BALMER LAWRIE & COMPANY
|
BALMER LAWRIE & COMPANY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 Cr |
| Equity - Authorised | ₹300 Cr | ₹300 Cr | ₹300 Cr | ₹300 Cr | ₹300 Cr |
| Equity - Issued | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 Cr |
| Equity Paid Up | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 Cr | ₹171 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 | - | - | - | - | - |
| Total Reserves | ₹1,798 Cr | ₹1,650 Cr | ₹1,510 Cr | ₹1,416 Cr | ₹1,371 Cr |
| Securities Premium | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,481 Cr | ₹1,345 Cr | ₹1,204 Cr | ₹1,100 Cr | ₹1,049 Cr |
| General Reserves | ₹299 Cr | ₹299 Cr | ₹299 Cr | ₹299 Cr | ₹299 Cr |
| Other Reserves | ₹-19 Cr | ₹-31 Cr | ₹-29 Cr | ₹-20 Cr | ₹-13 Cr |
| Reserve excluding Revaluation Reserve | ₹1,798 Cr | ₹1,650 Cr | ₹1,510 Cr | ₹1,416 Cr | ₹1,371 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,969 Cr | ₹1,821 Cr | ₹1,681 Cr | ₹1,587 Cr | ₹1,542 Cr |
| Minority Interest | ₹20 Cr | ₹27 Cr | ₹31 Cr | ₹36 Cr | ₹39 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹75 Cr | ₹66 Cr | ₹82 Cr | ₹88 Cr | ₹93 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹75 Cr | ₹66 Cr | ₹82 Cr | ₹88 Cr | ₹93 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹142 Cr | ₹129 Cr | ₹129 Cr | ₹109 Cr | ₹98 Cr |
| Deferred Tax Assets | ₹54 Cr | ₹55 Cr | ₹40 Cr | ₹39 Cr | ₹32 Cr |
| Deferred Tax Liability | ₹196 Cr | ₹183 Cr | ₹169 Cr | ₹148 Cr | ₹130 Cr |
| Other Long Term Liabilities | ₹30 Cr | ₹29 Cr | ₹31 Cr | ₹29 Cr | ₹29 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹107 Cr | ₹89 Cr | ₹66 Cr | ₹70 Cr | ₹53 Cr |
| Total Non-Current Liabilities | ₹354 Cr | ₹314 Cr | ₹308 Cr | ₹296 Cr | ₹274 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹298 Cr | ₹315 Cr | ₹304 Cr | ₹273 Cr | ₹271 Cr |
| Sundry Creditors | ₹298 Cr | ₹315 Cr | ₹304 Cr | ₹273 Cr | ₹271 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹333 Cr | ₹317 Cr | ₹282 Cr | ₹209 Cr | ₹221 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹16 Cr | ₹14 Cr | ₹9.15 Cr | ₹10 Cr | ₹7.72 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹317 Cr | ₹303 Cr | ₹272 Cr | ₹198 Cr | ₹213 Cr |
| Short Term Borrowings | - | ₹0.01 Cr | - | - | - |
| Secured ST Loans repayable on Demands | - | ₹0.01 Cr | - | - | - |
| Working Capital Loans- Sec | - | ₹0.01 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | ₹-0.01 Cr | - | - | - |
| Short Term Provisions | ₹65 Cr | ₹80 Cr | ₹56 Cr | ₹45 Cr | ₹32 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹46 Cr | ₹52 Cr | ₹30 Cr | ₹25 Cr | ₹25 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹19 Cr | ₹28 Cr | ₹27 Cr | ₹20 Cr | ₹6.81 Cr |
| Total Current Liabilities | ₹697 Cr | ₹712 Cr | ₹642 Cr | ₹526 Cr | ₹524 Cr |
| Total Liabilities | ₹3,040 Cr | ₹2,873 Cr | ₹2,662 Cr | ₹2,445 Cr | ₹2,379 Cr |
| ASSETS | |||||
| Gross Block | ₹1,089 Cr | ₹1,050 Cr | ₹1,020 Cr | ₹1,001 Cr | ₹969 Cr |
| Less: Accumulated Depreciation | ₹347 Cr | ₹300 Cr | ₹261 Cr | ₹235 Cr | ₹202 Cr |
| Less: Impairment of Assets | ₹5.84 Cr | - | - | - | - |
| Net Block | ₹736 Cr | ₹750 Cr | ₹759 Cr | ₹766 Cr | ₹767 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹67 Cr | ₹52 Cr | ₹27 Cr | ₹11 Cr | ₹32 Cr |
| Non Current Investments | ₹632 Cr | ₹565 Cr | ₹518 Cr | ₹436 Cr | ₹386 Cr |
| Long Term Investment | ₹632 Cr | ₹565 Cr | ₹518 Cr | ₹436 Cr | ₹386 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹632 Cr | ₹565 Cr | ₹543 Cr | ₹461 Cr | ₹411 Cr |
| Long Term Loans & Advances | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr |
| Other Non Current Assets | ₹1.14 Cr | ₹0.92 Cr | ₹1.00 Cr | ₹0.58 Cr | ₹1.01 Cr |
| Total Non-Current Assets | ₹1,459 Cr | ₹1,390 Cr | ₹1,327 Cr | ₹1,230 Cr | ₹1,197 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹193 Cr | ₹193 Cr | ₹205 Cr | ₹201 Cr | ₹160 Cr |
| Raw Materials | ₹120 Cr | ₹122 Cr | ₹131 Cr | ₹142 Cr | ₹107 Cr |
| Work-in Progress | ₹18 Cr | ₹14 Cr | ₹15 Cr | ₹12 Cr | ₹9.75 Cr |
| Finished Goods | ₹44 Cr | ₹45 Cr | ₹47 Cr | ₹36 Cr | ₹33 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹10 Cr | ₹8.96 Cr | ₹9.03 Cr | ₹8.52 Cr | ₹7.57 Cr |
| Other Inventory | ₹1.78 Cr | ₹3.63 Cr | ₹3.04 Cr | ₹1.83 Cr | ₹2.20 Cr |
| Sundry Debtors | ₹479 Cr | ₹427 Cr | ₹361 Cr | ₹315 Cr | ₹288 Cr |
| Debtors more than Six months | ₹85 Cr | ₹40 Cr | ₹28 Cr | ₹26 Cr | ₹27 Cr |
| Debtors Others | ₹407 Cr | ₹399 Cr | ₹346 Cr | ₹303 Cr | ₹274 Cr |
| Cash and Bank | ₹458 Cr | ₹525 Cr | ₹448 Cr | ₹416 Cr | ₹532 Cr |
| Cash in hand | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Balances at Bank | ₹458 Cr | ₹525 Cr | ₹448 Cr | ₹416 Cr | ₹532 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹406 Cr | ₹262 Cr | ₹262 Cr | ₹226 Cr | ₹137 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | ₹27 Cr | ₹19 Cr |
| Prepaid Expenses | ₹6.78 Cr | ₹5.72 Cr | ₹8.48 Cr | ₹12 Cr | ₹6.96 Cr |
| Other current_assets | ₹399 Cr | ₹257 Cr | ₹253 Cr | ₹188 Cr | ₹111 Cr |
| Short Term Loans and Advances | ₹45 Cr | ₹76 Cr | ₹60 Cr | ₹57 Cr | ₹65 Cr |
| Advances recoverable in cash or in kind | ₹21 Cr | ₹31 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹24 Cr | ₹44 Cr | ₹31 Cr | ₹36 Cr | ₹44 Cr |
| Total Current Assets | ₹1,580 Cr | ₹1,483 Cr | ₹1,335 Cr | ₹1,215 Cr | ₹1,182 Cr |
| Net Current Assets (Including Current Investments) | ₹884 Cr | ₹771 Cr | ₹693 Cr | ₹689 Cr | ₹658 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,040 Cr | ₹2,873 Cr | ₹2,662 Cr | ₹2,445 Cr | ₹2,379 Cr |
| Contingent Liabilities | ₹196 Cr | ₹192 Cr | ₹234 Cr | ₹210 Cr | ₹204 Cr |
| Total Debt | ₹76 Cr | ₹77 Cr | ₹89 Cr | ₹95 Cr | ₹95 Cr |
| Book Value | 115.12 | 106.48 | 98.29 | 92.81 | 90.17 |
| Adjusted Book Value | 115.12 | 106.48 | 98.29 | 92.81 | 90.17 |
Compare Balance Sheet of peers of BALMER LAWRIE & COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BALMER LAWRIE & COMPANY | ₹3,291.8 Cr | -1.1% | -4.4% | -17.9% | Stock Analytics | |
| GRASIM INDUSTRIES | ₹189,229.0 Cr | 2% | -0.6% | 7.9% | Stock Analytics | |
| 3M INDIA | ₹40,353.2 Cr | 1.2% | 24.3% | -0.3% | Stock Analytics | |
| ADITYA BIRLA REAL ESTATE | ₹19,513.2 Cr | -1.1% | 8.3% | -37.5% | Stock Analytics | |
| DCM SHRIRAM | ₹19,271.3 Cr | -0.7% | 5.8% | -1.5% | Stock Analytics | |
| BIRLA CORPORATION | ₹9,069.3 Cr | -2.3% | 0.7% | 1.7% | Stock Analytics | |
BALMER LAWRIE & COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BALMER LAWRIE & COMPANY | -1.1% |
-4.4% |
-17.9% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses