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 | ₹9,125.1 Cr | -0.2% | -8.4% | 50.7% | Stock Analytics | |
UNITED SPIRITS | ₹97,305.0 Cr | 1.4% | 2.4% | -12.7% | Stock Analytics | |
UNITED BREWERIES | ₹47,585.0 Cr | 0.3% | -5.4% | -12.3% | Stock Analytics | |
RADICO KHAITAN | ₹40,285.4 Cr | 4.5% | 5.3% | 47.1% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS | ₹15,207.8 Cr | 2.6% | 9.5% | 56% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹7,000.0 Cr | -1.3% | 18.3% | -5.6% | Stock Analytics |
TILAKNAGAR INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TILAKNAGAR INDUSTRIES | -0.2% |
-8.4% |
50.7% |
SENSEX | 1.6% |
2.6% |
-0.3% |
You may also like the below Video Courses