TILAKNAGAR INDUSTRIES
|
TILAKNAGAR INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 Cr | ₹125 Cr |
Equity - Authorised | ₹226 Cr | ₹226 Cr | ₹180 Cr | ₹150 Cr | ₹150 Cr |
Equity - Issued | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 Cr | ₹125 Cr |
Equity Paid Up | ₹193 Cr | ₹185 Cr | ₹159 Cr | ₹125 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 | ₹8.14 Cr | ₹15 Cr | ₹17 Cr | ₹3.89 Cr | ₹5.03 Cr |
Total Reserves | ₹453 Cr | ₹283 Cr | ₹-42 Cr | ₹-185 Cr | ₹-148 Cr |
Securities Premium | ₹511 Cr | ₹474 Cr | ₹297 Cr | ₹200 Cr | ₹199 Cr |
Capital Reserves | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr |
Profit & Loss Account Balance | ₹-74 Cr | ₹-207 Cr | ₹-355 Cr | ₹-400 Cr | ₹-361 Cr |
General Reserves | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹453 Cr | ₹283 Cr | ₹-42 Cr | ₹-185 Cr | ₹-148 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹654 Cr | ₹483 Cr | ₹134 Cr | ₹-56 Cr | ₹-17 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹39 Cr | - | ₹340 Cr | ₹427 Cr | ₹453 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹66 Cr | - | - | ₹9.70 Cr | ₹18 Cr |
Term Loans - Institutions | - | ₹187 Cr | ₹394 Cr | ₹472 Cr | ₹470 Cr |
Other Secured | ₹-28 Cr | ₹-187 Cr | ₹-54 Cr | ₹-55 Cr | ₹-34 Cr |
Unsecured Loans | ₹24 Cr | ₹24 Cr | ₹41 Cr | ₹32 Cr | ₹36 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 | ₹37 Cr | ₹37 Cr | ₹46 Cr | ₹43 Cr | ₹40 Cr |
Other Unsecured Loan | ₹-13 Cr | ₹-13 Cr | ₹-4.57 Cr | ₹-11 Cr | ₹-4.07 Cr |
Deferred Tax Assets / Liabilities | - | - | - | - | - |
Deferred Tax Assets | ₹15 Cr | ₹52 Cr | ₹55 Cr | ₹57 Cr | ₹62 Cr |
Deferred Tax Liability | ₹15 Cr | ₹52 Cr | ₹55 Cr | ₹57 Cr | ₹62 Cr |
Other Long Term Liabilities | ₹57 Cr | ₹66 Cr | ₹55 Cr | ₹91 Cr | ₹248 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹4.04 Cr | ₹4.10 Cr | ₹4.74 Cr | ₹4.33 Cr | ₹4.38 Cr |
Total Non-Current Liabilities | ₹124 Cr | ₹95 Cr | ₹441 Cr | ₹554 Cr | ₹742 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹121 Cr | ₹129 Cr | ₹171 Cr | ₹148 Cr | ₹155 Cr |
Sundry Creditors | ₹121 Cr | ₹129 Cr | ₹171 Cr | ₹148 Cr | ₹155 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹96 Cr | ₹242 Cr | ₹97 Cr | ₹159 Cr | ₹136 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹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 | ₹96 Cr | ₹241 Cr | ₹95 Cr | ₹159 Cr | ₹136 Cr |
Short Term Borrowings | ₹16 Cr | ₹29 Cr | ₹145 Cr | ₹177 Cr | ₹50 Cr |
Secured ST Loans repayable on Demands | - | - | - | ₹28 Cr | ₹25 Cr |
Working Capital Loans- Sec | - | - | - | ₹28 Cr | ₹25 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹16 Cr | ₹29 Cr | ₹145 Cr | ₹121 Cr | ₹0.37 Cr |
Short Term Provisions | ₹23 Cr | ₹34 Cr | ₹26 Cr | ₹29 Cr | ₹14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹21 Cr | ₹32 Cr | ₹25 Cr | ₹28 Cr | ₹13 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.66 Cr | ₹1.43 Cr | ₹0.95 Cr | ₹0.76 Cr | ₹0.84 Cr |
Total Current Liabilities | ₹256 Cr | ₹434 Cr | ₹439 Cr | ₹513 Cr | ₹355 Cr |
Total Liabilities | ₹1,033 Cr | ₹1,012 Cr | ₹1,013 Cr | ₹1,012 Cr | ₹1,080 Cr |
ASSETS | |||||
Gross Block | ₹860 Cr | ₹852 Cr | ₹839 Cr | ₹836 Cr | ₹837 Cr |
Less: Accumulated Depreciation | ₹464 Cr | ₹432 Cr | ₹400 Cr | ₹368 Cr | ₹335 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹396 Cr | ₹420 Cr | ₹439 Cr | ₹469 Cr | ₹502 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.28 Cr | ₹0.11 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
Non Current Investments | ₹11 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Long Term Investment | ₹11 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹12 Cr | ₹2.23 Cr | ₹1.73 Cr | ₹1.73 Cr | ₹1.73 Cr |
Long Term Loans & Advances | ₹35 Cr | ₹37 Cr | ₹36 Cr | ₹84 Cr | ₹87 Cr |
Other Non Current Assets | ₹2.35 Cr | ₹2.00 Cr | ₹17 Cr | ₹19 Cr | ₹18 Cr |
Total Non-Current Assets | ₹445 Cr | ₹460 Cr | ₹593 Cr | ₹671 Cr | ₹707 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.99 Cr | ₹22 Cr | - | - | - |
Quoted | ₹0.99 Cr | ₹22 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹101 Cr | ₹116 Cr | ₹72 Cr | ₹72 Cr | ₹60 Cr |
Raw Materials | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹4.90 Cr |
Work-in Progress | ₹3.95 Cr | ₹4.62 Cr | ₹3.57 Cr | ₹2.93 Cr | ₹10 Cr |
Finished Goods | ₹35 Cr | ₹51 Cr | ₹35 Cr | ₹40 Cr | ₹19 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹46 Cr | ₹48 Cr | ₹19 Cr | ₹18 Cr | ₹26 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹418 Cr | ₹339 Cr | ₹237 Cr | ₹181 Cr | ₹243 Cr |
Debtors more than Six months | ₹6.52 Cr | ₹49 Cr | ₹22 Cr | ₹27 Cr | ₹5.14 Cr |
Debtors Others | ₹417 Cr | ₹300 Cr | ₹223 Cr | ₹164 Cr | ₹245 Cr |
Cash and Bank | ₹42 Cr | ₹44 Cr | ₹71 Cr | ₹48 Cr | ₹40 Cr |
Cash in hand | ₹0.15 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.11 Cr |
Balances at Bank | ₹42 Cr | ₹44 Cr | ₹71 Cr | ₹48 Cr | ₹40 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹12 Cr | ₹17 Cr | ₹23 Cr | ₹5.42 Cr | ₹5.35 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹7.39 Cr | ₹9.77 Cr | ₹6.68 Cr | ₹5.26 Cr | ₹4.19 Cr |
Other current_assets | ₹4.79 Cr | ₹7.54 Cr | ₹17 Cr | ₹0.17 Cr | ₹1.16 Cr |
Short Term Loans and Advances | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹34 Cr | ₹25 Cr |
Advances recoverable in cash or in kind | ₹64 Cr | ₹57 Cr | ₹52 Cr | ₹70 Cr | ₹68 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-50 Cr | ₹-44 Cr | ₹-36 Cr | ₹-37 Cr | ₹-44 Cr |
Total Current Assets | ₹589 Cr | ₹551 Cr | ₹420 Cr | ₹340 Cr | ₹373 Cr |
Net Current Assets (Including Current Investments) | ₹333 Cr | ₹117 Cr | ₹-19 Cr | ₹-173 Cr | ₹18 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,033 Cr | ₹1,012 Cr | ₹1,013 Cr | ₹1,012 Cr | ₹1,080 Cr |
Contingent Liabilities | ₹68 Cr | ₹19 Cr | ₹44 Cr | ₹85 Cr | ₹89 Cr |
Total Debt | ₹119 Cr | ₹253 Cr | ₹585 Cr | ₹702 Cr | ₹578 Cr |
Book Value | 33.51 | 25.25 | 7.35 | -4.75 | -1.79 |
Adjusted Book Value | 33.51 | 25.25 | 7.35 | -4.75 | -1.79 |
Compare Balance Sheet of peers of TILAKNAGAR INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TILAKNAGAR INDUSTRIES | ₹7,938.1 Cr | 11.8% | 38.2% | 29.5% | Stock Analytics | |
UNITED SPIRITS | ₹110,215.0 Cr | 1.7% | 3.4% | 41.2% | Stock Analytics | |
UNITED BREWERIES | ₹50,965.4 Cr | 2.6% | -3.8% | 20% | Stock Analytics | |
RADICO KHAITAN | ₹31,977.3 Cr | 4.5% | 2.7% | 64.9% | Stock Analytics | |
SULA VINEYARDS | ₹3,541.0 Cr | 1.4% | -3.4% | -17.9% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,018.1 Cr | -2.2% | 3.3% | -15.2% | Stock Analytics |
TILAKNAGAR INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TILAKNAGAR INDUSTRIES | 11.8% |
38.2% |
29.5% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses