
Debtors more than Six months | ₹0.62 Cr | ₹0.39 Cr | ₹0.46 Cr | ₹0.53 Cr | - |
Debtors Others | ₹4.78 Cr | ₹3.95 Cr | ₹5.01 Cr | ₹3.76 Cr | ₹9.51 Cr |
Cash and Bank | ₹14 Cr | ₹8.46 Cr | ₹8.38 Cr | ₹7.52 Cr | ₹2.20 Cr |
Cash in hand | ₹0.56 Cr | ₹0.43 Cr | ₹0.42 Cr | ₹0.54 Cr | ₹1.45 Cr |
Balances at Bank | ₹14 Cr | ₹8.02 Cr | ₹7.96 Cr | ₹6.98 Cr | ₹0.75 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.39 Cr | ₹0.44 Cr | ₹10 Cr | ₹7.17 Cr | ₹1.15 Cr |
Interest accrued on Investments | ₹0.12 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.07 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.27 Cr | ₹0.39 Cr | ₹0.31 Cr | ₹0.20 Cr | ₹0.08 Cr |
Other current_assets | - | - | ₹10 Cr | ₹6.91 Cr | ₹1.00 Cr |
Short Term Loans and Advances | ₹11 Cr | ₹12 Cr | ₹2.90 Cr | ₹1.47 Cr | ₹2.53 Cr |
Advances recoverable in cash or in kind | ₹0.90 Cr | ₹0.66 Cr | ₹1.96 Cr | ₹1.29 Cr | ₹1.56 Cr |
Advance income tax and TDS | ₹11 Cr | ₹11 Cr | ₹0.92 Cr | ₹0.19 Cr | ₹0.66 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.31 Cr |
Total Current Assets | ₹62 Cr | ₹53 Cr | ₹55 Cr | ₹45 Cr | ₹35 Cr |
Net Current Assets (Including Current Investments) | ₹14 Cr | ₹3.15 Cr | ₹-9.96 Cr | ₹-28 Cr | ₹-38 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹356 Cr | ₹275 Cr | ₹274 Cr | ₹232 Cr | ₹219 Cr |
Contingent Liabilities | ₹8.60 Cr | ₹8.60 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.35 Cr |
Total Debt | ₹193 Cr | ₹180 Cr | ₹216 Cr | ₹178 Cr | ₹158 Cr |
Book Value | - | 40.53 | 18.08 | 10.54 | 17.56 |
Adjusted Book Value | 58.51 | 40.53 | 18.08 | 10.54 | 17.56 |
Compare Balance Sheet of peers of SHRI KESHAV CEMENTS & INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHRI KESHAV CEMENTS & INFRA | ₹350.0 Cr | -3.6% | 2.6% | -12.5% | Stock Analytics | |
ULTRATECH CEMENT | ₹330,770.0 Cr | -1.9% | 3% | 14.5% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,152.0 Cr | -2.6% | 11.2% | 7.8% | Stock Analytics | |
SHREE CEMENT | ₹95,008.7 Cr | -4.6% | 5.4% | -5.3% | Stock Analytics | |
ACC | ₹39,225.9 Cr | -1.3% | -1.3% | -1.4% | Stock Analytics | |
DALMIA BHARAT | ₹32,633.5 Cr | -6% | -4.5% | -23.3% | Stock Analytics |
SHRI KESHAV CEMENTS & INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHRI KESHAV CEMENTS & INFRA | -3.6% |
2.6% |
-12.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses