TCPL PACKAGING
|
TCPL PACKAGING Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr | ₹9.10 Cr |
| Equity - Authorised | ₹24 Cr | ₹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 | ₹9.10 Cr |
| Equity Paid Up | ₹9.10 Cr | ₹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 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.54 Cr | ₹0.39 Cr | ₹0.10 Cr | - | - |
| Total Reserves | ₹634 Cr | ₹513 Cr | ₹433 Cr | ₹331 Cr | ₹291 Cr |
| Securities Premium | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr |
| Capital Reserves | ₹1.44 Cr | ₹1.44 Cr | ₹1.44 Cr | ₹1.44 Cr | ₹1.44 Cr |
| Profit & Loss Account Balance | ₹506 Cr | ₹384 Cr | ₹302 Cr | ₹200 Cr | ₹161 Cr |
| General Reserves | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹85 Cr |
| Other Reserves | ₹-1.77 Cr | ₹-0.71 Cr | ₹0.55 Cr | ₹0.76 Cr | ₹-0.12 Cr |
| Reserve excluding Revaluation Reserve | ₹634 Cr | ₹513 Cr | ₹433 Cr | ₹331 Cr | ₹291 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹644 Cr | ₹523 Cr | ₹442 Cr | ₹340 Cr | ₹300 Cr |
| Minority Interest | - | - | ₹1.78 Cr | ₹2.41 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹261 Cr | ₹225 Cr | ₹193 Cr | ₹209 Cr | ₹132 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹266 Cr | ₹229 Cr | ₹227 Cr | ₹222 Cr | ₹178 Cr |
| Term Loans - Institutions | ₹57 Cr | ₹63 Cr | ₹35 Cr | ₹38 Cr | ₹5.00 Cr |
| Other Secured | ₹-61 Cr | ₹-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 | ₹27 Cr | ₹36 Cr | ₹36 Cr | ₹33 Cr | ₹27 Cr |
| Deferred Tax Assets | ₹7.67 Cr | ₹7.29 Cr | ₹7.24 Cr | ₹5.63 Cr | ₹5.03 Cr |
| Deferred Tax Liability | ₹34 Cr | ₹44 Cr | ₹43 Cr | ₹39 Cr | ₹32 Cr |
| Other Long Term Liabilities | ₹62 Cr | ₹25 Cr | ₹24 Cr | ₹26 Cr | ₹23 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹14 Cr | ₹11 Cr | ₹7.48 Cr | ₹6.64 Cr | ₹6.45 Cr |
| Total Non-Current Liabilities | ₹364 Cr | ₹296 Cr | ₹261 Cr | ₹275 Cr | ₹188 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹215 Cr | ₹181 Cr | ₹162 Cr | ₹166 Cr | ₹141 Cr |
| Sundry Creditors | ₹215 Cr | ₹181 Cr | ₹162 Cr | ₹166 Cr | ₹141 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹131 Cr | ₹138 Cr | ₹131 Cr | ₹106 Cr | ₹89 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.54 Cr | ₹2.63 Cr | ₹2.74 Cr | ₹1.59 Cr | ₹0.89 Cr |
| Interest Accrued But Not Due | ₹3.01 Cr | ₹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 | ₹126 Cr | ₹132 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr |
| Short Term Borrowings | ₹257 Cr | ₹188 Cr | ₹219 Cr | ₹182 Cr | ₹120 Cr |
| Secured ST Loans repayable on Demands | ₹225 Cr | ₹122 Cr | ₹122 Cr | ₹137 Cr | ₹97 Cr |
| Working Capital Loans- Sec | ₹225 Cr | ₹122 Cr | ₹122 Cr | ₹137 Cr | ₹97 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-192 Cr | ₹-55 Cr | ₹-24 Cr | ₹-92 Cr | ₹-75 Cr |
| Short Term Provisions | ₹44 Cr | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹44 Cr | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.38 Cr | ₹0.27 Cr | ₹0.22 Cr | ₹0.46 Cr | ₹0.27 Cr |
| Total Current Liabilities | ₹648 Cr | ₹543 Cr | ₹551 Cr | ₹473 Cr | ₹365 Cr |
| Total Liabilities | ₹1,656 Cr | ₹1,362 Cr | ₹1,255 Cr | ₹1,090 Cr | ₹854 Cr |
| ASSETS | |||||
| Gross Block | ₹1,183 Cr | ₹1,044 Cr | ₹855 Cr | ₹759 Cr | ₹621 Cr |
| Less: Accumulated Depreciation | ₹412 Cr | ₹348 Cr | ₹275 Cr | ₹218 Cr | ₹173 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹771 Cr | ₹696 Cr | ₹580 Cr | ₹540 Cr | ₹448 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹59 Cr | ₹4.27 Cr | ₹44 Cr | ₹48 Cr | ₹11 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹27 Cr | ₹9.50 Cr | ₹15 Cr | ₹13 Cr | ₹18 Cr |
| Other Non Current Assets | ₹6.32 Cr | ₹5.53 Cr | ₹5.31 Cr | ₹9.57 Cr | ₹0.28 Cr |
| Total Non-Current Assets | ₹869 Cr | ₹718 Cr | ₹645 Cr | ₹612 Cr | ₹477 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹214 Cr | ₹206 Cr | ₹241 Cr | ₹183 Cr | ₹145 Cr |
| Raw Materials | ₹124 Cr | ₹115 Cr | ₹143 Cr | ₹98 Cr | ₹73 Cr |
| Work-in Progress | ₹22 Cr | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹21 Cr |
| Finished Goods | ₹32 Cr | ₹27 Cr | ₹30 Cr | ₹22 Cr | ₹20 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr |
| Other Inventory | ₹11 Cr | ₹18 Cr | ₹23 Cr | ₹16 Cr | ₹16 Cr |
| Sundry Debtors | ₹463 Cr | ₹345 Cr | ₹295 Cr | ₹228 Cr | ₹177 Cr |
| Debtors more than Six months | ₹14 Cr | ₹9.47 Cr | ₹5.94 Cr | ₹4.91 Cr | ₹4.07 Cr |
| Debtors Others | ₹452 Cr | ₹338 Cr | ₹291 Cr | ₹223 Cr | ₹174 Cr |
| Cash and Bank | ₹20 Cr | ₹25 Cr | ₹7.34 Cr | ₹11 Cr | ₹6.22 Cr |
| Cash in hand | ₹0.19 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Balances at Bank | ₹20 Cr | ₹24 Cr | ₹7.27 Cr | ₹11 Cr | ₹6.18 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹6.24 Cr | ₹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 | ₹6.17 Cr | ₹5.49 Cr | ₹4.64 Cr | ₹4.24 Cr | ₹3.12 Cr |
| Other current_assets | ₹0.07 Cr | ₹2.97 Cr | ₹0.70 Cr | ₹3.57 Cr | ₹0.24 Cr |
| Short Term Loans and Advances | ₹84 Cr | ₹60 Cr | ₹62 Cr | ₹48 Cr | ₹45 Cr |
| Advances recoverable in cash or in kind | ₹12 Cr | ₹4.28 Cr | ₹5.77 Cr | ₹6.72 Cr | ₹4.68 Cr |
| Advance income tax and TDS | ₹50 Cr | ₹39 Cr | ₹39 Cr | ₹21 Cr | ₹19 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹22 Cr | ₹17 Cr | ₹16 Cr | ₹21 Cr | ₹22 Cr |
| Total Current Assets | ₹787 Cr | ₹644 Cr | ₹611 Cr | ₹478 Cr | ₹377 Cr |
| Net Current Assets (Including Current Investments) | ₹139 Cr | ₹101 Cr | ₹60 Cr | ₹5.40 Cr | ₹12 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,656 Cr | ₹1,362 Cr | ₹1,255 Cr | ₹1,090 Cr | ₹854 Cr |
| Contingent Liabilities | ₹207 Cr | ₹87 Cr | ₹150 Cr | ₹141 Cr | ₹41 Cr |
| Total Debt | ₹589 Cr | ₹489 Cr | ₹489 Cr | ₹449 Cr | ₹302 Cr |
| Book Value | 706.84 | 573.86 | 485.34 | 373.55 | 330.17 |
| Adjusted Book Value | 706.84 | 573.86 | 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 | ₹3,110.6 Cr | -3.9% | 0.1% | 2.4% | Stock Analytics | |
| AGI GREENPAC | ₹5,350.5 Cr | -2.1% | -4% | -12.6% | Stock Analytics | |
| UFLEX | ₹3,956.1 Cr | 0.3% | -0.3% | -14.2% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,203.9 Cr | 0.2% | -3.1% | -23% | Stock Analytics | |
| ARROW GREENTECH | ₹974.1 Cr | 18.4% | 15.2% | -28.5% | Stock Analytics | |
| ORICON ENTERPRISES | ₹853.6 Cr | 2.1% | 1.3% | 47.7% | Stock Analytics | |
TCPL PACKAGING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TCPL PACKAGING | -3.9% |
0.1% |
2.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses