VISAKA INDUSTRIES
|
VISAKA INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Equity - Issued | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
Equity Shares Forfeited | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | ₹4.82 Cr | - |
Total Reserves | ₹735 Cr | ₹754 Cr | ₹715 Cr | ₹606 Cr | ₹489 Cr |
Securities Premium | ₹81 Cr | ₹81 Cr | ₹81 Cr | ₹63 Cr | ₹49 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹384 Cr | ₹403 Cr | ₹363 Cr | ₹273 Cr | ₹170 Cr |
General Reserves | ₹270 Cr | ₹270 Cr | ₹270 Cr | ₹270 Cr | ₹270 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹735 Cr | ₹754 Cr | ₹715 Cr | ₹606 Cr | ₹489 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹753 Cr | ₹771 Cr | ₹732 Cr | ₹627 Cr | ₹505 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹207 Cr | ₹163 Cr | ₹47 Cr | ₹72 Cr | ₹82 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹162 Cr | ₹112 Cr | ₹2.52 Cr | ₹13 Cr | ₹23 Cr |
Term Loans - Institutions | ₹30 Cr | ₹34 Cr | ₹27 Cr | ₹38 Cr | ₹34 Cr |
Other Secured | ₹15 Cr | ₹18 Cr | ₹18 Cr | ₹21 Cr | ₹25 Cr |
Unsecured Loans | ₹0.04 Cr | ₹0.30 Cr | ₹2.36 Cr | ₹4.53 Cr | ₹3.34 Cr |
Fixed Deposits - Public | ₹0.04 Cr | ₹0.30 Cr | ₹2.36 Cr | ₹4.53 Cr | ₹3.34 Cr |
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 | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
Deferred Tax Assets | ₹2.60 Cr | ₹1.70 Cr | ₹1.64 Cr | ₹1.66 Cr | ₹1.47 Cr |
Deferred Tax Liability | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr |
Other Long Term Liabilities | ₹2.78 Cr | ₹0.00 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.22 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹224 Cr | ₹177 Cr | ₹62 Cr | ₹89 Cr | ₹100 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹90 Cr | ₹93 Cr | ₹86 Cr | ₹93 Cr | ₹85 Cr |
Sundry Creditors | ₹90 Cr | ₹93 Cr | ₹86 Cr | ₹93 Cr | ₹85 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹151 Cr | ₹143 Cr | ₹139 Cr | ₹114 Cr | ₹92 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹8.75 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr | ₹7.68 Cr |
Interest Accrued But Not Due | ₹0.68 Cr | ₹1.03 Cr | ₹0.59 Cr | ₹0.78 Cr | ₹1.09 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹142 Cr | ₹129 Cr | ₹124 Cr | ₹102 Cr | ₹83 Cr |
Short Term Borrowings | ₹267 Cr | ₹182 Cr | ₹82 Cr | ₹20 Cr | ₹156 Cr |
Secured ST Loans repayable on Demands | ₹143 Cr | ₹88 Cr | ₹35 Cr | ₹4.77 Cr | ₹115 Cr |
Working Capital Loans- Sec | ₹143 Cr | ₹88 Cr | ₹35 Cr | ₹4.77 Cr | ₹115 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-19 Cr | ₹5.65 Cr | ₹12 Cr | ₹11 Cr | ₹-75 Cr |
Short Term Provisions | ₹10 Cr | ₹26 Cr | ₹50 Cr | ₹43 Cr | ₹19 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.80 Cr | ₹22 Cr | ₹45 Cr | ₹40 Cr | ₹14 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹9.60 Cr | ₹4.04 Cr | ₹5.38 Cr | ₹2.75 Cr | ₹5.24 Cr |
Total Current Liabilities | ₹519 Cr | ₹444 Cr | ₹357 Cr | ₹270 Cr | ₹353 Cr |
Total Liabilities | ₹1,495 Cr | ₹1,392 Cr | ₹1,151 Cr | ₹987 Cr | ₹958 Cr |
ASSETS | |||||
Gross Block | ₹1,075 Cr | ₹889 Cr | ₹680 Cr | ₹579 Cr | ₹550 Cr |
Less: Accumulated Depreciation | ₹326 Cr | ₹268 Cr | ₹220 Cr | ₹183 Cr | ₹144 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹749 Cr | ₹621 Cr | ₹461 Cr | ₹396 Cr | ₹406 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹29 Cr | ₹37 Cr | ₹50 Cr | ₹5.09 Cr | ₹8.78 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹27 Cr | ₹75 Cr | ₹48 Cr | ₹44 Cr | ₹15 Cr |
Other Non Current Assets | ₹0.61 Cr | ₹0.67 Cr | ₹0.63 Cr | ₹0.61 Cr | - |
Total Non-Current Assets | ₹805 Cr | ₹734 Cr | ₹559 Cr | ₹445 Cr | ₹430 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹426 Cr | ₹381 Cr | ₹294 Cr | ₹249 Cr | ₹304 Cr |
Raw Materials | ₹178 Cr | ₹175 Cr | ₹119 Cr | ₹85 Cr | ₹138 Cr |
Work-in Progress | ₹32 Cr | ₹39 Cr | ₹31 Cr | ₹28 Cr | ₹9.29 Cr |
Finished Goods | ₹188 Cr | ₹132 Cr | ₹110 Cr | ₹85 Cr | ₹121 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹10 Cr | ₹9.98 Cr |
Other Inventory | ₹14 Cr | ₹20 Cr | ₹20 Cr | ₹40 Cr | ₹26 Cr |
Sundry Debtors | ₹140 Cr | ₹137 Cr | ₹133 Cr | ₹105 Cr | ₹140 Cr |
Debtors more than Six months | ₹16 Cr | ₹10 Cr | ₹10 Cr | ₹8.90 Cr | ₹5.06 Cr |
Debtors Others | ₹132 Cr | ₹133 Cr | ₹129 Cr | ₹102 Cr | ₹140 Cr |
Cash and Bank | ₹40 Cr | ₹32 Cr | ₹27 Cr | ₹117 Cr | ₹19 Cr |
Cash in hand | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr |
Balances at Bank | ₹37 Cr | ₹28 Cr | ₹27 Cr | ₹115 Cr | ₹19 Cr |
Other cash and bank balances | ₹2.75 Cr | ₹3.81 Cr | - | ₹1.30 Cr | - |
Other Current Assets | ₹19 Cr | ₹15 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.85 Cr | ₹0.68 Cr | ₹1.25 Cr | ₹0.73 Cr | ₹0.64 Cr |
Prepaid Expenses | ₹3.82 Cr | ₹4.33 Cr | ₹3.13 Cr | ₹2.01 Cr | ₹1.49 Cr |
Other current_assets | ₹14 Cr | ₹10.00 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr |
Short Term Loans and Advances | ₹67 Cr | ₹94 Cr | ₹116 Cr | ₹50 Cr | ₹48 Cr |
Advances recoverable in cash or in kind | ₹54 Cr | ₹41 Cr | ₹35 Cr | ₹12 Cr | ₹27 Cr |
Advance income tax and TDS | ₹4.81 Cr | ₹23 Cr | ₹42 Cr | ₹38 Cr | ₹21 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | ₹25 Cr | ₹30 Cr | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹7.69 Cr | ₹5.26 Cr | ₹7.91 Cr | ₹0.41 Cr | ₹0.44 Cr |
Total Current Assets | ₹690 Cr | ₹659 Cr | ₹592 Cr | ₹541 Cr | ₹528 Cr |
Net Current Assets (Including Current Investments) | ₹171 Cr | ₹215 Cr | ₹235 Cr | ₹271 Cr | ₹175 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,495 Cr | ₹1,392 Cr | ₹1,151 Cr | ₹987 Cr | ₹958 Cr |
Contingent Liabilities | ₹3.38 Cr | ₹61 Cr | ₹61 Cr | ₹63 Cr | ₹6.01 Cr |
Total Debt | ₹534 Cr | ₹387 Cr | ₹167 Cr | ₹115 Cr | ₹263 Cr |
Book Value | 87.09 | 446.42 | 423.62 | 377.44 | 317.97 |
Adjusted Book Value | 87.09 | 89.28 | 84.72 | 75.49 | 63.59 |
Compare Balance Sheet of peers of VISAKA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VISAKA INDUSTRIES | ₹750.0 Cr | -2.1% | -12.3% | -24.9% | Stock Analytics | |
ULTRATECH CEMENT | ₹334,455.0 Cr | 0.7% | 1.7% | 16.2% | Stock Analytics | |
AMBUJA CEMENTS | ₹128,452.0 Cr | 1.7% | -3% | -7.3% | Stock Analytics | |
SHREE CEMENT | ₹102,460.0 Cr | 2% | 9.1% | 3.8% | Stock Analytics | |
ACC | ₹38,444.8 Cr | 2% | 2% | -18.4% | Stock Analytics | |
DALMIA BHARAT | ₹35,377.6 Cr | 0.8% | 4.8% | -15.5% | Stock Analytics |
VISAKA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VISAKA INDUSTRIES | -2.1% |
-12.3% |
-24.9% |
SENSEX | 2% |
0.1% |
8.6% |
You may also like the below Video Courses