BALRAMPUR CHINI MILLS
|
BALRAMPUR CHINI MILLS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Equity - Authorised | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity - Issued | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Equity Paid Up | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹35 Cr | ₹24 Cr | - | - | - |
| Total Reserves | ₹3,741 Cr | ₹3,357 Cr | ₹2,875 Cr | ₹2,749 Cr | ₹2,598 Cr |
| Securities Premium | ₹5.27 Cr | - | - | - | - |
| Capital Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹32 Cr |
| Profit & Loss Account Balance | ₹1,193 Cr | ₹1,014 Cr | ₹833 Cr | ₹1,007 Cr | ₹1,036 Cr |
| General Reserves | ₹2,500 Cr | ₹2,300 Cr | ₹2,000 Cr | ₹1,700 Cr | ₹1,500 Cr |
| Other Reserves | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr |
| Reserve excluding Revaluation Reserve | ₹3,741 Cr | ₹3,357 Cr | ₹2,875 Cr | ₹2,749 Cr | ₹2,598 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,796 Cr | ₹3,401 Cr | ₹2,896 Cr | ₹2,770 Cr | ₹2,619 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹489 Cr | ₹326 Cr | ₹429 Cr | ₹144 Cr | ₹242 Cr |
| Non Convertible Debentures | - | ₹140 Cr | ₹140 Cr | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹489 Cr | ₹187 Cr | ₹289 Cr | ₹144 Cr | ₹242 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 | ₹275 Cr | ₹227 Cr | ₹128 Cr | ₹76 Cr | ₹64 Cr |
| Deferred Tax Assets | ₹65 Cr | ₹104 Cr | ₹127 Cr | ₹148 Cr | ₹181 Cr |
| Deferred Tax Liability | ₹341 Cr | ₹330 Cr | ₹255 Cr | ₹223 Cr | ₹245 Cr |
| Other Long Term Liabilities | ₹0.63 Cr | ₹0.73 Cr | ₹0.90 Cr | ₹3.14 Cr | ₹8.18 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹302 Cr | ₹640 Cr | ₹639 Cr | ₹569 Cr | ₹583 Cr |
| Total Non-Current Liabilities | ₹1,067 Cr | ₹1,193 Cr | ₹1,197 Cr | ₹792 Cr | ₹897 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹283 Cr | ₹295 Cr | ₹352 Cr | ₹308 Cr | ₹596 Cr |
| Sundry Creditors | ₹283 Cr | ₹295 Cr | ₹352 Cr | ₹308 Cr | ₹596 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹215 Cr | ₹263 Cr | ₹341 Cr | ₹215 Cr | ₹199 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.27 Cr | ₹13 Cr | ₹4.88 Cr | ₹4.34 Cr | ₹2.95 Cr |
| Interest Accrued But Not Due | ₹11 Cr | ₹10 Cr | ₹11 Cr | ₹3.78 Cr | ₹3.26 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹194 Cr | ₹239 Cr | ₹325 Cr | ₹207 Cr | ₹193 Cr |
| Short Term Borrowings | ₹2,048 Cr | ₹1,547 Cr | ₹1,264 Cr | ₹960 Cr | ₹891 Cr |
| Secured ST Loans repayable on Demands | ₹2,048 Cr | ₹1,547 Cr | ₹1,264 Cr | ₹960 Cr | ₹891 Cr |
| Working Capital Loans- Sec | ₹2,048 Cr | ₹1,547 Cr | ₹1,264 Cr | ₹960 Cr | ₹891 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-2,048 Cr | ₹-1,547 Cr | ₹-1,264 Cr | ₹-960 Cr | ₹-891 Cr |
| Short Term Provisions | ₹89 Cr | ₹119 Cr | ₹7.40 Cr | ₹6.74 Cr | ₹5.36 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹82 Cr | ₹113 Cr | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.51 Cr | ₹6.03 Cr | ₹7.40 Cr | ₹6.74 Cr | ₹5.36 Cr |
| Total Current Liabilities | ₹2,634 Cr | ₹2,224 Cr | ₹1,964 Cr | ₹1,490 Cr | ₹1,692 Cr |
| Total Liabilities | ₹7,497 Cr | ₹6,819 Cr | ₹6,057 Cr | ₹5,051 Cr | ₹5,208 Cr |
| ASSETS | |||||
| Gross Block | ₹3,769 Cr | ₹3,608 Cr | ₹3,409 Cr | ₹2,336 Cr | ₹2,200 Cr |
| Less: Accumulated Depreciation | ₹1,123 Cr | ₹969 Cr | ₹811 Cr | ₹703 Cr | ₹601 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,645 Cr | ₹2,639 Cr | ₹2,599 Cr | ₹1,634 Cr | ₹1,599 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹106 Cr | ₹45 Cr | ₹24 Cr | ₹204 Cr | ₹14 Cr |
| Non Current Investments | ₹431 Cr | ₹339 Cr | ₹201 Cr | ₹173 Cr | ₹249 Cr |
| Long Term Investment | ₹431 Cr | ₹339 Cr | ₹201 Cr | ₹173 Cr | ₹249 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹431 Cr | ₹339 Cr | ₹201 Cr | ₹173 Cr | ₹249 Cr |
| Long Term Loans & Advances | ₹932 Cr | ₹644 Cr | ₹650 Cr | ₹661 Cr | ₹590 Cr |
| Other Non Current Assets | ₹4.08 Cr | ₹12 Cr | ₹4.59 Cr | ₹3.53 Cr | ₹1.89 Cr |
| Total Non-Current Assets | ₹4,119 Cr | ₹3,680 Cr | ₹3,479 Cr | ₹2,675 Cr | ₹2,454 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | ₹61 Cr | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | ₹61 Cr | - | - |
| Inventories | ₹3,119 Cr | ₹2,869 Cr | ₹2,319 Cr | ₹2,201 Cr | ₹2,378 Cr |
| Raw Materials | ₹91 Cr | ₹88 Cr | ₹201 Cr | ₹103 Cr | ₹94 Cr |
| Work-in Progress | ₹21 Cr | ₹43 Cr | ₹37 Cr | ₹32 Cr | ₹21 Cr |
| Finished Goods | ₹2,559 Cr | ₹2,445 Cr | ₹1,788 Cr | ₹1,807 Cr | ₹2,067 Cr |
| Packing Materials | ₹2.73 Cr | ₹6.00 Cr | ₹5.24 Cr | ₹3.24 Cr | ₹3.22 Cr |
| Stores  and Spare | ₹73 Cr | ₹79 Cr | ₹79 Cr | ₹70 Cr | ₹63 Cr |
| Other Inventory | ₹372 Cr | ₹208 Cr | ₹208 Cr | ₹186 Cr | ₹130 Cr |
| Sundry Debtors | ₹143 Cr | ₹126 Cr | ₹125 Cr | ₹137 Cr | ₹245 Cr |
| Debtors more than Six months | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.11 Cr | ₹0.98 Cr |
| Debtors Others | ₹143 Cr | ₹126 Cr | ₹125 Cr | ₹137 Cr | ₹245 Cr |
| Cash and Bank | ₹3.42 Cr | ₹2.96 Cr | ₹12 Cr | ₹3.28 Cr | ₹2.80 Cr |
| Cash in hand | ₹0.33 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹0.30 Cr | ₹0.35 Cr |
| Balances at Bank | ₹3.09 Cr | ₹2.66 Cr | ₹12 Cr | ₹2.98 Cr | ₹2.45 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹15 Cr | ₹17 Cr | ₹21 Cr | ₹11 Cr | ₹109 Cr |
| Interest accrued on Investments | ₹0.08 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹10 Cr | ₹15 Cr |
| Other current_assets | ₹2.52 Cr | ₹4.42 Cr | ₹7.49 Cr | ₹1.31 Cr | ₹94 Cr |
| Short Term Loans and Advances | ₹98 Cr | ₹125 Cr | ₹40 Cr | ₹25 Cr | ₹18 Cr |
| Advances recoverable in cash or in kind | ₹12 Cr | ₹13 Cr | ₹29 Cr | ₹17 Cr | ₹11 Cr |
| Advance income tax and TDS | ₹78 Cr | ₹104 Cr | ₹0.69 Cr | ₹0.86 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹8.11 Cr | ₹7.53 Cr | ₹9.94 Cr | ₹6.34 Cr | ₹7.04 Cr |
| Total Current Assets | ₹3,378 Cr | ₹3,139 Cr | ₹2,578 Cr | ₹2,377 Cr | ₹2,754 Cr |
| Net Current Assets (Including Current Investments) | ₹744 Cr | ₹915 Cr | ₹613 Cr | ₹887 Cr | ₹1,062 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹7,497 Cr | ₹6,819 Cr | ₹6,057 Cr | ₹5,051 Cr | ₹5,208 Cr |
| Contingent Liabilities | ₹2.76 Cr | ₹3.44 Cr | ₹2.06 Cr | ₹2.44 Cr | ₹2.44 Cr |
| Total Debt | ₹2,626 Cr | ₹2,008 Cr | ₹1,879 Cr | ₹1,210 Cr | ₹1,239 Cr |
| Book Value | - | 167.39 | 143.52 | 135.74 | 124.72 |
| Adjusted Book Value | 186.27 | 167.39 | 143.52 | 135.74 | 124.72 |
Compare Balance Sheet of peers of BALRAMPUR CHINI MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BALRAMPUR CHINI MILLS | ₹8,988.6 Cr | -5.2% | -6.3% | -28.3% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,490.5 Cr | -3.6% | -0.5% | 30.2% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,816.9 Cr | -0.1% | 0.8% | -13.7% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,155.6 Cr | -3% | -4.1% | -31.8% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,491.8 Cr | -0.8% | -1.5% | 8.9% | Stock Analytics | |
| BAJAJ HINDUSTHAN SUGAR | ₹2,719.5 Cr | -4.6% | 4.9% | -37% | Stock Analytics | |
BALRAMPUR CHINI MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BALRAMPUR CHINI MILLS | -5.2% |
-6.3% |
-28.3% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses