ZUARI INDUSTRIES
|
ZUARI INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹30 Cr | ₹30 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
Equity - Authorised | ₹155 Cr | ₹155 Cr | ₹115 Cr | ₹115 Cr | ₹115 Cr |
Equity - Issued | ₹30 Cr | ₹30 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹29 Cr | ₹29 Cr | ₹29 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 | - | - | ₹0.55 Cr | ₹0.55 Cr | - |
Total Reserves | ₹3,889 Cr | ₹2,371 Cr | ₹2,944 Cr | ₹1,907 Cr | ₹1,137 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹73 Cr | ₹73 Cr | ₹73 Cr | ₹73 Cr | ₹73 Cr |
Profit & Loss Account Balance | ₹1,496 Cr | ₹693 Cr | ₹389 Cr | ₹422 Cr | ₹344 Cr |
General Reserves | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹39 Cr | ₹39 Cr |
Other Reserves | ₹2,283 Cr | ₹1,569 Cr | ₹2,445 Cr | ₹1,373 Cr | ₹681 Cr |
Reserve excluding Revaluation Reserve | ₹3,889 Cr | ₹2,371 Cr | ₹2,944 Cr | ₹1,907 Cr | ₹1,137 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,919 Cr | ₹2,401 Cr | ₹2,974 Cr | ₹1,937 Cr | ₹1,167 Cr |
Minority Interest | ₹-14 Cr | ₹-13 Cr | ₹-12 Cr | ₹-13 Cr | ₹-32 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,192 Cr | ₹1,683 Cr | ₹1,619 Cr | ₹1,518 Cr | ₹1,309 Cr |
Non Convertible Debentures | ₹401 Cr | ₹672 Cr | ₹541 Cr | ₹562 Cr | ₹301 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹173 Cr | ₹362 Cr | ₹417 Cr | ₹489 Cr | ₹572 Cr |
Term Loans - Institutions | ₹942 Cr | ₹851 Cr | ₹894 Cr | ₹591 Cr | ₹512 Cr |
Other Secured | ₹-324 Cr | ₹-202 Cr | ₹-233 Cr | ₹-123 Cr | ₹-76 Cr |
Unsecured Loans | ₹76 Cr | ₹91 Cr | ₹99 Cr | ₹120 Cr | ₹66 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹50 Cr | ₹65 Cr | ₹53 Cr | ₹35 Cr | ₹4.00 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | ₹46 Cr | ₹85 Cr | ₹62 Cr |
Other Unsecured Loan | ₹26 Cr | ₹26 Cr | - | - | - |
Deferred Tax Assets / Liabilities | ₹129 Cr | ₹2.52 Cr | ₹107 Cr | ₹-56 Cr | ₹-56 Cr |
Deferred Tax Assets | ₹148 Cr | ₹141 Cr | ₹139 Cr | ₹126 Cr | ₹117 Cr |
Deferred Tax Liability | ₹277 Cr | ₹144 Cr | ₹247 Cr | ₹70 Cr | ₹61 Cr |
Other Long Term Liabilities | ₹31 Cr | ₹34 Cr | ₹29 Cr | ₹33 Cr | ₹58 Cr |
Long Term Trade Payables | ₹1.14 Cr | ₹0.91 Cr | ₹0.91 Cr | ₹0.91 Cr | ₹0.40 Cr |
Long Term Provisions | ₹6.49 Cr | ₹6.70 Cr | ₹6.25 Cr | ₹6.95 Cr | ₹9.23 Cr |
Total Non-Current Liabilities | ₹1,437 Cr | ₹1,818 Cr | ₹1,861 Cr | ₹1,623 Cr | ₹1,386 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹233 Cr | ₹250 Cr | ₹345 Cr | ₹370 Cr | ₹487 Cr |
Sundry Creditors | ₹233 Cr | ₹250 Cr | ₹345 Cr | ₹370 Cr | ₹487 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,289 Cr | ₹838 Cr | ₹683 Cr | ₹557 Cr | ₹516 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹36 Cr | ₹85 Cr | ₹208 Cr | ₹196 Cr | ₹166 Cr |
Interest Accrued But Not Due | ₹20 Cr | ₹59 Cr | ₹49 Cr | ₹32 Cr | ₹28 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,233 Cr | ₹694 Cr | ₹426 Cr | ₹329 Cr | ₹323 Cr |
Short Term Borrowings | ₹622 Cr | ₹508 Cr | ₹375 Cr | ₹358 Cr | ₹340 Cr |
Secured ST Loans repayable on Demands | ₹354 Cr | ₹414 Cr | ₹324 Cr | ₹308 Cr | ₹268 Cr |
Working Capital Loans- Sec | ₹179 Cr | ₹181 Cr | ₹174 Cr | ₹147 Cr | ₹168 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | ₹51 Cr | ₹50 Cr | ₹72 Cr |
Other Unsecured Loans | ₹89 Cr | ₹-87 Cr | ₹-174 Cr | ₹-147 Cr | ₹-168 Cr |
Short Term Provisions | ₹6.95 Cr | ₹4.50 Cr | ₹17 Cr | ₹19 Cr | ₹17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.16 Cr | - | ₹0.04 Cr | - | ₹0.26 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹6.80 Cr | ₹4.50 Cr | ₹17 Cr | ₹19 Cr | ₹17 Cr |
Total Current Liabilities | ₹2,151 Cr | ₹1,601 Cr | ₹1,420 Cr | ₹1,304 Cr | ₹1,360 Cr |
Total Liabilities | ₹7,492 Cr | ₹5,807 Cr | ₹6,243 Cr | ₹4,851 Cr | ₹3,881 Cr |
ASSETS | |||||
Gross Block | ₹794 Cr | ₹791 Cr | ₹779 Cr | ₹768 Cr | ₹774 Cr |
Less: Accumulated Depreciation | ₹178 Cr | ₹152 Cr | ₹132 Cr | ₹110 Cr | ₹83 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹616 Cr | ₹639 Cr | ₹647 Cr | ₹658 Cr | ₹691 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹6.06 Cr | ₹1.07 Cr | ₹7.03 Cr | ₹2.21 Cr | ₹2.51 Cr |
Non Current Investments | ₹4,851 Cr | ₹2,574 Cr | ₹3,170 Cr | ₹1,852 Cr | ₹1,126 Cr |
Long Term Investment | ₹4,851 Cr | ₹2,574 Cr | ₹3,170 Cr | ₹1,852 Cr | ₹1,126 Cr |
Quoted | ₹3,098 Cr | ₹1,627 Cr | ₹2,601 Cr | ₹1,530 Cr | ₹949 Cr |
Unquoted | ₹1,756 Cr | ₹949 Cr | ₹572 Cr | ₹324 Cr | ₹179 Cr |
Long Term Loans & Advances | ₹376 Cr | ₹142 Cr | ₹484 Cr | ₹625 Cr | ₹376 Cr |
Other Non Current Assets | ₹32 Cr | ₹17 Cr | ₹14 Cr | ₹20 Cr | ₹16 Cr |
Total Non-Current Assets | ₹5,888 Cr | ₹3,379 Cr | ₹4,329 Cr | ₹3,163 Cr | ₹2,219 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.38 Cr | ₹12 Cr | ₹9.80 Cr | ₹25 Cr | ₹6.16 Cr |
Quoted | ₹0.38 Cr | ₹5.43 Cr | ₹9.80 Cr | ₹19 Cr | - |
Unquoted | - | ₹6.50 Cr | - | ₹6.16 Cr | ₹6.16 Cr |
Inventories | ₹720 Cr | ₹1,110 Cr | ₹1,260 Cr | ₹1,230 Cr | ₹1,271 Cr |
Raw Materials | ₹14 Cr | ₹8.69 Cr | ₹6.19 Cr | ₹3.18 Cr | ₹3.07 Cr |
Work-in Progress | ₹11 Cr | ₹4.77 Cr | ₹865 Cr | ₹817 Cr | ₹762 Cr |
Finished Goods | ₹383 Cr | ₹244 Cr | ₹348 Cr | ₹359 Cr | ₹458 Cr |
Packing Materials | ₹3.95 Cr | ₹4.78 Cr | - | ₹0.01 Cr | ₹0.02 Cr |
Stores  and Spare | - | - | ₹4.92 Cr | ₹7.05 Cr | ₹8.09 Cr |
Other Inventory | ₹308 Cr | ₹848 Cr | ₹36 Cr | ₹44 Cr | ₹39 Cr |
Sundry Debtors | ₹55 Cr | ₹80 Cr | ₹73 Cr | ₹91 Cr | ₹107 Cr |
Debtors more than Six months | ₹46 Cr | ₹70 Cr | ₹47 Cr | ₹37 Cr | ₹14 Cr |
Debtors Others | ₹32 Cr | ₹32 Cr | ₹47 Cr | ₹73 Cr | ₹107 Cr |
Cash and Bank | ₹685 Cr | ₹627 Cr | ₹323 Cr | ₹149 Cr | ₹97 Cr |
Cash in hand | ₹0.04 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.14 Cr |
Balances at Bank | ₹685 Cr | ₹627 Cr | ₹323 Cr | ₹149 Cr | ₹97 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹41 Cr | ₹78 Cr | ₹78 Cr | ₹99 Cr | ₹48 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.35 Cr | ₹7.35 Cr | ₹18 Cr | ₹18 Cr | ₹38 Cr |
Prepaid Expenses | ₹4.81 Cr | ₹3.74 Cr | ₹3.54 Cr | ₹4.32 Cr | ₹4.01 Cr |
Other current_assets | ₹35 Cr | ₹67 Cr | ₹57 Cr | ₹77 Cr | ₹6.14 Cr |
Short Term Loans and Advances | ₹104 Cr | ₹520 Cr | ₹170 Cr | ₹84 Cr | ₹123 Cr |
Advances recoverable in cash or in kind | ₹14 Cr | ₹35 Cr | ₹42 Cr | ₹42 Cr | ₹45 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | ₹48 Cr | ₹443 Cr | ₹84 Cr | - | ₹7.08 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹42 Cr | ₹42 Cr | ₹44 Cr | ₹43 Cr | ₹71 Cr |
Total Current Assets | ₹1,604 Cr | ₹2,427 Cr | ₹1,913 Cr | ₹1,679 Cr | ₹1,652 Cr |
Net Current Assets (Including Current Investments) | ₹-547 Cr | ₹826 Cr | ₹493 Cr | ₹374 Cr | ₹292 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹7,492 Cr | ₹5,807 Cr | ₹6,243 Cr | ₹4,851 Cr | ₹3,881 Cr |
Contingent Liabilities | ₹75 Cr | ₹69 Cr | ₹69 Cr | ₹58 Cr | ₹59 Cr |
Total Debt | ₹2,367 Cr | ₹2,620 Cr | ₹2,440 Cr | ₹2,219 Cr | ₹1,924 Cr |
Book Value | - | 804.19 | 1,009.82 | 657.88 | 396.33 |
Adjusted Book Value | 1,315.89 | 806.26 | 1,009.82 | 657.88 | 396.33 |
Compare Balance Sheet of peers of ZUARI INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ZUARI INDUSTRIES | ₹945.6 Cr | -2% | -6.8% | 63.8% | Stock Analytics | |
ADANI ENTERPRISES | ₹285,446.0 Cr | -2.2% | -2% | -12.5% | Stock Analytics | |
REDINGTON | ₹15,252.4 Cr | -2.4% | -5.5% | 14.4% | Stock Analytics | |
MMTC | ₹10,450.5 Cr | -4% | -13.2% | 24.2% | Stock Analytics | |
HONASA CONSUMER | ₹7,961.4 Cr | -3.9% | -10.5% | -41.4% | Stock Analytics | |
MSTC | ₹4,576.4 Cr | -4.3% | -15% | 7% | Stock Analytics |
ZUARI INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ZUARI INDUSTRIES | -2% |
-6.8% |
63.8% |
SENSEX | -0.4% |
-3.7% |
7.9% |
You may also like the below Video Courses