AGI GREENPAC
|
AGI GREENPAC Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Authorised | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Issued | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 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 | - | - | - | - | - |
| Total Reserves | ₹2,085 Cr | ₹1,802 Cr | ₹1,594 Cr | ₹1,379 Cr | ₹1,221 Cr |
| Securities Premium | ₹290 Cr | ₹290 Cr | ₹290 Cr | ₹290 Cr | ₹290 Cr |
| Capital Reserves | ₹0.71 Cr | ₹0.71 Cr | ₹0.71 Cr | ₹0.71 Cr | ₹0.71 Cr |
| Profit & Loss Account Balance | ₹1,432 Cr | ₹1,148 Cr | ₹929 Cr | ₹700 Cr | ₹533 Cr |
| General Reserves | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹225 Cr |
| Other Reserves | ₹138 Cr | ₹138 Cr | ₹149 Cr | ₹164 Cr | ₹173 Cr |
| Reserve excluding Revaluation Reserve | ₹2,085 Cr | ₹1,802 Cr | ₹1,594 Cr | ₹1,379 Cr | ₹1,221 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,098 Cr | ₹1,815 Cr | ₹1,607 Cr | ₹1,392 Cr | ₹1,234 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹360 Cr | ₹477 Cr | ₹540 Cr | ₹841 Cr | ₹650 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹482 Cr | ₹596 Cr | ₹652 Cr | ₹980 Cr | ₹742 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-122 Cr | ₹-119 Cr | ₹-112 Cr | ₹-138 Cr | ₹-92 Cr |
| Unsecured Loans | ₹18 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr | ₹26 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 | ₹18 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr | ₹26 Cr |
| Deferred Tax Assets / Liabilities | ₹256 Cr | ₹249 Cr | ₹240 Cr | ₹254 Cr | ₹256 Cr |
| Deferred Tax Assets | ₹11 Cr | ₹12 Cr | ₹8.88 Cr | ₹13 Cr | ₹43 Cr |
| Deferred Tax Liability | ₹267 Cr | ₹260 Cr | ₹249 Cr | ₹267 Cr | ₹299 Cr |
| Other Long Term Liabilities | ₹12 Cr | ₹12 Cr | ₹16 Cr | ₹15 Cr | ₹19 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹8.53 Cr | ₹7.46 Cr | ₹6.49 Cr | ₹6.22 Cr | ₹8.84 Cr |
| Total Non-Current Liabilities | ₹655 Cr | ₹766 Cr | ₹825 Cr | ₹1,139 Cr | ₹960 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹354 Cr | ₹401 Cr | ₹260 Cr | ₹217 Cr | ₹230 Cr |
| Sundry Creditors | ₹354 Cr | ₹401 Cr | ₹260 Cr | ₹217 Cr | ₹230 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹331 Cr | ₹362 Cr | ₹359 Cr | ₹338 Cr | ₹295 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹6.61 Cr | ₹30 Cr |
| Interest Accrued But Not Due | ₹4.55 Cr | ₹5.60 Cr | ₹6.43 Cr | ₹3.00 Cr | ₹3.19 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹314 Cr | ₹343 Cr | ₹341 Cr | ₹329 Cr | ₹262 Cr |
| Short Term Borrowings | ₹52 Cr | - | ₹57 Cr | ₹160 Cr | ₹129 Cr |
| Secured ST Loans repayable on Demands | ₹20 Cr | - | ₹57 Cr | ₹160 Cr | ₹129 Cr |
| Working Capital Loans- Sec | ₹20 Cr | - | ₹57 Cr | ₹160 Cr | ₹129 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹11 Cr | - | ₹-57 Cr | ₹-160 Cr | ₹-129 Cr |
| Short Term Provisions | ₹6.25 Cr | ₹14 Cr | ₹12 Cr | ₹32 Cr | ₹8.62 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹7.51 Cr | ₹6.91 Cr | ₹26 Cr | - |
| Provision for post retirement benefits | - | - | - | - | ₹0.09 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.25 Cr | ₹6.14 Cr | ₹5.00 Cr | ₹6.10 Cr | ₹8.54 Cr |
| Total Current Liabilities | ₹743 Cr | ₹777 Cr | ₹688 Cr | ₹748 Cr | ₹663 Cr |
| Total Liabilities | ₹3,496 Cr | ₹3,357 Cr | ₹3,119 Cr | ₹3,279 Cr | ₹2,856 Cr |
| ASSETS | |||||
| Gross Block | ₹2,507 Cr | ₹2,314 Cr | ₹2,056 Cr | ₹1,585 Cr | ₹2,530 Cr |
| Less: Accumulated Depreciation | ₹951 Cr | ₹826 Cr | ₹680 Cr | ₹467 Cr | ₹698 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,556 Cr | ₹1,489 Cr | ₹1,376 Cr | ₹1,119 Cr | ₹1,831 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹103 Cr | ₹52 Cr | ₹141 Cr | ₹304 Cr | ₹31 Cr |
| Non Current Investments | ₹0.17 Cr | ₹0.07 Cr | ₹11 Cr | ₹21 Cr | ₹11 Cr |
| Long Term Investment | ₹0.17 Cr | ₹0.07 Cr | ₹11 Cr | ₹21 Cr | ₹11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹21 Cr | ₹11 Cr |
| Long Term Loans & Advances | ₹85 Cr | ₹126 Cr | ₹46 Cr | ₹44 Cr | ₹95 Cr |
| Other Non Current Assets | ₹3.64 Cr | ₹1.65 Cr | ₹1.77 Cr | ₹1.84 Cr | ₹1.81 Cr |
| Total Non-Current Assets | ₹2,224 Cr | ₹2,150 Cr | ₹2,062 Cr | ₹1,899 Cr | ₹1,970 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹35 Cr | ₹29 Cr | - | - | - |
| Quoted | ₹35 Cr | ₹29 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹399 Cr | ₹397 Cr | ₹328 Cr | ₹302 Cr | ₹436 Cr |
| Raw Materials | ₹77 Cr | ₹81 Cr | ₹71 Cr | ₹82 Cr | ₹159 Cr |
| Work-in Progress | ₹4.85 Cr | ₹4.96 Cr | ₹5.00 Cr | ₹3.40 Cr | ₹33 Cr |
| Finished Goods | ₹220 Cr | ₹227 Cr | ₹175 Cr | ₹162 Cr | ₹198 Cr |
| Packing Materials | ₹6.28 Cr | ₹7.00 Cr | ₹7.87 Cr | ₹7.26 Cr | ₹7.69 Cr |
| Stores  and Spare | ₹65 Cr | ₹55 Cr | ₹48 Cr | ₹30 Cr | ₹30 Cr |
| Other Inventory | ₹25 Cr | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹7.76 Cr |
| Sundry Debtors | ₹396 Cr | ₹321 Cr | ₹343 Cr | ₹306 Cr | ₹317 Cr |
| Debtors more than Six months | ₹20 Cr | ₹27 Cr | ₹29 Cr | ₹24 Cr | ₹38 Cr |
| Debtors Others | ₹396 Cr | ₹322 Cr | ₹338 Cr | ₹302 Cr | ₹299 Cr |
| Cash and Bank | ₹364 Cr | ₹361 Cr | ₹279 Cr | ₹59 Cr | ₹23 Cr |
| Cash in hand | ₹0.13 Cr | ₹0.18 Cr | ₹0.72 Cr | ₹0.96 Cr | ₹0.67 Cr |
| Balances at Bank | ₹364 Cr | ₹361 Cr | ₹270 Cr | ₹58 Cr | ₹23 Cr |
| Other cash and bank balances | - | - | ₹8.38 Cr | ₹0.01 Cr | ₹0.16 Cr |
| Other Current Assets | ₹20 Cr | ₹29 Cr | ₹37 Cr | ₹643 Cr | ₹58 Cr |
| Interest accrued on Investments | ₹4.10 Cr | ₹3.56 Cr | ₹1.99 Cr | ₹1.03 Cr | ₹1.00 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.60 Cr | ₹6.63 Cr | ₹3.53 Cr | ₹2.30 Cr | ₹4.07 Cr |
| Other current_assets | ₹7.83 Cr | ₹18 Cr | ₹32 Cr | ₹639 Cr | ₹53 Cr |
| Short Term Loans and Advances | ₹54 Cr | ₹66 Cr | ₹66 Cr | ₹66 Cr | ₹51 Cr |
| Advances recoverable in cash or in kind | ₹34 Cr | ₹41 Cr | ₹36 Cr | ₹23 Cr | ₹16 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹21 Cr | ₹25 Cr | ₹30 Cr | ₹43 Cr | ₹35 Cr |
| Total Current Assets | ₹1,268 Cr | ₹1,202 Cr | ₹1,053 Cr | ₹1,376 Cr | ₹886 Cr |
| Net Current Assets (Including Current Investments) | ₹524 Cr | ₹426 Cr | ₹365 Cr | ₹627 Cr | ₹223 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,496 Cr | ₹3,357 Cr | ₹3,119 Cr | ₹3,279 Cr | ₹2,856 Cr |
| Contingent Liabilities | ₹251 Cr | ₹228 Cr | ₹98 Cr | ₹93 Cr | ₹95 Cr |
| Total Debt | ₹552 Cr | ₹616 Cr | ₹732 Cr | ₹1,162 Cr | ₹896 Cr |
| Book Value | 324.24 | 280.48 | 248.32 | 215.17 | 190.67 |
| Adjusted Book Value | 324.24 | 280.48 | 248.32 | 215.17 | 190.67 |
Compare Balance Sheet of peers of AGI GREENPAC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AGI GREENPAC | ₹5,350.7 Cr | -2.1% | -4% | -12.6% | Stock Analytics | |
| UFLEX | ₹3,956.1 Cr | 0.3% | -0.3% | -14.2% | Stock Analytics | |
| TCPL PACKAGING | ₹3,110.6 Cr | -3.9% | 0.1% | 2.4% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,203.9 Cr | 0.2% | -3.1% | -23% | Stock Analytics | |
| ARROW GREENTECH | ₹974.1 Cr | 18.4% | 15.2% | -28.5% | Stock Analytics | |
| ORICON ENTERPRISES | ₹853.6 Cr | 2.1% | 1.3% | 47.7% | Stock Analytics | |
AGI GREENPAC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AGI GREENPAC | -2.1% |
-4% |
-12.6% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses