ZIM LABORATORIES
|
ZIM LABORATORIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹49 Cr | ₹49 Cr | ₹49 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹49 Cr | ₹49 Cr | ₹49 Cr | ₹16 Cr | ₹16 Cr |
| Equity Paid Up | ₹49 Cr | ₹49 Cr | ₹49 Cr | ₹16 Cr | ₹16 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 | ₹1.35 Cr | - | - | - | - |
| Total Reserves | ₹202 Cr | ₹190 Cr | ₹152 Cr | ₹159 Cr | ₹145 Cr |
| Securities Premium | ₹9.09 Cr | ₹9.09 Cr | ₹9.09 Cr | ₹41 Cr | ₹41 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹169 Cr | ₹157 Cr | ₹141 Cr | ₹117 Cr | ₹102 Cr |
| General Reserves | - | - | - | ₹1.06 Cr | ₹1.06 Cr |
| Other Reserves | ₹24 Cr | ₹23 Cr | ₹1.96 Cr | ₹0.82 Cr | ₹0.46 Cr |
| Reserve excluding Revaluation Reserve | ₹202 Cr | ₹190 Cr | ₹152 Cr | ₹159 Cr | ₹145 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹252 Cr | ₹239 Cr | ₹200 Cr | ₹176 Cr | ₹161 Cr |
| Minority Interest | ₹0.00 Cr | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹40 Cr | ₹36 Cr | ₹25 Cr | ₹19 Cr | ₹22 Cr |
| Non Convertible Debentures | - | - | - | - | ₹19 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹56 Cr | ₹44 Cr | ₹26 Cr | ₹24 Cr | ₹17 Cr |
| Term Loans - Institutions | ₹3.94 Cr | ₹6.86 Cr | ₹11 Cr | ₹10 Cr | - |
| Other Secured | ₹-19 Cr | ₹-16 Cr | ₹-12 Cr | ₹-15 Cr | ₹-15 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 | ₹11 Cr | ₹10 Cr | ₹4.80 Cr | ₹0.36 Cr | ₹-2.61 Cr |
| Deferred Tax Assets | ₹1.88 Cr | ₹1.21 Cr | ₹4.22 Cr | ₹9.15 Cr | ₹12 Cr |
| Deferred Tax Liability | ₹13 Cr | ₹11 Cr | ₹9.03 Cr | ₹9.52 Cr | ₹8.92 Cr |
| Other Long Term Liabilities | ₹2.07 Cr | ₹2.95 Cr | ₹1.02 Cr | ₹0.72 Cr | ₹0.17 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | ₹0.01 Cr |
| Total Non-Current Liabilities | ₹53 Cr | ₹49 Cr | ₹30 Cr | ₹20 Cr | ₹19 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹70 Cr | ₹62 Cr | ₹58 Cr | ₹81 Cr | ₹65 Cr |
| Sundry Creditors | ₹70 Cr | ₹62 Cr | ₹58 Cr | ₹81 Cr | ₹65 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹41 Cr | ₹41 Cr | ₹29 Cr | ₹45 Cr | ₹31 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | ₹0.03 Cr |
| Advances received from customers | ₹2.58 Cr | ₹9.45 Cr | ₹4.41 Cr | ₹22 Cr | ₹8.23 Cr |
| Interest Accrued But Not Due | ₹0.12 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.09 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹38 Cr | ₹32 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr |
| Short Term Borrowings | ₹52 Cr | ₹55 Cr | ₹23 Cr | ₹17 Cr | ₹45 Cr |
| Secured ST Loans repayable on Demands | ₹52 Cr | ₹55 Cr | ₹23 Cr | ₹17 Cr | ₹45 Cr |
| Working Capital Loans- Sec | ₹52 Cr | ₹55 Cr | ₹23 Cr | ₹17 Cr | ₹45 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-52 Cr | ₹-55 Cr | ₹-23 Cr | ₹-17 Cr | ₹-45 Cr |
| Short Term Provisions | ₹3.60 Cr | ₹0.80 Cr | ₹0.60 Cr | ₹4.24 Cr | ₹1.40 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.92 Cr | - | - | ₹3.52 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.68 Cr | ₹0.80 Cr | ₹0.60 Cr | ₹0.72 Cr | ₹1.40 Cr |
| Total Current Liabilities | ₹166 Cr | ₹159 Cr | ₹111 Cr | ₹147 Cr | ₹142 Cr |
| Total Liabilities | ₹472 Cr | ₹447 Cr | ₹342 Cr | ₹343 Cr | ₹322 Cr |
| ASSETS | |||||
| Gross Block | ₹275 Cr | ₹267 Cr | ₹199 Cr | ₹180 Cr | ₹165 Cr |
| Less: Accumulated Depreciation | ₹111 Cr | ₹106 Cr | ₹90 Cr | ₹75 Cr | ₹59 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹164 Cr | ₹161 Cr | ₹109 Cr | ₹106 Cr | ₹107 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹44 Cr | ₹24 Cr | ₹18 Cr | ₹5.10 Cr | ₹4.56 Cr |
| Non Current Investments | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Long Term Investment | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Long Term Loans & Advances | ₹5.16 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| Other Non Current Assets | ₹0.76 Cr | ₹0.31 Cr | ₹0.52 Cr | ₹0.28 Cr | ₹1.85 Cr |
| Total Non-Current Assets | ₹241 Cr | ₹219 Cr | ₹151 Cr | ₹129 Cr | ₹130 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹86 Cr | ₹81 Cr | ₹54 Cr | ₹75 Cr | ₹54 Cr |
| Raw Materials | ₹57 Cr | ₹50 Cr | ₹36 Cr | ₹41 Cr | ₹31 Cr |
| Work-in Progress | ₹7.45 Cr | ₹1.97 Cr | ₹5.89 Cr | ₹13 Cr | ₹11 Cr |
| Finished Goods | ₹19 Cr | ₹25 Cr | ₹8.32 Cr | ₹17 Cr | ₹8.38 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹2.11 Cr | ₹2.66 Cr | ₹2.62 Cr | ₹2.56 Cr | ₹2.08 Cr |
| Other Inventory | ₹1.42 Cr | ₹1.85 Cr | ₹0.69 Cr | ₹1.42 Cr | ₹2.57 Cr |
| Sundry Debtors | ₹107 Cr | ₹100 Cr | ₹95 Cr | ₹90 Cr | ₹72 Cr |
| Debtors more than Six months | ₹2.32 Cr | ₹6.31 Cr | ₹8.84 Cr | ₹5.82 Cr | ₹13 Cr |
| Debtors Others | ₹105 Cr | ₹95 Cr | ₹88 Cr | ₹85 Cr | ₹60 Cr |
| Cash and Bank | ₹2.49 Cr | ₹10 Cr | ₹7.52 Cr | ₹4.97 Cr | ₹8.35 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.06 Cr |
| Balances at Bank | ₹2.45 Cr | ₹10 Cr | ₹7.44 Cr | ₹4.84 Cr | ₹8.29 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.10 Cr | ₹2.29 Cr | ₹2.57 Cr | ₹1.41 Cr | ₹1.55 Cr |
| Interest accrued on Investments | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.07 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.12 Cr |
| Prepaid Expenses | ₹2.40 Cr | ₹1.83 Cr | ₹1.76 Cr | ₹0.98 Cr | ₹1.40 Cr |
| Other current_assets | ₹0.62 Cr | ₹0.43 Cr | ₹0.78 Cr | ₹0.39 Cr | - |
| Short Term Loans and Advances | ₹32 Cr | ₹33 Cr | ₹32 Cr | ₹42 Cr | ₹55 Cr |
| Advances recoverable in cash or in kind | ₹15 Cr | ₹5.24 Cr | ₹12 Cr | ₹16 Cr | ₹24 Cr |
| Advance income tax and TDS | - | - | - | ₹1.46 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹18 Cr | ₹28 Cr | ₹20 Cr | ₹25 Cr | ₹31 Cr |
| Total Current Assets | ₹231 Cr | ₹228 Cr | ₹191 Cr | ₹214 Cr | ₹192 Cr |
| Net Current Assets (Including Current Investments) | ₹65 Cr | ₹68 Cr | ₹80 Cr | ₹66 Cr | ₹50 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹472 Cr | ₹447 Cr | ₹342 Cr | ₹343 Cr | ₹322 Cr |
| Contingent Liabilities | ₹4.54 Cr | ₹5.85 Cr | ₹6.67 Cr | ₹6.98 Cr | ₹6.05 Cr |
| Total Debt | ₹112 Cr | ₹106 Cr | ₹59 Cr | ₹51 Cr | ₹81 Cr |
| Book Value | 51.49 | 49.00 | 41.12 | 108.18 | 98.97 |
| Adjusted Book Value | 51.49 | 49.00 | 41.12 | 36.06 | 32.99 |
Compare Balance Sheet of peers of ZIM LABORATORIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ZIM LABORATORIES | ₹344.9 Cr | -3.9% | -0.8% | -30.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹404,468.0 Cr | -1.1% | 1.9% | -8.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹182,810.0 Cr | 3.5% | 18.2% | 15.4% | Stock Analytics | |
| CIPLA | ₹121,170.0 Cr | -2.6% | -0.9% | -3.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,300.0 Cr | -1.3% | 0.8% | 11.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹100,575.0 Cr | 0.2% | -3.5% | -5.8% | Stock Analytics | |
ZIM LABORATORIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ZIM LABORATORIES | -3.9% |
-0.8% |
-30.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses