AMI ORGANICS
|
AMI ORGANICS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹41 Cr | ₹37 Cr | ₹36 Cr | ₹36 Cr | ₹32 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹41 Cr | ₹37 Cr | ₹36 Cr | ₹36 Cr | ₹32 Cr |
| Equity Paid Up | ₹41 Cr | ₹37 Cr | ₹36 Cr | ₹36 Cr | ₹32 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.11 Cr | ₹2.31 Cr | - | - | - |
| Total Reserves | ₹1,269 Cr | ₹635 Cr | ₹558 Cr | ₹486 Cr | ₹135 Cr |
| Securities Premium | ₹813 Cr | ₹326 Cr | ₹273 Cr | ₹277 Cr | - |
| Capital Reserves | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
| Profit & Loss Account Balance | ₹453 Cr | ₹307 Cr | ₹276 Cr | ₹203 Cr | ₹130 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | ₹7.17 Cr | ₹4.04 Cr | ₹2.98 Cr |
| Reserve excluding Revaluation Reserve | ₹1,269 Cr | ₹635 Cr | ₹558 Cr | ₹486 Cr | ₹135 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,310 Cr | ₹674 Cr | ₹594 Cr | ₹522 Cr | ₹167 Cr |
| Minority Interest | ₹10 Cr | ₹8.76 Cr | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹114 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹72 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹113 Cr | - | - | ₹72 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹0.20 Cr | ₹0.63 Cr | ₹0.59 Cr | - |
| Unsecured Loans | - | - | - | - | ₹0.82 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 | - | - | - | - | ₹0.82 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹20 Cr | ₹13 Cr | ₹8.83 Cr | ₹6.26 Cr | ₹3.28 Cr |
| Deferred Tax Assets | ₹1.96 Cr | ₹0.71 Cr | - | - | ₹1.14 Cr |
| Deferred Tax Liability | ₹22 Cr | ₹14 Cr | ₹8.83 Cr | ₹6.26 Cr | ₹4.42 Cr |
| Other Long Term Liabilities | ₹4.75 Cr | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.55 Cr | ₹1.32 Cr | ₹0.68 Cr | ₹0.44 Cr | ₹4.37 Cr |
| Total Non-Current Liabilities | ₹27 Cr | ₹128 Cr | ₹10 Cr | ₹7.29 Cr | ₹80 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹156 Cr | ₹135 Cr | ₹142 Cr | ₹118 Cr | ₹85 Cr |
| Sundry Creditors | ₹156 Cr | ₹135 Cr | ₹142 Cr | ₹118 Cr | ₹85 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹65 Cr | ₹6.64 Cr | ₹4.88 Cr | ₹35 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.56 Cr | - | - | - | ₹0.44 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹13 Cr | ₹65 Cr | ₹6.64 Cr | ₹4.88 Cr | ₹34 Cr |
| Short Term Borrowings | ₹8.18 Cr | ₹73 Cr | ₹2.77 Cr | - | ₹45 Cr |
| Secured ST Loans repayable on Demands | ₹1.83 Cr | ₹73 Cr | ₹2.77 Cr | - | ₹37 Cr |
| Working Capital Loans- Sec | ₹1.83 Cr | ₹73 Cr | ₹2.77 Cr | - | ₹37 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹4.52 Cr | ₹-73 Cr | ₹-2.77 Cr | - | ₹-29 Cr |
| Short Term Provisions | ₹25 Cr | ₹13 Cr | ₹11 Cr | ₹6.02 Cr | ₹2.12 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | ₹1.15 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹25 Cr | ₹13 Cr | ₹11 Cr | ₹6.02 Cr | ₹0.97 Cr |
| Total Current Liabilities | ₹202 Cr | ₹285 Cr | ₹163 Cr | ₹129 Cr | ₹166 Cr |
| Total Liabilities | ₹1,549 Cr | ₹1,096 Cr | ₹767 Cr | ₹659 Cr | ₹413 Cr |
| ASSETS | |||||
| Gross Block | ₹652 Cr | ₹482 Cr | ₹298 Cr | ₹231 Cr | ₹203 Cr |
| Less: Accumulated Depreciation | ₹81 Cr | ₹55 Cr | ₹39 Cr | ₹27 Cr | ₹17 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹570 Cr | ₹427 Cr | ₹259 Cr | ₹205 Cr | ₹186 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹130 Cr | ₹125 Cr | ₹26 Cr | ₹1.89 Cr | ₹0.20 Cr |
| Non Current Investments | ₹0.20 Cr | ₹0.20 Cr | ₹1.65 Cr | ₹1.71 Cr | ₹1.43 Cr |
| Long Term Investment | ₹0.20 Cr | ₹0.20 Cr | ₹1.65 Cr | ₹1.71 Cr | ₹1.43 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.20 Cr | ₹0.20 Cr | ₹1.65 Cr | ₹1.71 Cr | ₹1.43 Cr |
| Long Term Loans & Advances | ₹56 Cr | ₹49 Cr | ₹17 Cr | ₹14 Cr | ₹1.65 Cr |
| Other Non Current Assets | ₹0.88 Cr | ₹1.23 Cr | ₹2.21 Cr | ₹5.88 Cr | ₹1.25 Cr |
| Total Non-Current Assets | ₹758 Cr | ₹603 Cr | ₹310 Cr | ₹229 Cr | ₹191 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹180 Cr | ₹157 Cr | ₹119 Cr | ₹112 Cr | ₹60 Cr |
| Raw Materials | ₹84 Cr | ₹77 Cr | ₹68 Cr | ₹78 Cr | ₹39 Cr |
| Work-in Progress | ₹9.90 Cr | ₹25 Cr | ₹17 Cr | ₹11 Cr | ₹8.73 Cr |
| Finished Goods | ₹84 Cr | ₹52 Cr | ₹28 Cr | ₹19 Cr | ₹12 Cr |
| Packing Materials | ₹2.03 Cr | ₹3.16 Cr | ₹6.17 Cr | ₹3.28 Cr | ₹0.70 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹290 Cr | ₹206 Cr | ₹230 Cr | ₹164 Cr | ₹121 Cr |
| Debtors more than Six months | ₹1.93 Cr | ₹2.74 Cr | ₹2.48 Cr | ₹0.95 Cr | ₹0.73 Cr |
| Debtors Others | ₹291 Cr | ₹204 Cr | ₹228 Cr | ₹163 Cr | ₹120 Cr |
| Cash and Bank | ₹249 Cr | ₹53 Cr | ₹59 Cr | ₹100 Cr | ₹2.69 Cr |
| Cash in hand | ₹0.23 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.17 Cr | ₹0.19 Cr |
| Balances at Bank | ₹249 Cr | ₹53 Cr | ₹59 Cr | ₹99 Cr | ₹2.50 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.07 Cr | ₹4.44 Cr | ₹7.95 Cr | ₹11 Cr | ₹12 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.52 Cr | ₹2.43 Cr | ₹4.56 Cr | ₹0.64 Cr | ₹0.98 Cr |
| Other current_assets | ₹0.55 Cr | ₹2.01 Cr | ₹3.39 Cr | ₹10 Cr | ₹11 Cr |
| Short Term Loans and Advances | ₹69 Cr | ₹72 Cr | ₹41 Cr | ₹43 Cr | ₹21 Cr |
| Advances recoverable in cash or in kind | ₹12 Cr | ₹4.16 Cr | ₹20 Cr | ₹22 Cr | ₹14 Cr |
| Advance income tax and TDS | - | - | ₹3.22 Cr | ₹4.94 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹57 Cr | ₹68 Cr | ₹18 Cr | ₹16 Cr | ₹6.66 Cr |
| Total Current Assets | ₹792 Cr | ₹493 Cr | ₹457 Cr | ₹430 Cr | ₹216 Cr |
| Net Current Assets (Including Current Investments) | ₹589 Cr | ₹208 Cr | ₹294 Cr | ₹300 Cr | ₹50 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | ₹6.20 Cr |
| Total Assets | ₹1,549 Cr | ₹1,096 Cr | ₹767 Cr | ₹659 Cr | ₹413 Cr |
| Contingent Liabilities | ₹15 Cr | ₹2.08 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹0.00 Cr |
| Total Debt | ₹8.18 Cr | ₹217 Cr | ₹3.60 Cr | ₹0.84 Cr | ₹137 Cr |
| Book Value | - | 182.13 | 163.01 | 143.34 | 51.03 |
| Adjusted Book Value | 79.98 | 91.06 | 81.50 | 71.67 | 8.50 |
Compare Balance Sheet of peers of AMI ORGANICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AMI ORGANICS | ₹14,469.7 Cr | -2.5% | 26.2% | 79.3% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹407,287.0 Cr | -0.6% | 4% | -6.4% | Stock Analytics | |
| DIVIS LABORATORIES | ₹177,657.0 Cr | -1.7% | 9.3% | 12.9% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹129,202.0 Cr | 5.2% | 7% | 11.9% | Stock Analytics | |
| CIPLA | ₹122,276.0 Cr | 0.1% | 1.3% | -5.1% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹100,024.0 Cr | 0.2% | -2.9% | -4.9% | Stock Analytics | |
AMI ORGANICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AMI ORGANICS | -2.5% |
26.2% |
79.3% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses