VISHWARAJ SUGAR INDUSTRIES
|
VISHWARAJ SUGAR INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity - Issued | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
Equity Paid Up | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹231 Cr | ₹218 Cr | ₹245 Cr | ₹188 Cr | ₹184 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Profit & Loss Account Balance | ₹200 Cr | ₹187 Cr | ₹214 Cr | ₹158 Cr | ₹154 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹1.21 Cr | ₹1.14 Cr | ₹0.93 Cr | ₹0.75 Cr | ₹1.11 Cr |
Reserve excluding Revaluation Reserve | ₹231 Cr | ₹218 Cr | ₹245 Cr | ₹188 Cr | ₹184 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹268 Cr | ₹256 Cr | ₹283 Cr | ₹226 Cr | ₹222 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹75 Cr | ₹82 Cr | ₹90 Cr | ₹102 Cr | ₹93 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹74 Cr | ₹82 Cr | ₹89 Cr | ₹102 Cr | ₹93 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹0.75 Cr | ₹0.68 Cr | ₹0.35 Cr | ₹0.06 Cr | ₹0.10 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹37 Cr | ₹35 Cr | ₹-14 Cr | ₹0.81 Cr | ₹-1.01 Cr |
Deferred Tax Assets | ₹0.56 Cr | ₹5.30 Cr | ₹14 Cr | - | ₹1.01 Cr |
Deferred Tax Liability | ₹37 Cr | ₹40 Cr | - | ₹0.81 Cr | - |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹3.32 Cr | ₹3.00 Cr | ₹2.89 Cr | ₹2.74 Cr | ₹1.97 Cr |
Total Non-Current Liabilities | ₹115 Cr | ₹121 Cr | ₹79 Cr | ₹106 Cr | ₹94 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹98 Cr | ₹61 Cr | ₹94 Cr | ₹67 Cr | ₹62 Cr |
Sundry Creditors | ₹98 Cr | ₹61 Cr | ₹94 Cr | ₹67 Cr | ₹62 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹36 Cr | ₹28 Cr | ₹51 Cr | ₹61 Cr | ₹54 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹36 Cr | ₹28 Cr | ₹51 Cr | ₹61 Cr | ₹54 Cr |
Short Term Borrowings | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr | ₹239 Cr |
Secured ST Loans repayable on Demands | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr | ₹239 Cr |
Working Capital Loans- Sec | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr | ₹239 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-272 Cr | ₹-255 Cr | ₹-242 Cr | ₹-247 Cr | ₹-239 Cr |
Short Term Provisions | ₹10 Cr | ₹5.86 Cr | ₹7.40 Cr | ₹6.02 Cr | ₹0.11 Cr |
Proposed Equity Dividend | ₹3.76 Cr | ₹1.88 Cr | ₹3.76 Cr | ₹3.76 Cr | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹6.30 Cr | ₹3.77 Cr | ₹3.47 Cr | ₹2.11 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.20 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.11 Cr |
Total Current Liabilities | ₹416 Cr | ₹350 Cr | ₹394 Cr | ₹380 Cr | ₹356 Cr |
Total Liabilities | ₹799 Cr | ₹726 Cr | ₹756 Cr | ₹712 Cr | ₹671 Cr |
ASSETS | |||||
Gross Block | ₹397 Cr | ₹394 Cr | ₹380 Cr | ₹347 Cr | ₹339 Cr |
Less: Accumulated Depreciation | ₹110 Cr | ₹96 Cr | ₹80 Cr | ₹65 Cr | ₹50 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹287 Cr | ₹298 Cr | ₹300 Cr | ₹282 Cr | ₹288 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹124 Cr | ₹4.02 Cr | - | - | - |
Non Current Investments | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
Long Term Investment | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
Long Term Loans & Advances | ₹3.72 Cr | ₹4.46 Cr | ₹5.10 Cr | ₹3.85 Cr | ₹5.04 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹416 Cr | ₹308 Cr | ₹306 Cr | ₹287 Cr | ₹295 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹277 Cr | ₹303 Cr | ₹367 Cr | ₹286 Cr | ₹290 Cr |
Raw Materials | ₹80 Cr | ₹118 Cr | ₹113 Cr | ₹73 Cr | ₹29 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹186 Cr | ₹176 Cr | ₹244 Cr | ₹205 Cr | ₹253 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹10 Cr | ₹9.68 Cr | ₹10 Cr | ₹8.53 Cr | ₹7.71 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹41 Cr | ₹43 Cr | ₹32 Cr | ₹30 Cr | ₹25 Cr |
Debtors more than Six months | ₹23 Cr | ₹25 Cr | ₹10 Cr | ₹32 Cr | ₹35 Cr |
Debtors Others | ₹29 Cr | ₹28 Cr | ₹29 Cr | ₹10 Cr | - |
Cash and Bank | ₹1.19 Cr | ₹2.59 Cr | ₹13 Cr | ₹49 Cr | ₹7.70 Cr |
Cash in hand | ₹0.07 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.20 Cr | ₹0.21 Cr |
Balances at Bank | ₹1.13 Cr | ₹2.52 Cr | ₹13 Cr | ₹49 Cr | ₹7.49 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹52 Cr | ₹63 Cr | ₹30 Cr | ₹56 Cr | ₹52 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹52 Cr | ₹63 Cr | ₹30 Cr | ₹56 Cr | ₹52 Cr |
Short Term Loans and Advances | ₹13 Cr | ₹6.55 Cr | ₹7.93 Cr | ₹3.76 Cr | ₹0.95 Cr |
Advances recoverable in cash or in kind | - | - | - | - | - |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹13 Cr | ₹6.55 Cr | ₹7.93 Cr | ₹3.76 Cr | ₹0.95 Cr |
Total Current Assets | ₹383 Cr | ₹418 Cr | ₹450 Cr | ₹425 Cr | ₹376 Cr |
Net Current Assets (Including Current Investments) | ₹-33 Cr | ₹68 Cr | ₹56 Cr | ₹45 Cr | ₹21 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹799 Cr | ₹726 Cr | ₹756 Cr | ₹712 Cr | ₹671 Cr |
Contingent Liabilities | ₹18 Cr | ₹14 Cr | ₹18 Cr | ₹17 Cr | ₹14 Cr |
Total Debt | ₹366 Cr | ₹356 Cr | ₹370 Cr | ₹376 Cr | ₹347 Cr |
Book Value | 14.29 | 13.61 | 15.05 | 60.18 | 59.07 |
Adjusted Book Value | 14.29 | 13.61 | 15.05 | 12.04 | 11.81 |
Compare Balance Sheet of peers of VISHWARAJ SUGAR INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VISHWARAJ SUGAR INDUSTRIES | ₹326.0 Cr | -4.3% | 0.7% | -9.8% | Stock Analytics | |
EID PARRY (INDIA) | ₹17,110.5 Cr | 4.6% | 16.8% | 76.3% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹10,843.2 Cr | -8.8% | 5.6% | 42.8% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹9,932.5 Cr | -0.2% | 25.8% | 34.9% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,477.8 Cr | -5.3% | 3.8% | -16.3% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,977.7 Cr | -5.8% | 3.5% | 9.3% | Stock Analytics |
VISHWARAJ SUGAR INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VISHWARAJ SUGAR INDUSTRIES | -4.3% |
0.7% |
-9.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses