THE WESTERN INDIAN PLYWOODS
|
THE WESTERN INDIAN PLYWOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹8.63 Cr | ₹8.63 Cr | ₹8.63 Cr | ₹8.63 Cr | ₹8.63 Cr |
| Equity Paid Up | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 Cr | ₹8.49 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 | ₹37 Cr | ₹35 Cr | ₹33 Cr | ₹30 Cr | ₹31 Cr |
| Securities Premium | ₹4.42 Cr | ₹4.42 Cr | ₹4.42 Cr | ₹4.42 Cr | ₹4.42 Cr |
| Capital Reserves | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Profit & Loss Account Balance | ₹19 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
| General Reserves | ₹0.83 Cr | ₹0.83 Cr | ₹0.83 Cr | ₹0.83 Cr | ₹0.83 Cr |
| Other Reserves | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
| Reserve excluding Revaluation Reserve | ₹37 Cr | ₹35 Cr | ₹33 Cr | ₹30 Cr | ₹31 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹45 Cr | ₹43 Cr | ₹41 Cr | ₹38 Cr | ₹39 Cr |
| Minority Interest | ₹-0.06 Cr | ₹-0.10 Cr | ₹-0.06 Cr | ₹0.08 Cr | ₹0.30 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹8.58 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr | ₹14 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1.00 Cr | - | ₹0.40 Cr | ₹1.62 Cr | ₹1.89 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹7.58 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹12 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 | ₹1.40 Cr | ₹1.21 Cr | ₹0.94 Cr | ₹0.77 Cr | ₹1.06 Cr |
| Deferred Tax Assets | ₹0.72 Cr | ₹0.75 Cr | ₹0.78 Cr | ₹0.88 Cr | ₹0.74 Cr |
| Deferred Tax Liability | ₹2.12 Cr | ₹1.96 Cr | ₹1.72 Cr | ₹1.65 Cr | ₹1.80 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.78 Cr | ₹0.78 Cr | ₹0.70 Cr | ₹0.53 Cr | ₹0.45 Cr |
| Total Non-Current Liabilities | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr | ₹16 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹5.77 Cr | ₹4.67 Cr | ₹3.16 Cr | ₹4.07 Cr | ₹5.39 Cr |
| Sundry Creditors | ₹5.77 Cr | ₹4.67 Cr | ₹3.16 Cr | ₹4.07 Cr | ₹5.39 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹8.96 Cr | ₹7.97 Cr | ₹7.85 Cr | ₹7.29 Cr | ₹6.71 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.91 Cr | ₹1.10 Cr | ₹1.42 Cr | ₹0.72 Cr | ₹0.70 Cr |
| Interest Accrued But Not Due | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹8.05 Cr | ₹6.87 Cr | ₹6.44 Cr | ₹6.57 Cr | ₹6.01 Cr |
| Short Term Borrowings | ₹8.20 Cr | ₹6.69 Cr | ₹4.63 Cr | ₹1.67 Cr | ₹0.96 Cr |
| Secured ST Loans repayable on Demands | ₹8.20 Cr | ₹6.69 Cr | ₹4.63 Cr | ₹1.67 Cr | ₹0.94 Cr |
| Working Capital Loans- Sec | ₹8.20 Cr | ₹6.69 Cr | ₹4.63 Cr | ₹1.67 Cr | ₹0.94 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-8.20 Cr | ₹-6.69 Cr | ₹-4.63 Cr | ₹-1.66 Cr | ₹-0.92 Cr |
| Short Term Provisions | ₹0.73 Cr | ₹0.13 Cr | ₹0.55 Cr | ₹0.13 Cr | ₹0.10 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.59 Cr | - | ₹0.32 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.13 Cr | ₹0.13 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.10 Cr |
| Total Current Liabilities | ₹24 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Total Liabilities | ₹80 Cr | ₹76 Cr | ₹70 Cr | ₹66 Cr | ₹68 Cr |
| ASSETS | |||||
| Gross Block | ₹47 Cr | ₹41 Cr | ₹36 Cr | ₹35 Cr | ₹34 Cr |
| Less: Accumulated Depreciation | ₹20 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹27 Cr | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.04 Cr | ₹4.11 Cr | ₹2.94 Cr | ₹0.79 Cr | ₹0.28 Cr |
| Non Current Investments | ₹0.96 Cr | ₹0.77 Cr | ₹0.85 Cr | ₹0.78 Cr | ₹0.79 Cr |
| Long Term Investment | ₹0.96 Cr | ₹0.77 Cr | ₹0.85 Cr | ₹0.78 Cr | ₹0.79 Cr |
| Quoted | ₹0.91 Cr | ₹0.72 Cr | ₹0.81 Cr | ₹0.74 Cr | ₹0.75 Cr |
| Unquoted | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Long Term Loans & Advances | ₹1.21 Cr | ₹1.12 Cr | ₹1.03 Cr | ₹0.95 Cr | ₹0.93 Cr |
| Other Non Current Assets | ₹0.03 Cr | ₹0.32 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.24 Cr |
| Total Non-Current Assets | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹24 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹17 Cr | ₹14 Cr | ₹15 Cr | ₹17 Cr | ₹20 Cr |
| Raw Materials | ₹4.73 Cr | ₹5.12 Cr | ₹3.96 Cr | ₹1.91 Cr | ₹1.81 Cr |
| Work-in Progress | ₹2.26 Cr | ₹2.28 Cr | ₹2.38 Cr | ₹3.08 Cr | ₹3.38 Cr |
| Finished Goods | ₹7.29 Cr | ₹3.93 Cr | ₹6.47 Cr | ₹9.67 Cr | ₹13 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹1.61 Cr | ₹1.20 Cr | ₹1.26 Cr | ₹1.15 Cr | ₹1.26 Cr |
| Other Inventory | ₹0.66 Cr | ₹1.06 Cr | ₹0.44 Cr | ₹0.77 Cr | ₹0.57 Cr |
| Sundry Debtors | ₹21 Cr | ₹18 Cr | ₹13 Cr | ₹20 Cr | ₹17 Cr |
| Debtors more than Six months | ₹4.36 Cr | ₹4.24 Cr | ₹3.30 Cr | ₹6.19 Cr | ₹5.03 Cr |
| Debtors Others | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
| Cash and Bank | ₹8.89 Cr | ₹11 Cr | ₹14 Cr | ₹3.59 Cr | ₹3.69 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Balances at Bank | ₹8.87 Cr | ₹11 Cr | ₹13 Cr | ₹3.51 Cr | ₹3.64 Cr |
| Other cash and bank balances | - | - | ₹0.06 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Other Current Assets | ₹3.39 Cr | ₹3.26 Cr | ₹2.55 Cr | ₹2.88 Cr | ₹3.08 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.07 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Prepaid Expenses | ₹0.23 Cr | ₹0.32 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.28 Cr |
| Other current_assets | ₹3.10 Cr | ₹2.92 Cr | ₹2.18 Cr | ₹2.61 Cr | ₹2.78 Cr |
| Short Term Loans and Advances | ₹0.55 Cr | ₹1.08 Cr | ₹1.33 Cr | ₹1.10 Cr | ₹1.61 Cr |
| Advances recoverable in cash or in kind | ₹0.22 Cr | ₹0.70 Cr | ₹1.10 Cr | ₹0.41 Cr | ₹0.74 Cr |
| Advance income tax and TDS | - | ₹0.15 Cr | - | ₹0.32 Cr | ₹0.43 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.33 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.45 Cr |
| Total Current Assets | ₹50 Cr | ₹46 Cr | ₹45 Cr | ₹44 Cr | ₹45 Cr |
| Net Current Assets (Including Current Investments) | ₹27 Cr | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹32 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹80 Cr | ₹76 Cr | ₹70 Cr | ₹66 Cr | ₹68 Cr |
| Contingent Liabilities | ₹7.55 Cr | ₹7.48 Cr | ₹2.89 Cr | ₹2.81 Cr | ₹0.67 Cr |
| Total Debt | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹17 Cr |
| Book Value | 53.41 | 50.98 | 48.55 | 45.16 | 46.02 |
| Adjusted Book Value | 53.41 | 50.98 | 48.55 | 45.16 | 46.02 |
Compare Balance Sheet of peers of THE WESTERN INDIAN PLYWOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THE WESTERN INDIAN PLYWOODS | ₹146.1 Cr | -0.1% | 8.6% | -12.2% | Stock Analytics | |
| GREENLAM INDUSTRIES | ₹6,764.0 Cr | -0.1% | 6.9% | -0.5% | Stock Analytics | |
| STYLAM INDUSTRIES | ₹3,469.7 Cr | -0.1% | 12.3% | -12.9% | Stock Analytics | |
| RUSHIL DECOR | ₹738.2 Cr | -5.5% | -8.8% | -32.6% | Stock Analytics | |
| AIRO LAM | ₹153.5 Cr | -0.4% | -5.6% | -8.7% | Stock Analytics | |
THE WESTERN INDIAN PLYWOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE WESTERN INDIAN PLYWOODS | -0.1% |
8.6% |
-12.2% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses