UNIVERSAL CABLES
|
UNIVERSAL CABLES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity - Authorised | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity - Issued | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity Paid Up | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity Shares Forfeited | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,740 Cr | ₹1,462 Cr | ₹1,260 Cr | ₹1,101 Cr | ₹955 Cr |
Securities Premium | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹984 Cr | ₹886 Cr | ₹773 Cr | ₹701 Cr | ₹641 Cr |
General Reserves | ₹99 Cr | ₹99 Cr | ₹99 Cr | ₹99 Cr | ₹99 Cr |
Other Reserves | ₹593 Cr | ₹414 Cr | ₹325 Cr | ₹238 Cr | ₹152 Cr |
Reserve excluding Revaluation Reserve | ₹1,740 Cr | ₹1,462 Cr | ₹1,260 Cr | ₹1,101 Cr | ₹955 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,775 Cr | ₹1,497 Cr | ₹1,295 Cr | ₹1,136 Cr | ₹990 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹123 Cr | ₹145 Cr | ₹87 Cr | ₹19 Cr | ₹35 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹144 Cr | ₹187 Cr | ₹113 Cr | ₹16 Cr | ₹40 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-22 Cr | ₹-42 Cr | ₹-26 Cr | ₹2.72 Cr | ₹-4.24 Cr |
Unsecured Loans | ₹73 Cr | ₹95 Cr | ₹148 Cr | ₹68 Cr | ₹80 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 | ₹103 Cr | ₹103 Cr | ₹103 Cr | ₹103 Cr | ₹78 Cr |
Other Unsecured Loan | ₹-30 Cr | ₹-8.00 Cr | ₹45 Cr | ₹-35 Cr | ₹2.00 Cr |
Deferred Tax Assets / Liabilities | ₹339 Cr | ₹283 Cr | ₹258 Cr | ₹226 Cr | ₹189 Cr |
Deferred Tax Assets | ₹4.40 Cr | ₹4.44 Cr | ₹4.02 Cr | ₹3.82 Cr | ₹3.96 Cr |
Deferred Tax Liability | ₹343 Cr | ₹287 Cr | ₹262 Cr | ₹230 Cr | ₹193 Cr |
Other Long Term Liabilities | ₹7.18 Cr | ₹0.66 Cr | ₹0.67 Cr | ₹0.74 Cr | ₹0.71 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹8.07 Cr | ₹8.37 Cr | ₹8.32 Cr | ₹8.69 Cr | ₹8.67 Cr |
Total Non-Current Liabilities | ₹549 Cr | ₹532 Cr | ₹502 Cr | ₹322 Cr | ₹314 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹329 Cr | ₹287 Cr | ₹454 Cr | ₹319 Cr | ₹320 Cr |
Sundry Creditors | ₹329 Cr | ₹287 Cr | ₹454 Cr | ₹319 Cr | ₹320 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹240 Cr | ₹172 Cr | ₹85 Cr | ₹138 Cr | ₹109 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹45 Cr | ₹43 Cr | ₹16 Cr | ₹14 Cr | ₹8.96 Cr |
Interest Accrued But Not Due | ₹1.99 Cr | ₹1.94 Cr | ₹1.42 Cr | ₹1.62 Cr | ₹1.38 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹193 Cr | ₹127 Cr | ₹67 Cr | ₹122 Cr | ₹98 Cr |
Short Term Borrowings | ₹420 Cr | ₹321 Cr | ₹422 Cr | ₹435 Cr | ₹449 Cr |
Secured ST Loans repayable on Demands | ₹420 Cr | ₹321 Cr | ₹422 Cr | ₹435 Cr | ₹449 Cr |
Working Capital Loans- Sec | ₹420 Cr | ₹321 Cr | ₹419 Cr | ₹404 Cr | ₹436 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-420 Cr | ₹-321 Cr | ₹-419 Cr | ₹-404 Cr | ₹-436 Cr |
Short Term Provisions | ₹5.92 Cr | ₹1.56 Cr | ₹0.89 Cr | ₹1.07 Cr | ₹1.70 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.41 Cr | ₹0.25 Cr | - | - | ₹0.63 Cr |
Provision for post retirement benefits | ₹0.44 Cr | ₹0.44 Cr | ₹0.45 Cr | ₹0.47 Cr | ₹0.47 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.07 Cr | ₹0.87 Cr | ₹0.44 Cr | ₹0.59 Cr | ₹0.60 Cr |
Total Current Liabilities | ₹995 Cr | ₹782 Cr | ₹961 Cr | ₹893 Cr | ₹879 Cr |
Total Liabilities | ₹3,320 Cr | ₹2,810 Cr | ₹2,758 Cr | ₹2,351 Cr | ₹2,183 Cr |
ASSETS | |||||
Gross Block | ₹349 Cr | ₹287 Cr | ₹270 Cr | ₹266 Cr | ₹226 Cr |
Less: Accumulated Depreciation | ₹171 Cr | ₹148 Cr | ₹127 Cr | ₹104 Cr | ₹79 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹178 Cr | ₹138 Cr | ₹143 Cr | ₹162 Cr | ₹147 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.18 Cr | ₹11 Cr | ₹1.57 Cr | ₹0.12 Cr | ₹17 Cr |
Non Current Investments | ₹1,652 Cr | ₹1,359 Cr | ₹1,190 Cr | ₹1,025 Cr | ₹847 Cr |
Long Term Investment | ₹1,652 Cr | ₹1,359 Cr | ₹1,190 Cr | ₹1,025 Cr | ₹847 Cr |
Quoted | ₹130 Cr | ₹75 Cr | ₹96 Cr | ₹52 Cr | ₹25 Cr |
Unquoted | ₹1,522 Cr | ₹1,284 Cr | ₹1,094 Cr | ₹974 Cr | ₹822 Cr |
Long Term Loans & Advances | ₹25 Cr | ₹15 Cr | ₹43 Cr | ₹6.97 Cr | ₹9.93 Cr |
Other Non Current Assets | ₹0.18 Cr | ₹0.16 Cr | ₹1.08 Cr | ₹0.87 Cr | ₹1.00 Cr |
Total Non-Current Assets | ₹1,878 Cr | ₹1,545 Cr | ₹1,402 Cr | ₹1,220 Cr | ₹1,048 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹284 Cr | ₹280 Cr | ₹301 Cr | ₹260 Cr | ₹267 Cr |
Raw Materials | ₹89 Cr | ₹101 Cr | ₹110 Cr | ₹89 Cr | ₹91 Cr |
Work-in Progress | ₹104 Cr | ₹89 Cr | ₹112 Cr | ₹70 Cr | ₹79 Cr |
Finished Goods | ₹66 Cr | ₹63 Cr | ₹47 Cr | ₹77 Cr | ₹67 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr |
Other Inventory | ₹11 Cr | ₹12 Cr | ₹17 Cr | ₹11 Cr | ₹14 Cr |
Sundry Debtors | ₹1,077 Cr | ₹890 Cr | ₹968 Cr | ₹803 Cr | ₹802 Cr |
Debtors more than Six months | ₹117 Cr | ₹74 Cr | ₹106 Cr | ₹96 Cr | - |
Debtors Others | ₹969 Cr | ₹824 Cr | ₹869 Cr | ₹713 Cr | ₹809 Cr |
Cash and Bank | ₹5.02 Cr | ₹3.71 Cr | ₹3.99 Cr | ₹6.66 Cr | ₹4.55 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.03 Cr |
Balances at Bank | ₹2.52 Cr | ₹2.75 Cr | ₹3.32 Cr | ₹5.12 Cr | ₹3.11 Cr |
Other cash and bank balances | ₹2.48 Cr | ₹0.93 Cr | ₹0.65 Cr | ₹1.51 Cr | ₹1.41 Cr |
Other Current Assets | ₹44 Cr | ₹41 Cr | ₹31 Cr | ₹19 Cr | ₹9.78 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.12 Cr |
Prepaid Expenses | ₹6.74 Cr | ₹10 Cr | ₹7.40 Cr | ₹7.67 Cr | ₹6.41 Cr |
Other current_assets | ₹37 Cr | ₹31 Cr | ₹23 Cr | ₹11 Cr | ₹3.25 Cr |
Short Term Loans and Advances | ₹32 Cr | ₹50 Cr | ₹52 Cr | ₹41 Cr | ₹51 Cr |
Advances recoverable in cash or in kind | ₹25 Cr | ₹42 Cr | ₹40 Cr | ₹30 Cr | ₹26 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹7.22 Cr | ₹7.37 Cr | ₹13 Cr | ₹11 Cr | ₹25 Cr |
Total Current Assets | ₹1,441 Cr | ₹1,265 Cr | ₹1,356 Cr | ₹1,130 Cr | ₹1,135 Cr |
Net Current Assets (Including Current Investments) | ₹446 Cr | ₹483 Cr | ₹395 Cr | ₹237 Cr | ₹256 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,320 Cr | ₹2,810 Cr | ₹2,758 Cr | ₹2,351 Cr | ₹2,183 Cr |
Contingent Liabilities | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹5.16 Cr | ₹33 Cr |
Total Debt | ₹769 Cr | ₹657 Cr | ₹694 Cr | ₹609 Cr | ₹621 Cr |
Book Value | - | 431.36 | 373.19 | 327.33 | 285.39 |
Adjusted Book Value | 511.61 | 431.36 | 373.19 | 327.33 | 285.39 |
Compare Balance Sheet of peers of UNIVERSAL CABLES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNIVERSAL CABLES | ₹2,529.3 Cr | 5% | 19% | 39.3% | Stock Analytics | |
POLYCAB INDIA | ₹112,429.0 Cr | 1% | 18.6% | 32.8% | Stock Analytics | |
KEI INDUSTRIES | ₹41,911.3 Cr | -5.6% | 15.1% | 48.4% | Stock Analytics | |
FINOLEX CABLES | ₹18,544.7 Cr | -7% | 6.6% | 14.3% | Stock Analytics | |
RR KABEL | ₹16,087.9 Cr | -4.5% | -7% | -13.2% | Stock Analytics | |
STERLITE TECHNOLOGIES | ₹5,887.9 Cr | -2.4% | 2.1% | -16.1% | Stock Analytics |
UNIVERSAL CABLES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNIVERSAL CABLES | 5% |
19% |
39.3% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses