WEST COAST PAPER MILLS
|
WEST COAST PAPER MILLS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹2.78 Cr | ₹2.78 Cr | ₹2.78 Cr | ₹2.78 Cr | ₹2.78 Cr |
Total Reserves | ₹3,226 Cr | ₹2,565 Cr | ₹1,670 Cr | ₹1,373 Cr | ₹1,372 Cr |
Securities Premium | ₹146 Cr | ₹146 Cr | ₹146 Cr | ₹146 Cr | ₹146 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹2,633 Cr | ₹2,007 Cr | ₹1,104 Cr | ₹804 Cr | ₹807 Cr |
General Reserves | ₹369 Cr | ₹369 Cr | ₹369 Cr | ₹369 Cr | ₹369 Cr |
Other Reserves | ₹78 Cr | ₹43 Cr | ₹51 Cr | ₹54 Cr | ₹50 Cr |
Reserve excluding Revaluation Reserve | ₹3,226 Cr | ₹2,565 Cr | ₹1,670 Cr | ₹1,373 Cr | ₹1,372 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,242 Cr | ₹2,581 Cr | ₹1,686 Cr | ₹1,389 Cr | ₹1,388 Cr |
Minority Interest | ₹569 Cr | ₹484 Cr | ₹349 Cr | ₹316 Cr | ₹316 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹102 Cr | ₹9.28 Cr | ₹158 Cr | ₹320 Cr | ₹452 Cr |
Non Convertible Debentures | - | - | - | ₹158 Cr | ₹198 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹129 Cr | ₹44 Cr | ₹245 Cr | ₹307 Cr | ₹304 Cr |
Term Loans - Institutions | - | - | - | - | ₹75 Cr |
Other Secured | ₹-28 Cr | ₹-35 Cr | ₹-87 Cr | ₹-145 Cr | ₹-125 Cr |
Unsecured Loans | ₹38 Cr | ₹60 Cr | ₹77 Cr | ₹85 Cr | ₹83 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 | - | - | - | - | - |
Other Unsecured Loan | ₹38 Cr | ₹60 Cr | ₹77 Cr | ₹85 Cr | ₹83 Cr |
Deferred Tax Assets / Liabilities | ₹141 Cr | ₹89 Cr | ₹25 Cr | ₹50 Cr | ₹79 Cr |
Deferred Tax Assets | ₹58 Cr | ₹99 Cr | ₹185 Cr | ₹182 Cr | ₹183 Cr |
Deferred Tax Liability | ₹199 Cr | ₹188 Cr | ₹210 Cr | ₹232 Cr | ₹262 Cr |
Other Long Term Liabilities | ₹153 Cr | ₹156 Cr | ₹167 Cr | ₹146 Cr | ₹151 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹14 Cr | ₹11 Cr | ₹337 Cr | ₹99 Cr | ₹12 Cr |
Total Non-Current Liabilities | ₹448 Cr | ₹325 Cr | ₹764 Cr | ₹700 Cr | ₹776 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹329 Cr | ₹305 Cr | ₹275 Cr | ₹204 Cr | ₹208 Cr |
Sundry Creditors | ₹329 Cr | ₹305 Cr | ₹275 Cr | ₹204 Cr | ₹208 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹404 Cr | ₹318 Cr | ₹314 Cr | ₹362 Cr | ₹321 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | ₹1.41 Cr | ₹0.68 Cr | ₹0.70 Cr | ₹4.15 Cr | ₹5.63 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹402 Cr | ₹317 Cr | ₹313 Cr | ₹358 Cr | ₹316 Cr |
Short Term Borrowings | ₹56 Cr | ₹75 Cr | ₹107 Cr | ₹108 Cr | ₹88 Cr |
Secured ST Loans repayable on Demands | ₹56 Cr | ₹75 Cr | ₹67 Cr | ₹108 Cr | ₹88 Cr |
Working Capital Loans- Sec | ₹56 Cr | ₹75 Cr | ₹67 Cr | ₹108 Cr | ₹88 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-56 Cr | ₹-75 Cr | ₹-27 Cr | ₹-108 Cr | ₹-88 Cr |
Short Term Provisions | ₹72 Cr | ₹85 Cr | ₹92 Cr | ₹83 Cr | ₹90 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹72 Cr | ₹85 Cr | ₹92 Cr | ₹83 Cr | ₹90 Cr |
Total Current Liabilities | ₹860 Cr | ₹783 Cr | ₹789 Cr | ₹757 Cr | ₹707 Cr |
Total Liabilities | ₹5,118 Cr | ₹4,173 Cr | ₹3,588 Cr | ₹3,162 Cr | ₹3,187 Cr |
ASSETS | |||||
Gross Block | ₹4,224 Cr | ₹3,837 Cr | ₹3,762 Cr | ₹3,689 Cr | ₹3,635 Cr |
Less: Accumulated Depreciation | ₹2,342 Cr | ₹2,178 Cr | ₹2,005 Cr | ₹1,815 Cr | ₹1,617 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,882 Cr | ₹1,659 Cr | ₹1,757 Cr | ₹1,873 Cr | ₹2,018 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹205 Cr | ₹53 Cr | ₹22 Cr | ₹32 Cr | ₹57 Cr |
Non Current Investments | ₹363 Cr | ₹271 Cr | ₹139 Cr | ₹108 Cr | ₹18 Cr |
Long Term Investment | ₹363 Cr | ₹271 Cr | ₹139 Cr | ₹108 Cr | ₹18 Cr |
Quoted | ₹190 Cr | ₹41 Cr | ₹20 Cr | ₹0.18 Cr | ₹0.16 Cr |
Unquoted | ₹189 Cr | ₹245 Cr | ₹119 Cr | ₹108 Cr | ₹19 Cr |
Long Term Loans & Advances | ₹140 Cr | ₹110 Cr | ₹381 Cr | ₹143 Cr | ₹65 Cr |
Other Non Current Assets | ₹1.61 Cr | ₹4.82 Cr | ₹1.69 Cr | ₹0.55 Cr | ₹0.31 Cr |
Total Non-Current Assets | ₹2,597 Cr | ₹2,100 Cr | ₹2,300 Cr | ₹2,159 Cr | ₹2,158 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1,367 Cr | ₹1,039 Cr | ₹333 Cr | ₹112 Cr | ₹27 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹1,367 Cr | ₹1,039 Cr | ₹333 Cr | ₹112 Cr | ₹27 Cr |
Inventories | ₹682 Cr | ₹492 Cr | ₹396 Cr | ₹412 Cr | ₹548 Cr |
Raw Materials | ₹321 Cr | ₹158 Cr | ₹135 Cr | ₹81 Cr | ₹127 Cr |
Work-in Progress | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹16 Cr | ₹27 Cr |
Finished Goods | ₹64 Cr | ₹54 Cr | ₹26 Cr | ₹77 Cr | ₹144 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹249 Cr | ₹246 Cr | ₹207 Cr | ₹219 Cr | ₹238 Cr |
Other Inventory | ₹27 Cr | ₹14 Cr | ₹7.81 Cr | ₹19 Cr | ₹12 Cr |
Sundry Debtors | ₹257 Cr | ₹332 Cr | ₹242 Cr | ₹204 Cr | ₹142 Cr |
Debtors more than Six months | ₹9.43 Cr | ₹6.51 Cr | ₹16 Cr | ₹6.52 Cr | - |
Debtors Others | ₹255 Cr | ₹332 Cr | ₹232 Cr | ₹203 Cr | ₹148 Cr |
Cash and Bank | ₹43 Cr | ₹75 Cr | ₹60 Cr | ₹91 Cr | ₹175 Cr |
Cash in hand | ₹0.08 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.19 Cr |
Balances at Bank | ₹43 Cr | ₹75 Cr | ₹60 Cr | ₹91 Cr | ₹175 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹20 Cr | ₹15 Cr | ₹24 Cr | ₹18 Cr | ₹15 Cr |
Interest accrued on Investments | ₹13 Cr | ₹5.66 Cr | ₹4.50 Cr | ₹2.13 Cr | ₹4.85 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹4.96 Cr | ₹5.62 Cr | ₹12 Cr | ₹9.40 Cr | ₹2.34 Cr |
Other current_assets | ₹2.04 Cr | ₹4.12 Cr | ₹7.51 Cr | ₹5.99 Cr | ₹7.46 Cr |
Short Term Loans and Advances | ₹152 Cr | ₹119 Cr | ₹231 Cr | ₹165 Cr | ₹120 Cr |
Advances recoverable in cash or in kind | ₹48 Cr | ₹77 Cr | ₹94 Cr | ₹70 Cr | ₹40 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | ₹10.00 Cr | ₹25 Cr | ₹104 Cr | ₹62 Cr | ₹41 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹94 Cr | ₹17 Cr | ₹33 Cr | ₹33 Cr | ₹39 Cr |
Total Current Assets | ₹2,521 Cr | ₹2,072 Cr | ₹1,286 Cr | ₹1,002 Cr | ₹1,027 Cr |
Net Current Assets (Including Current Investments) | ₹1,661 Cr | ₹1,290 Cr | ₹497 Cr | ₹245 Cr | ₹319 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹5,118 Cr | ₹4,173 Cr | ₹3,588 Cr | ₹3,162 Cr | ₹3,187 Cr |
Contingent Liabilities | ₹91 Cr | ₹95 Cr | ₹97 Cr | ₹87 Cr | ₹107 Cr |
Total Debt | ₹257 Cr | ₹208 Cr | ₹452 Cr | ₹668 Cr | ₹758 Cr |
Book Value | 490.38 | 390.31 | 254.88 | 209.86 | 209.76 |
Adjusted Book Value | 490.38 | 390.31 | 254.88 | 209.86 | 209.76 |
Compare Balance Sheet of peers of WEST COAST PAPER MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WEST COAST PAPER MILLS | ₹3,566.3 Cr | 3.7% | -4% | -31.6% | Stock Analytics | |
JK PAPER | ₹6,205.2 Cr | -3.2% | -13.4% | -15.9% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS | ₹1,842.9 Cr | 0.5% | -4.2% | -15.3% | Stock Analytics | |
ANDHRA PAPER | ₹1,689.4 Cr | 0.9% | -10.8% | -30.3% | Stock Analytics | |
TAMIL NADU NEWSPRINT & PAPERS | ₹1,174.5 Cr | 1.9% | -15.2% | -47.7% | Stock Analytics | |
KUANTUM PAPERS | ₹1,027.5 Cr | 2.8% | -11.4% | -33.9% | Stock Analytics |
WEST COAST PAPER MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WEST COAST PAPER MILLS | 3.7% |
-4% |
-31.6% |
SENSEX | 2.8% |
-3.1% |
9% |
You may also like the below Video Courses