TILAKNAGAR INDUSTRIES
|
TILAKNAGAR INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹194 Cr | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 Cr |
| Equity - Authorised | ₹226 Cr | ₹226 Cr | ₹226 Cr | ₹180 Cr | ₹150 Cr |
| Equity - Issued | ₹194 Cr | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 Cr |
| Equity Paid Up | ₹194 Cr | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 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 | ₹9.89 Cr | ₹8.14 Cr | ₹15 Cr | ₹17 Cr | ₹3.89 Cr |
| Total Reserves | ₹679 Cr | ₹453 Cr | ₹283 Cr | ₹-42 Cr | ₹-185 Cr |
| Securities Premium | ₹518 Cr | ₹511 Cr | ₹474 Cr | ₹297 Cr | ₹200 Cr |
| Capital Reserves | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr |
| Profit & Loss Account Balance | ₹144 Cr | ₹-74 Cr | ₹-207 Cr | ₹-355 Cr | ₹-400 Cr |
| General Reserves | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Other Reserves | ₹-0.27 Cr | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹679 Cr | ₹453 Cr | ₹283 Cr | ₹-42 Cr | ₹-185 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹882 Cr | ₹654 Cr | ₹483 Cr | ₹134 Cr | ₹-56 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.21 Cr | ₹39 Cr | - | ₹340 Cr | ₹427 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹66 Cr | - | - | ₹9.70 Cr |
| Term Loans - Institutions | - | - | ₹187 Cr | ₹394 Cr | ₹472 Cr |
| Other Secured | ₹0.21 Cr | ₹-28 Cr | ₹-187 Cr | ₹-54 Cr | ₹-55 Cr |
| Unsecured Loans | ₹10 Cr | ₹24 Cr | ₹24 Cr | ₹41 Cr | ₹32 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 | ₹42 Cr | ₹53 Cr | ₹37 Cr | ₹46 Cr | ₹43 Cr |
| Other Unsecured Loan | ₹-32 Cr | ₹-28 Cr | ₹-13 Cr | ₹-4.57 Cr | ₹-11 Cr |
| Deferred Tax Assets / Liabilities | - | - | - | - | - |
| Deferred Tax Assets | ₹10 Cr | ₹15 Cr | ₹52 Cr | ₹55 Cr | ₹57 Cr |
| Deferred Tax Liability | ₹10 Cr | ₹15 Cr | ₹52 Cr | ₹55 Cr | ₹57 Cr |
| Other Long Term Liabilities | ₹50 Cr | ₹57 Cr | ₹66 Cr | ₹55 Cr | ₹91 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.06 Cr | ₹4.04 Cr | ₹4.10 Cr | ₹4.74 Cr | ₹4.33 Cr |
| Total Non-Current Liabilities | ₹65 Cr | ₹124 Cr | ₹95 Cr | ₹441 Cr | ₹554 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹148 Cr | ₹121 Cr | ₹129 Cr | ₹171 Cr | ₹148 Cr |
| Sundry Creditors | ₹148 Cr | ₹121 Cr | ₹129 Cr | ₹171 Cr | ₹148 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹76 Cr | ₹112 Cr | ₹242 Cr | ₹97 Cr | ₹159 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.58 Cr | ₹0.64 Cr | ₹0.52 Cr | ₹1.40 Cr | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹76 Cr | ₹112 Cr | ₹241 Cr | ₹95 Cr | ₹159 Cr |
| Short Term Borrowings | - | - | ₹29 Cr | ₹145 Cr | ₹177 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | ₹28 Cr |
| Working Capital Loans- Sec | - | - | - | - | ₹28 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | ₹29 Cr | ₹145 Cr | ₹121 Cr |
| Short Term Provisions | ₹41 Cr | ₹23 Cr | ₹34 Cr | ₹26 Cr | ₹29 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹39 Cr | ₹21 Cr | ₹32 Cr | ₹25 Cr | ₹28 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.03 Cr | ₹1.66 Cr | ₹1.43 Cr | ₹0.95 Cr | ₹0.76 Cr |
| Total Current Liabilities | ₹265 Cr | ₹256 Cr | ₹434 Cr | ₹439 Cr | ₹513 Cr |
| Total Liabilities | ₹1,213 Cr | ₹1,033 Cr | ₹1,012 Cr | ₹1,013 Cr | ₹1,012 Cr |
| ASSETS | |||||
| Gross Block | ₹863 Cr | ₹860 Cr | ₹852 Cr | ₹839 Cr | ₹836 Cr |
| Less: Accumulated Depreciation | ₹494 Cr | ₹464 Cr | ₹432 Cr | ₹400 Cr | ₹368 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹370 Cr | ₹396 Cr | ₹420 Cr | ₹439 Cr | ₹469 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.41 Cr | ₹0.28 Cr | ₹0.11 Cr | ₹100 Cr | ₹100 Cr |
| Non Current Investments | ₹21 Cr | ₹11 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Long Term Investment | ₹21 Cr | ₹11 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹23 Cr | ₹12 Cr | ₹2.23 Cr | ₹1.73 Cr | ₹1.73 Cr |
| Long Term Loans & Advances | ₹35 Cr | ₹35 Cr | ₹37 Cr | ₹36 Cr | ₹84 Cr |
| Other Non Current Assets | ₹38 Cr | ₹5.63 Cr | ₹2.00 Cr | ₹17 Cr | ₹19 Cr |
| Total Non-Current Assets | ₹468 Cr | ₹448 Cr | ₹460 Cr | ₹593 Cr | ₹671 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹8.62 Cr | ₹0.99 Cr | ₹22 Cr | - | - |
| Quoted | ₹8.62 Cr | ₹0.99 Cr | ₹22 Cr | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹165 Cr | ₹101 Cr | ₹116 Cr | ₹72 Cr | ₹72 Cr |
| Raw Materials | ₹23 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr |
| Work-in Progress | ₹7.20 Cr | ₹3.95 Cr | ₹4.62 Cr | ₹3.57 Cr | ₹2.93 Cr |
| Finished Goods | ₹69 Cr | ₹35 Cr | ₹51 Cr | ₹35 Cr | ₹40 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹66 Cr | ₹46 Cr | ₹48 Cr | ₹19 Cr | ₹18 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹411 Cr | ₹418 Cr | ₹339 Cr | ₹237 Cr | ₹181 Cr |
| Debtors more than Six months | ₹8.49 Cr | ₹6.52 Cr | ₹49 Cr | ₹22 Cr | ₹27 Cr |
| Debtors Others | ₹409 Cr | ₹417 Cr | ₹300 Cr | ₹223 Cr | ₹164 Cr |
| Cash and Bank | ₹103 Cr | ₹39 Cr | ₹44 Cr | ₹71 Cr | ₹48 Cr |
| Cash in hand | ₹0.21 Cr | ₹0.15 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr |
| Balances at Bank | ₹103 Cr | ₹38 Cr | ₹44 Cr | ₹71 Cr | ₹48 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹27 Cr | ₹12 Cr | ₹17 Cr | ₹23 Cr | ₹5.42 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹14 Cr | ₹7.39 Cr | ₹9.77 Cr | ₹6.68 Cr | ₹5.26 Cr |
| Other current_assets | ₹13 Cr | ₹4.79 Cr | ₹7.54 Cr | ₹17 Cr | ₹0.17 Cr |
| Short Term Loans and Advances | ₹31 Cr | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹34 Cr |
| Advances recoverable in cash or in kind | ₹74 Cr | ₹64 Cr | ₹57 Cr | ₹52 Cr | ₹70 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-43 Cr | ₹-50 Cr | ₹-44 Cr | ₹-36 Cr | ₹-37 Cr |
| Total Current Assets | ₹745 Cr | ₹585 Cr | ₹551 Cr | ₹420 Cr | ₹340 Cr |
| Net Current Assets (Including Current Investments) | ₹480 Cr | ₹330 Cr | ₹117 Cr | ₹-19 Cr | ₹-173 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,213 Cr | ₹1,033 Cr | ₹1,012 Cr | ₹1,013 Cr | ₹1,012 Cr |
| Contingent Liabilities | ₹102 Cr | ₹68 Cr | ₹19 Cr | ₹44 Cr | ₹85 Cr |
| Total Debt | ₹42 Cr | ₹119 Cr | ₹253 Cr | ₹585 Cr | ₹702 Cr |
| Book Value | - | 33.51 | 25.25 | 7.35 | -4.75 |
| Adjusted Book Value | 45.05 | 33.51 | 25.25 | 7.35 | -4.75 |
Compare Balance Sheet of peers of TILAKNAGAR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TILAKNAGAR INDUSTRIES | ₹10,622.4 Cr | 6.3% | 15.4% | 78.5% | Stock Analytics | |
| UNITED SPIRITS | ₹100,916.0 Cr | 2.7% | 6.9% | -6.6% | Stock Analytics | |
| UNITED BREWERIES | ₹48,643.9 Cr | 0.6% | 3.6% | -7.2% | Stock Analytics | |
| RADICO KHAITAN | ₹42,356.2 Cr | -3.6% | 9.7% | 39% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹18,133.6 Cr | 3.7% | 25.8% | 97.1% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,418.6 Cr | -2.9% | -2.9% | -2.1% | Stock Analytics | |
TILAKNAGAR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TILAKNAGAR INDUSTRIES | 6.3% |
15.4% |
78.5% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses