TCPL PACKAGING
|
TCPL PACKAGING Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
EQUITY AND LIABILITIES | ||||
Share Capital | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr |
Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Equity - Issued | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr |
Equity Paid Up | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr |
Equity Shares Forfeited | - | - | - | - |
Adjustments to Equity | - | - | - | - |
Preference Capital Paid Up | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹0.39 Cr | ₹0.10 Cr | - | - |
Total Reserves | ₹516 Cr | ₹433 Cr | ₹331 Cr | ₹291 Cr |
Securities Premium | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr |
Capital Reserves | ₹1.44 Cr | ₹1.44 Cr | ₹1.44 Cr | ₹1.44 Cr |
Profit & Loss Account Balance | ₹387 Cr | ₹302 Cr | ₹200 Cr | ₹161 Cr |
General Reserves | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹85 Cr |
Other Reserves | ₹-0.71 Cr | ₹0.55 Cr | ₹0.76 Cr | ₹-0.12 Cr |
Reserve excluding Revaluation Reserve | ₹516 Cr | ₹433 Cr | ₹331 Cr | ₹291 Cr |
Revaluation reserve | - | - | - | - |
Shareholder's Funds | ₹526 Cr | ₹442 Cr | ₹340 Cr | ₹300 Cr |
Minority Interest | - | ₹1.78 Cr | ₹2.41 Cr | - |
Long-Term Borrowings | - | - | - | - |
Secured Loans | ₹225 Cr | ₹193 Cr | ₹209 Cr | ₹132 Cr |
Non Convertible Debentures | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - |
Packing Credit - Bank | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - |
Term Loans - Banks | ₹229 Cr | ₹227 Cr | ₹222 Cr | ₹178 Cr |
Term Loans - Institutions | ₹63 Cr | ₹35 Cr | ₹38 Cr | ₹5.00 Cr |
Other Secured | ₹-68 Cr | ₹-69 Cr | ₹-51 Cr | ₹-51 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 | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹27 Cr |
Deferred Tax Assets | ₹9.57 Cr | ₹7.24 Cr | ₹5.63 Cr | ₹5.03 Cr |
Deferred Tax Liability | ₹43 Cr | ₹43 Cr | ₹39 Cr | ₹32 Cr |
Other Long Term Liabilities | ₹25 Cr | ₹24 Cr | ₹26 Cr | ₹23 Cr |
Long Term Trade Payables | - | - | - | - |
Long Term Provisions | ₹11 Cr | ₹7.48 Cr | ₹6.64 Cr | ₹6.45 Cr |
Total Non-Current Liabilities | ₹293 Cr | ₹261 Cr | ₹275 Cr | ₹188 Cr |
Current Liabilities | - | - | - | - |
Trade Payables | ₹181 Cr | ₹162 Cr | ₹166 Cr | ₹141 Cr |
Sundry Creditors | ₹181 Cr | ₹162 Cr | ₹166 Cr | ₹141 Cr |
Acceptances | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - |
Other Current Liabilities | ₹138 Cr | ₹131 Cr | ₹106 Cr | ₹89 Cr |
Bank Overdraft / Short term credit | - | - | - | - |
Advances received from customers | ₹2.63 Cr | ₹2.74 Cr | ₹1.59 Cr | ₹0.89 Cr |
Interest Accrued But Not Due | ₹2.64 Cr | ₹1.60 Cr | ₹1.47 Cr | ₹1.67 Cr |
Share Application Money | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - |
Current maturity - Others | - | - | - | - |
Other Liabilities | ₹132 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr |
Short Term Borrowings | ₹188 Cr | ₹219 Cr | ₹182 Cr | ₹120 Cr |
Secured ST Loans repayable on Demands | ₹122 Cr | ₹122 Cr | ₹137 Cr | ₹97 Cr |
Working Capital Loans- Sec | ₹122 Cr | ₹122 Cr | ₹137 Cr | ₹97 Cr |
Buyers Credits - Unsec | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - |
Other Unsecured Loans | ₹-55 Cr | ₹-24 Cr | ₹-92 Cr | ₹-75 Cr |
Short Term Provisions | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
Proposed Equity Dividend | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - |
Provision for Tax | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
Provision for post retirement benefits | - | - | - | - |
Preference Dividend | - | - | - | - |
Other Provisions | ₹0.27 Cr | ₹0.22 Cr | ₹0.46 Cr | ₹0.27 Cr |
Total Current Liabilities | ₹543 Cr | ₹551 Cr | ₹473 Cr | ₹365 Cr |
Total Liabilities | ₹1,362 Cr | ₹1,255 Cr | ₹1,090 Cr | ₹854 Cr |
ASSETS | ||||
Gross Block | ₹1,036 Cr | ₹855 Cr | ₹759 Cr | ₹621 Cr |
Less: Accumulated Depreciation | ₹340 Cr | ₹275 Cr | ₹218 Cr | ₹173 Cr |
Less: Impairment of Assets | - | - | - | - |
Net Block | ₹696 Cr | ₹580 Cr | ₹540 Cr | ₹448 Cr |
Lease Adjustment A/c | - | - | - | - |
Capital Work in Progress | ₹4.27 Cr | ₹44 Cr | ₹48 Cr | ₹11 Cr |
Non Current Investments | - | - | - | - |
Long Term Investment | - | - | - | - |
Quoted | - | - | - | - |
Unquoted | - | - | - | - |
Long Term Loans & Advances | ₹9.50 Cr | ₹15 Cr | ₹13 Cr | ₹18 Cr |
Other Non Current Assets | ₹5.53 Cr | ₹5.31 Cr | ₹9.57 Cr | ₹0.28 Cr |
Total Non-Current Assets | ₹718 Cr | ₹645 Cr | ₹612 Cr | ₹477 Cr |
Current Assets Loans & Advances | - | - | - | - |
Currents Investments | - | - | - | - |
Quoted | - | - | - | - |
Unquoted | - | - | - | - |
Inventories | ₹206 Cr | ₹241 Cr | ₹183 Cr | ₹145 Cr |
Raw Materials | ₹115 Cr | ₹143 Cr | ₹98 Cr | ₹73 Cr |
Work-in Progress | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹21 Cr |
Finished Goods | ₹27 Cr | ₹30 Cr | ₹22 Cr | ₹20 Cr |
Packing Materials | - | - | - | - |
Stores  and Spare | ₹19 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr |
Other Inventory | ₹18 Cr | ₹23 Cr | ₹16 Cr | ₹16 Cr |
Sundry Debtors | ₹345 Cr | ₹295 Cr | ₹228 Cr | ₹177 Cr |
Debtors more than Six months | ₹9.47 Cr | ₹5.94 Cr | ₹4.91 Cr | ₹4.07 Cr |
Debtors Others | ₹338 Cr | ₹291 Cr | ₹223 Cr | ₹174 Cr |
Cash and Bank | ₹25 Cr | ₹7.34 Cr | ₹11 Cr | ₹6.22 Cr |
Cash in hand | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.04 Cr |
Balances at Bank | ₹24 Cr | ₹7.27 Cr | ₹11 Cr | ₹6.18 Cr |
Other cash and bank balances | - | - | - | - |
Other Current Assets | ₹8.46 Cr | ₹5.34 Cr | ₹7.81 Cr | ₹3.36 Cr |
Interest accrued on Investments | - | - | - | - |
Interest accrued on Debentures | - | - | - | - |
Deposits with Government | - | - | - | - |
Interest accrued and or due on loans | - | - | ₹0.00 Cr | - |
Prepaid Expenses | ₹5.49 Cr | ₹4.64 Cr | ₹4.24 Cr | ₹3.12 Cr |
Other current_assets | ₹2.97 Cr | ₹0.70 Cr | ₹3.57 Cr | ₹0.24 Cr |
Short Term Loans and Advances | ₹60 Cr | ₹62 Cr | ₹48 Cr | ₹45 Cr |
Advances recoverable in cash or in kind | ₹4.28 Cr | ₹5.77 Cr | ₹6.72 Cr | ₹4.68 Cr |
Advance income tax and TDS | ₹39 Cr | ₹39 Cr | ₹21 Cr | ₹19 Cr |
Amounts due from directors | - | - | - | - |
Due From Subsidiaries | - | - | - | - |
Inter corporate deposits | - | - | - | - |
Corporate Deposits | - | - | - | - |
Other Loans & Advances | ₹17 Cr | ₹16 Cr | ₹21 Cr | ₹22 Cr |
Total Current Assets | ₹644 Cr | ₹611 Cr | ₹478 Cr | ₹377 Cr |
Net Current Assets (Including Current Investments) | ₹101 Cr | ₹60 Cr | ₹5.40 Cr | ₹12 Cr |
Miscellaneous Expenses not written off | - | - | - | - |
Total Assets | ₹1,362 Cr | ₹1,255 Cr | ₹1,090 Cr | ₹854 Cr |
Contingent Liabilities | ₹86 Cr | ₹150 Cr | ₹141 Cr | ₹41 Cr |
Total Debt | ₹489 Cr | ₹489 Cr | ₹449 Cr | ₹302 Cr |
Book Value | 577.29 | 485.34 | 373.55 | 330.17 |
Adjusted Book Value | 577.29 | 485.34 | 373.55 | 330.17 |
Compare Balance Sheet of peers of TCPL PACKAGING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TCPL PACKAGING | ₹2,793.9 Cr | -3.1% | -6.4% | 38.3% | Stock Analytics | |
AGI GREENPAC | ₹5,861.3 Cr | -1.7% | 1% | -6.4% | Stock Analytics | |
UFLEX | ₹4,000.5 Cr | -0.7% | -7.7% | 22.1% | Stock Analytics | |
ARROW GREENTECH | ₹1,342.5 Cr | 1.8% | 16.2% | 90.1% | Stock Analytics | |
PYRAMID TECHNOPLAST | ₹691.6 Cr | -3% | -6.3% | -8.7% | Stock Analytics | |
KAIRA CAN COMPANY | ₹172.4 Cr | 2.1% | -3.6% | -13.6% | Stock Analytics |
TCPL PACKAGING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TCPL PACKAGING | -3.1% |
-6.4% |
38.3% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses