SOUTH INDIA PAPER MILLS
|
SOUTH INDIA PAPER MILLS Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity Paid Up | ₹19 Cr | ₹19 Cr | ₹15 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 | ₹202 Cr | ₹215 Cr | ₹191 Cr | ₹171 Cr | ₹154 Cr |
Securities Premium | ₹42 Cr | ₹42 Cr | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹151 Cr | ₹164 Cr | ₹182 Cr | ₹162 Cr | ₹145 Cr |
General Reserves | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr | ₹8.35 Cr |
Other Reserves | ₹1.02 Cr | ₹0.44 Cr | ₹0.50 Cr | ₹0.13 Cr | ₹0.65 Cr |
Reserve excluding Revaluation Reserve | ₹202 Cr | ₹215 Cr | ₹191 Cr | ₹171 Cr | ₹154 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹220 Cr | ₹233 Cr | ₹206 Cr | ₹186 Cr | ₹169 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹107 Cr | ₹132 Cr | ₹141 Cr | ₹64 Cr | ₹26 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹132 Cr | ₹158 Cr | ₹152 Cr | ₹70 Cr | ₹32 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-26 Cr | ₹-26 Cr | ₹-11 Cr | ₹-5.62 Cr | ₹-5.47 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 | ₹5.99 Cr | ₹10 Cr | ₹18 Cr | ₹19 Cr | ₹17 Cr |
Deferred Tax Assets | ₹23 Cr | ₹13 Cr | ₹0.41 Cr | ₹0.83 Cr | ₹4.38 Cr |
Deferred Tax Liability | ₹29 Cr | ₹23 Cr | ₹18 Cr | ₹20 Cr | ₹21 Cr |
Other Long Term Liabilities | ₹4.40 Cr | ₹1.70 Cr | ₹1.66 Cr | ₹1.64 Cr | ₹1.68 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.41 Cr | ₹0.21 Cr | ₹0.42 Cr | ₹0.82 Cr | ₹0.40 Cr |
Total Non-Current Liabilities | ₹118 Cr | ₹145 Cr | ₹161 Cr | ₹86 Cr | ₹45 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹17 Cr | ₹34 Cr | ₹22 Cr | ₹16 Cr | ₹13 Cr |
Sundry Creditors | ₹17 Cr | ₹34 Cr | ₹22 Cr | ₹16 Cr | ₹13 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹33 Cr | ₹41 Cr | ₹28 Cr | ₹16 Cr | ₹12 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.20 Cr | ₹0.26 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.03 Cr |
Interest Accrued But Not Due | ₹0.47 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.11 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹31 Cr | ₹41 Cr | ₹28 Cr | ₹16 Cr | ₹12 Cr |
Short Term Borrowings | ₹65 Cr | ₹33 Cr | ₹47 Cr | ₹30 Cr | ₹11 Cr |
Secured ST Loans repayable on Demands | ₹62 Cr | ₹29 Cr | ₹44 Cr | ₹28 Cr | ₹11 Cr |
Working Capital Loans- Sec | ₹62 Cr | ₹28 Cr | ₹44 Cr | ₹28 Cr | ₹11 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹2.72 Cr | ₹4.33 Cr | ₹2.61 Cr | ₹2.52 Cr | - |
Other Unsecured Loans | ₹-62 Cr | ₹-28 Cr | ₹-44 Cr | ₹-28 Cr | ₹-11 Cr |
Short Term Provisions | ₹3.35 Cr | ₹3.13 Cr | ₹5.94 Cr | ₹4.22 Cr | ₹3.14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹2.61 Cr | ₹0.48 Cr | ₹0.18 Cr |
Provision for post retirement benefits | ₹0.16 Cr | ₹0.17 Cr | ₹3.28 Cr | ₹3.36 Cr | ₹2.96 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.19 Cr | ₹2.97 Cr | ₹0.06 Cr | ₹0.38 Cr | - |
Total Current Liabilities | ₹118 Cr | ₹111 Cr | ₹104 Cr | ₹67 Cr | ₹39 Cr |
Total Liabilities | ₹457 Cr | ₹490 Cr | ₹471 Cr | ₹339 Cr | ₹253 Cr |
ASSETS | |||||
Gross Block | ₹439 Cr | ₹486 Cr | ₹431 Cr | ₹237 Cr | ₹235 Cr |
Less: Accumulated Depreciation | ₹108 Cr | ₹142 Cr | ₹126 Cr | ₹117 Cr | ₹107 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹331 Cr | ₹343 Cr | ₹304 Cr | ₹120 Cr | ₹128 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.09 Cr | ₹17 Cr | ₹39 Cr | ₹106 Cr | ₹15 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹4.34 Cr | ₹4.30 Cr | ₹7.58 Cr | ₹20 Cr | ₹32 Cr |
Other Non Current Assets | ₹0.39 Cr | ₹0.50 Cr | ₹0.24 Cr | ₹0.04 Cr | ₹0.03 Cr |
Total Non-Current Assets | ₹336 Cr | ₹365 Cr | ₹351 Cr | ₹246 Cr | ₹175 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹41 Cr | ₹42 Cr | ₹36 Cr | ₹29 Cr | ₹32 Cr |
Raw Materials | ₹15 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
Work-in Progress | ₹0.63 Cr | ₹2.28 Cr | ₹0.92 Cr | ₹0.42 Cr | ₹0.46 Cr |
Finished Goods | ₹5.30 Cr | ₹4.50 Cr | ₹2.98 Cr | ₹1.61 Cr | ₹2.79 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹13 Cr | ₹9.09 Cr | ₹7.46 Cr | ₹7.60 Cr | ₹8.75 Cr |
Other Inventory | ₹7.94 Cr | ₹9.02 Cr | ₹5.49 Cr | ₹4.25 Cr | ₹4.23 Cr |
Sundry Debtors | ₹59 Cr | ₹44 Cr | ₹48 Cr | ₹46 Cr | ₹30 Cr |
Debtors more than Six months | ₹1.49 Cr | ₹1.74 Cr | ₹1.32 Cr | ₹0.22 Cr | - |
Debtors Others | ₹58 Cr | ₹43 Cr | ₹47 Cr | ₹46 Cr | ₹30 Cr |
Cash and Bank | ₹0.62 Cr | ₹33 Cr | ₹27 Cr | ₹9.41 Cr | ₹13 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Balances at Bank | ₹0.60 Cr | ₹33 Cr | ₹27 Cr | ₹9.38 Cr | ₹13 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹4.71 Cr | ₹1.57 Cr | ₹1.05 Cr | ₹0.64 Cr | ₹1.15 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Prepaid Expenses | ₹1.51 Cr | ₹1.39 Cr | ₹1.01 Cr | ₹0.63 Cr | ₹0.65 Cr |
Other current_assets | ₹3.15 Cr | ₹0.15 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.49 Cr |
Short Term Loans and Advances | ₹4.11 Cr | ₹3.76 Cr | ₹7.30 Cr | ₹6.87 Cr | ₹2.42 Cr |
Advances recoverable in cash or in kind | ₹3.15 Cr | ₹1.89 Cr | ₹0.74 Cr | ₹0.33 Cr | ₹1.33 Cr |
Advance income tax and TDS | ₹0.35 Cr | ₹1.04 Cr | ₹0.50 Cr | ₹0.48 Cr | ₹0.48 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.61 Cr | ₹0.84 Cr | ₹6.06 Cr | ₹6.05 Cr | ₹0.61 Cr |
Total Current Assets | ₹110 Cr | ₹124 Cr | ₹119 Cr | ₹93 Cr | ₹79 Cr |
Net Current Assets (Including Current Investments) | ₹-8.12 Cr | ₹13 Cr | ₹16 Cr | ₹26 Cr | ₹40 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹457 Cr | ₹490 Cr | ₹471 Cr | ₹339 Cr | ₹253 Cr |
Contingent Liabilities | ₹0.67 Cr | ₹0.71 Cr | ₹1.64 Cr | ₹0.27 Cr | ₹0.25 Cr |
Total Debt | ₹198 Cr | ₹192 Cr | ₹199 Cr | ₹100 Cr | ₹42 Cr |
Book Value | 117.57 | 124.42 | 137.43 | 123.74 | 112.89 |
Adjusted Book Value | 117.57 | 124.42 | 137.43 | 123.74 | 112.89 |
Compare Balance Sheet of peers of SOUTH INDIA PAPER MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SOUTH INDIA PAPER MILLS | ₹164.8 Cr | -0.8% | -10.9% | -0.8% | Stock Analytics | |
JK PAPER | ₹4,833.9 Cr | -4.8% | -25.2% | -21.1% | Stock Analytics | |
WEST COAST PAPER MILLS | ₹2,687.2 Cr | -5.4% | -22.8% | -34.8% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS | ₹1,801.9 Cr | -7.6% | -3.8% | -16.2% | Stock Analytics | |
ANDHRA PAPER | ₹1,493.0 Cr | -5.4% | -12.6% | -27.7% | Stock Analytics | |
PUDUMJEE PAPER PRODUCTS | ₹1,000.8 Cr | -8.6% | -24.4% | 53.6% | Stock Analytics |
SOUTH INDIA PAPER MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SOUTH INDIA PAPER MILLS | -0.8% |
-10.9% |
-0.8% |
SENSEX | -1.8% |
-1.7% |
2% |
You may also like the below Video Courses