SOUTH INDIA PAPER MILLS
|
SOUTH INDIA PAPER MILLS Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹15 Cr |
| Equity Paid Up | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹15 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 | ₹192 Cr | ₹202 Cr | ₹215 Cr | ₹191 Cr | ₹171 Cr |
| Securities Premium | ₹42 Cr | ₹42 Cr | ₹42 Cr | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹141 Cr | ₹151 Cr | ₹164 Cr | ₹182 Cr | ₹162 Cr |
| General Reserves | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr |
| Other Reserves | ₹1.40 Cr | ₹1.02 Cr | ₹0.44 Cr | ₹0.50 Cr | ₹0.13 Cr |
| Reserve excluding Revaluation Reserve | ₹192 Cr | ₹202 Cr | ₹215 Cr | ₹191 Cr | ₹171 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹211 Cr | ₹220 Cr | ₹233 Cr | ₹206 Cr | ₹186 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹83 Cr | ₹107 Cr | ₹132 Cr | ₹141 Cr | ₹64 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹107 Cr | ₹132 Cr | ₹158 Cr | ₹152 Cr | ₹70 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-24 Cr | ₹-26 Cr | ₹-26 Cr | ₹-11 Cr | ₹-5.62 Cr |
| Unsecured Loans | - | ₹0.85 Cr | ₹0.73 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 | - | - | - | - | - |
| Other Unsecured Loan | - | ₹0.85 Cr | ₹0.73 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹2.97 Cr | ₹5.99 Cr | ₹10 Cr | ₹18 Cr | ₹19 Cr |
| Deferred Tax Assets | ₹30 Cr | ₹23 Cr | ₹13 Cr | ₹0.41 Cr | ₹0.83 Cr |
| Deferred Tax Liability | ₹33 Cr | ₹29 Cr | ₹23 Cr | ₹18 Cr | ₹20 Cr |
| Other Long Term Liabilities | ₹26 Cr | ₹4.40 Cr | ₹1.70 Cr | ₹1.66 Cr | ₹1.64 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.40 Cr | ₹0.41 Cr | ₹0.21 Cr | ₹0.42 Cr | ₹0.82 Cr |
| Total Non-Current Liabilities | ₹112 Cr | ₹118 Cr | ₹145 Cr | ₹161 Cr | ₹86 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹19 Cr | ₹17 Cr | ₹34 Cr | ₹22 Cr | ₹16 Cr |
| Sundry Creditors | ₹19 Cr | ₹17 Cr | ₹34 Cr | ₹22 Cr | ₹16 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹30 Cr | ₹33 Cr | ₹41 Cr | ₹28 Cr | ₹16 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.12 Cr | ₹1.20 Cr | ₹0.26 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Interest Accrued But Not Due | ₹1.11 Cr | ₹0.47 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹29 Cr | ₹31 Cr | ₹41 Cr | ₹28 Cr | ₹16 Cr |
| Short Term Borrowings | ₹68 Cr | ₹65 Cr | ₹33 Cr | ₹47 Cr | ₹30 Cr |
| Secured ST Loans repayable on Demands | ₹67 Cr | ₹62 Cr | ₹29 Cr | ₹44 Cr | ₹28 Cr |
| Working Capital Loans- Sec | ₹67 Cr | ₹62 Cr | ₹28 Cr | ₹44 Cr | ₹28 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹0.85 Cr | ₹2.72 Cr | ₹4.33 Cr | ₹2.61 Cr | ₹2.52 Cr |
| Other Unsecured Loans | ₹-67 Cr | ₹-62 Cr | ₹-28 Cr | ₹-44 Cr | ₹-28 Cr |
| Short Term Provisions | ₹3.22 Cr | ₹3.35 Cr | ₹3.13 Cr | ₹5.94 Cr | ₹4.22 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹2.61 Cr | ₹0.48 Cr |
| Provision for post retirement benefits | ₹0.16 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹3.28 Cr | ₹0.17 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.06 Cr | ₹3.19 Cr | ₹2.97 Cr | ₹0.06 Cr | ₹3.56 Cr |
| Total Current Liabilities | ₹120 Cr | ₹118 Cr | ₹111 Cr | ₹104 Cr | ₹67 Cr |
| Total Liabilities | ₹443 Cr | ₹457 Cr | ₹490 Cr | ₹471 Cr | ₹339 Cr |
| ASSETS | |||||
| Gross Block | ₹442 Cr | ₹439 Cr | ₹486 Cr | ₹431 Cr | ₹237 Cr |
| Less: Accumulated Depreciation | ₹125 Cr | ₹108 Cr | ₹142 Cr | ₹126 Cr | ₹117 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹317 Cr | ₹331 Cr | ₹343 Cr | ₹304 Cr | ₹120 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.29 Cr | ₹0.09 Cr | ₹17 Cr | ₹39 Cr | ₹106 Cr |
| Non Current Investments | ₹0.13 Cr | - | - | - | - |
| Long Term Investment | ₹0.13 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.13 Cr | - | - | - | - |
| Long Term Loans & Advances | ₹4.59 Cr | ₹4.34 Cr | ₹4.30 Cr | ₹7.58 Cr | ₹20 Cr |
| Other Non Current Assets | ₹0.22 Cr | ₹0.39 Cr | ₹0.50 Cr | ₹0.24 Cr | ₹0.04 Cr |
| Total Non-Current Assets | ₹323 Cr | ₹336 Cr | ₹365 Cr | ₹351 Cr | ₹246 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹48 Cr | ₹41 Cr | ₹42 Cr | ₹36 Cr | ₹29 Cr |
| Raw Materials | ₹23 Cr | ₹15 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr |
| Work-in Progress | ₹0.68 Cr | ₹0.63 Cr | ₹2.28 Cr | ₹0.92 Cr | ₹0.42 Cr |
| Finished Goods | ₹5.45 Cr | ₹5.30 Cr | ₹4.50 Cr | ₹2.98 Cr | ₹1.61 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹12 Cr | ₹13 Cr | ₹9.09 Cr | ₹7.46 Cr | ₹7.60 Cr |
| Other Inventory | ₹6.17 Cr | ₹7.94 Cr | ₹9.02 Cr | ₹5.49 Cr | ₹4.25 Cr |
| Sundry Debtors | ₹58 Cr | ₹59 Cr | ₹44 Cr | ₹48 Cr | ₹46 Cr |
| Debtors more than Six months | ₹1.75 Cr | ₹1.49 Cr | ₹1.74 Cr | ₹1.32 Cr | ₹0.22 Cr |
| Debtors Others | ₹57 Cr | ₹58 Cr | ₹43 Cr | ₹47 Cr | ₹46 Cr |
| Cash and Bank | ₹1.25 Cr | ₹0.62 Cr | ₹33 Cr | ₹27 Cr | ₹9.41 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Balances at Bank | ₹1.24 Cr | ₹0.60 Cr | ₹33 Cr | ₹27 Cr | ₹9.38 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2.46 Cr | ₹4.71 Cr | ₹1.57 Cr | ₹1.05 Cr | ₹0.64 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.08 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Prepaid Expenses | ₹0.87 Cr | ₹1.51 Cr | ₹1.39 Cr | ₹1.01 Cr | ₹0.63 Cr |
| Other current_assets | ₹1.52 Cr | ₹3.15 Cr | ₹0.15 Cr | ₹0.03 Cr | ₹0.00 Cr |
| Short Term Loans and Advances | ₹3.41 Cr | ₹4.11 Cr | ₹3.76 Cr | ₹7.30 Cr | ₹6.87 Cr |
| Advances recoverable in cash or in kind | ₹2.37 Cr | ₹3.15 Cr | ₹1.89 Cr | ₹0.74 Cr | ₹0.33 Cr |
| Advance income tax and TDS | ₹0.38 Cr | ₹0.35 Cr | ₹1.04 Cr | ₹0.50 Cr | ₹0.48 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.66 Cr | ₹0.61 Cr | ₹0.84 Cr | ₹6.06 Cr | ₹6.05 Cr |
| Total Current Assets | ₹114 Cr | ₹110 Cr | ₹124 Cr | ₹119 Cr | ₹93 Cr |
| Net Current Assets (Including Current Investments) | ₹-6.60 Cr | ₹-8.12 Cr | ₹13 Cr | ₹16 Cr | ₹26 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹443 Cr | ₹457 Cr | ₹490 Cr | ₹471 Cr | ₹339 Cr |
| Contingent Liabilities | - | ₹0.12 Cr | ₹0.71 Cr | ₹1.64 Cr | ₹0.27 Cr |
| Total Debt | ₹175 Cr | ₹198 Cr | ₹192 Cr | ₹199 Cr | ₹100 Cr |
| Book Value | - | 117.57 | 124.42 | 137.43 | 123.74 |
| Adjusted Book Value | 112.63 | 117.57 | 124.42 | 137.43 | 123.74 |
Compare Balance Sheet of peers of SOUTH INDIA PAPER MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SOUTH INDIA PAPER MILLS | ₹150.9 Cr | -3.7% | 11% | -17.5% | Stock Analytics | |
| JK PAPER | ₹6,545.7 Cr | -2.3% | -9.3% | -12.8% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,976.2 Cr | -1.2% | -10% | -19.5% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,626.8 Cr | 1.5% | -2% | -14.2% | Stock Analytics | |
| ANDHRA PAPER | ₹1,550.8 Cr | -1.2% | -8.6% | -20.7% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,121.8 Cr | 1.3% | -4.7% | -1.9% | Stock Analytics | |
SOUTH INDIA PAPER MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SOUTH INDIA PAPER MILLS | -3.7% |
11% |
-17.5% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses