SICAGEN INDIA
|
SICAGEN INDIA Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
Equity Paid Up | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 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 | ₹420 Cr | ₹400 Cr | ₹383 Cr | ₹355 Cr | ₹336 Cr |
Securities Premium | ₹294 Cr | ₹294 Cr | ₹294 Cr | ₹294 Cr | ₹294 Cr |
Capital Reserves | ₹86 Cr | ₹86 Cr | ₹77 Cr | ₹74 Cr | ₹72 Cr |
Profit & Loss Account Balance | ₹-28 Cr | ₹-36 Cr | ₹-52 Cr | ₹-49 Cr | ₹-45 Cr |
General Reserves | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
Other Reserves | ₹66 Cr | ₹54 Cr | ₹61 Cr | ₹33 Cr | ₹12 Cr |
Reserve excluding Revaluation Reserve | ₹420 Cr | ₹400 Cr | ₹383 Cr | ₹355 Cr | ₹336 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹460 Cr | ₹440 Cr | ₹422 Cr | ₹395 Cr | ₹375 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | ₹0.24 Cr | ₹5.80 Cr | ₹6.97 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | ₹0.24 Cr | ₹5.80 Cr | ₹6.97 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹4.98 Cr | ₹5.07 Cr | ₹3.76 Cr | ₹2.89 Cr | ₹2.90 Cr |
Deferred Tax Assets | - | - | - | - | - |
Deferred Tax Liability | ₹4.98 Cr | ₹5.07 Cr | ₹3.76 Cr | ₹2.89 Cr | ₹2.90 Cr |
Other Long Term Liabilities | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹14 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.45 Cr | ₹0.37 Cr | ₹0.41 Cr | ₹0.35 Cr | ₹16 Cr |
Total Non-Current Liabilities | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹21 Cr | ₹40 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹92 Cr | ₹53 Cr | ₹125 Cr | ₹53 Cr | ₹102 Cr |
Sundry Creditors | ₹92 Cr | ₹53 Cr | ₹125 Cr | ₹53 Cr | ₹102 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹23 Cr | ₹11 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹9.75 Cr | ₹1.62 Cr | ₹1.92 Cr | ₹2.38 Cr | ₹3.13 Cr |
Interest Accrued But Not Due | - | - | - | ₹2.66 Cr | ₹2.66 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹13 Cr | ₹9.11 Cr | ₹10 Cr | ₹11 Cr | ₹8.12 Cr |
Short Term Borrowings | ₹104 Cr | ₹107 Cr | ₹80 Cr | ₹58 Cr | ₹72 Cr |
Secured ST Loans repayable on Demands | ₹104 Cr | ₹107 Cr | ₹52 Cr | ₹38 Cr | ₹46 Cr |
Working Capital Loans- Sec | ₹-2.54 Cr | ₹12 Cr | ₹3.56 Cr | ₹9.11 Cr | ₹5.62 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹2.54 Cr | ₹-12 Cr | ₹24 Cr | ₹11 Cr | ₹21 Cr |
Short Term Provisions | ₹27 Cr | ₹24 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹26 Cr | ₹22 Cr | ₹25 Cr | ₹24 Cr | ₹19 Cr |
Provision for post retirement benefits | - | - | - | ₹1.28 Cr | ₹1.66 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.29 Cr | ₹1.57 Cr | ₹1.69 Cr | - | ₹0.38 Cr |
Total Current Liabilities | ₹246 Cr | ₹195 Cr | ₹243 Cr | ₹152 Cr | ₹209 Cr |
Total Liabilities | ₹724 Cr | ₹651 Cr | ₹681 Cr | ₹568 Cr | ₹624 Cr |
ASSETS | |||||
Gross Block | ₹240 Cr | ₹241 Cr | ₹230 Cr | ₹195 Cr | ₹189 Cr |
Less: Accumulated Depreciation | ₹104 Cr | ₹104 Cr | ₹92 Cr | ₹30 Cr | ₹24 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹135 Cr | ₹137 Cr | ₹138 Cr | ₹165 Cr | ₹165 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.70 Cr | ₹0.12 Cr | - | ₹0.32 Cr | ₹0.61 Cr |
Non Current Investments | ₹73 Cr | ₹69 Cr | ₹70 Cr | ₹37 Cr | ₹23 Cr |
Long Term Investment | ₹73 Cr | ₹69 Cr | ₹70 Cr | ₹37 Cr | ₹23 Cr |
Quoted | ₹61 Cr | ₹49 Cr | ₹58 Cr | ₹26 Cr | ₹8.19 Cr |
Unquoted | ₹12 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
Long Term Loans & Advances | ₹6.42 Cr | ₹5.86 Cr | ₹5.45 Cr | ₹5.30 Cr | ₹21 Cr |
Other Non Current Assets | - | - | ₹0.44 Cr | ₹0.17 Cr | - |
Total Non-Current Assets | ₹220 Cr | ₹217 Cr | ₹217 Cr | ₹212 Cr | ₹209 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹131 Cr | ₹145 Cr | ₹104 Cr | ₹105 Cr | ₹133 Cr |
Raw Materials | ₹10 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr | ₹22 Cr |
Work-in Progress | ₹3.75 Cr | ₹4.38 Cr | ₹4.36 Cr | ₹9.06 Cr | ₹9.43 Cr |
Finished Goods | ₹57 Cr | ₹63 Cr | ₹47 Cr | ₹43 Cr | ₹61 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.17 Cr | ₹0.23 Cr | ₹0.11 Cr | ₹0.33 Cr | ₹0.43 Cr |
Other Inventory | ₹60 Cr | ₹59 Cr | ₹35 Cr | ₹31 Cr | ₹40 Cr |
Sundry Debtors | ₹249 Cr | ₹187 Cr | ₹246 Cr | ₹171 Cr | ₹206 Cr |
Debtors more than Six months | ₹30 Cr | ₹32 Cr | ₹30 Cr | ₹33 Cr | - |
Debtors Others | ₹226 Cr | ₹161 Cr | ₹220 Cr | ₹140 Cr | ₹210 Cr |
Cash and Bank | ₹46 Cr | ₹29 Cr | ₹28 Cr | ₹35 Cr | ₹17 Cr |
Cash in hand | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr |
Balances at Bank | ₹46 Cr | ₹29 Cr | ₹28 Cr | ₹35 Cr | ₹17 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹17 Cr | ₹6.41 Cr | ₹7.63 Cr | ₹5.74 Cr | ₹4.82 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹3.21 Cr | ₹2.20 Cr | ₹2.30 Cr | ₹1.97 Cr | ₹1.44 Cr |
Other current_assets | ₹14 Cr | ₹4.21 Cr | ₹5.33 Cr | ₹3.77 Cr | ₹3.38 Cr |
Short Term Loans and Advances | ₹60 Cr | ₹66 Cr | ₹79 Cr | ₹41 Cr | ₹55 Cr |
Advances recoverable in cash or in kind | ₹2.78 Cr | ₹4.11 Cr | ₹15 Cr | ₹13 Cr | ₹27 Cr |
Advance income tax and TDS | ₹30 Cr | ₹26 Cr | ₹29 Cr | ₹27 Cr | ₹26 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹27 Cr | ₹36 Cr | ₹35 Cr | ₹0.89 Cr | ₹1.76 Cr |
Total Current Assets | ₹503 Cr | ₹433 Cr | ₹464 Cr | ₹357 Cr | ₹415 Cr |
Net Current Assets (Including Current Investments) | ₹257 Cr | ₹238 Cr | ₹221 Cr | ₹204 Cr | ₹206 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹724 Cr | ₹651 Cr | ₹681 Cr | ₹568 Cr | ₹624 Cr |
Contingent Liabilities | ₹21 Cr | ₹22 Cr | ₹812 Cr | ₹5.44 Cr | ₹6.18 Cr |
Total Debt | ₹104 Cr | ₹107 Cr | ₹80 Cr | ₹64 Cr | ₹79 Cr |
Book Value | - | 111.08 | 106.73 | 99.75 | 94.82 |
Adjusted Book Value | 116.19 | 111.08 | 106.73 | 99.75 | 94.82 |
Compare Balance Sheet of peers of SICAGEN INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SICAGEN INDIA | ₹343.1 Cr | 1.1% | 11.8% | 55.9% | Stock Analytics | |
ADANI ENTERPRISES | ₹277,217.0 Cr | -0.7% | 11.7% | -15.3% | Stock Analytics | |
REDINGTON | ₹16,190.5 Cr | -0.3% | 4.5% | 18.9% | Stock Analytics | |
MMTC | ₹10,864.5 Cr | -4.4% | -7% | 26.1% | Stock Analytics | |
HONASA CONSUMER | ₹8,175.8 Cr | -2.4% | 11.7% | -38.4% | Stock Analytics | |
MSTC | ₹4,748.8 Cr | -4.8% | 1.5% | 26.5% | Stock Analytics |
SICAGEN INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SICAGEN INDIA | 1.1% |
11.8% |
55.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses