CAPTAIN POLYPLAST
|
CAPTAIN POLYPLAST Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
| Equity - Authorised | ₹25 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Issued | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
| Equity Paid Up | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 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 | ₹4.73 Cr | ₹1.19 Cr | - | - | - |
| Total Reserves | ₹133 Cr | ₹84 Cr | ₹62 Cr | ₹56 Cr | ₹52 Cr |
| Securities Premium | ₹25 Cr | ₹5.60 Cr | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹108 Cr | ₹78 Cr | ₹61 Cr | ₹55 Cr | ₹51 Cr |
| General Reserves | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Other Reserves | ₹0.07 Cr | ₹0.55 Cr | ₹0.24 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Reserve excluding Revaluation Reserve | ₹133 Cr | ₹84 Cr | ₹62 Cr | ₹56 Cr | ₹52 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹149 Cr | ₹95 Cr | ₹72 Cr | ₹66 Cr | ₹62 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹6.81 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹6.81 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹3.88 Cr | ₹7.92 Cr | ₹5.34 Cr | ₹12 Cr | ₹2.83 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 | - | - | ₹0.35 Cr | - | ₹0.16 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹3.88 Cr | ₹7.92 Cr | ₹4.99 Cr | ₹12 Cr | ₹2.67 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-0.69 Cr | ₹-0.75 Cr | ₹-0.23 Cr | ₹-0.39 Cr | ₹-0.36 Cr |
| Deferred Tax Assets | ₹0.69 Cr | ₹0.75 Cr | ₹0.33 Cr | ₹0.39 Cr | ₹0.36 Cr |
| Deferred Tax Liability | - | - | ₹0.10 Cr | - | - |
| Other Long Term Liabilities | ₹0.27 Cr | ₹0.59 Cr | ₹0.91 Cr | ₹1.30 Cr | ₹2.34 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.51 Cr | - | - | - | - |
| Total Non-Current Liabilities | ₹11 Cr | ₹20 Cr | ₹22 Cr | ₹26 Cr | ₹21 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹46 Cr | ₹49 Cr | ₹56 Cr | ₹39 Cr | ₹38 Cr |
| Sundry Creditors | ₹46 Cr | ₹49 Cr | ₹56 Cr | ₹39 Cr | ₹38 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹21 Cr | ₹25 Cr | ₹23 Cr | ₹25 Cr | ₹22 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.52 Cr | ₹12 Cr | ₹13 Cr | ₹8.41 Cr | ₹6.84 Cr |
| Interest Accrued But Not Due | - | - | ₹0.52 Cr | ₹0.31 Cr | ₹0.41 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹12 Cr | ₹13 Cr | ₹9.21 Cr | ₹16 Cr | ₹14 Cr |
| Short Term Borrowings | ₹49 Cr | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr |
| Secured ST Loans repayable on Demands | ₹49 Cr | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr |
| Working Capital Loans- Sec | ₹49 Cr | ₹74 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-49 Cr | ₹-74 Cr | ₹-53 Cr | ₹-52 Cr | ₹-63 Cr |
| Short Term Provisions | ₹8.25 Cr | ₹6.66 Cr | ₹2.10 Cr | ₹1.76 Cr | ₹4.39 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹7.35 Cr | ₹5.55 Cr | ₹1.52 Cr | ₹1.20 Cr | ₹3.46 Cr |
| Provision for post retirement benefits | - | - | ₹0.56 Cr | ₹0.53 Cr | ₹0.82 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.90 Cr | ₹1.11 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.11 Cr |
| Total Current Liabilities | ₹125 Cr | ₹155 Cr | ₹134 Cr | ₹118 Cr | ₹127 Cr |
| Total Liabilities | ₹285 Cr | ₹270 Cr | ₹229 Cr | ₹211 Cr | ₹210 Cr |
| ASSETS | |||||
| Gross Block | ₹48 Cr | ₹46 Cr | ₹42 Cr | ₹41 Cr | ₹39 Cr |
| Less: Accumulated Depreciation | ₹34 Cr | ₹31 Cr | ₹29 Cr | ₹26 Cr | ₹22 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹18 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.11 Cr | ₹0.03 Cr | - | ₹0.30 Cr | ₹0.33 Cr |
| Non Current Investments | ₹3.07 Cr | ₹5.02 Cr | ₹4.10 Cr | ₹3.33 Cr | ₹5.20 Cr |
| Long Term Investment | ₹3.07 Cr | ₹5.02 Cr | ₹4.10 Cr | ₹3.33 Cr | ₹5.20 Cr |
| Quoted | ₹2.92 Cr | ₹4.86 Cr | ₹3.94 Cr | ₹3.15 Cr | ₹5.02 Cr |
| Unquoted | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Long Term Loans & Advances | ₹5.97 Cr | ₹6.20 Cr | ₹5.60 Cr | ₹5.12 Cr | ₹4.88 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹27 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr | ₹28 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹4.77 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹4.77 Cr | - | - | - | - |
| Inventories | ₹39 Cr | ₹35 Cr | ₹44 Cr | ₹38 Cr | ₹33 Cr |
| Raw Materials | ₹5.48 Cr | ₹2.75 Cr | ₹8.41 Cr | ₹4.07 Cr | ₹3.65 Cr |
| Work-in Progress | ₹34 Cr | ₹32 Cr | ₹35 Cr | ₹33 Cr | - |
| Finished Goods | - | - | - | - | ₹30 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | ₹0.25 Cr | ₹0.22 Cr | - |
| Other Inventory | ₹0.12 Cr | ₹0.12 Cr | - | - | ₹0.05 Cr |
| Sundry Debtors | ₹186 Cr | ₹177 Cr | ₹118 Cr | ₹108 Cr | ₹112 Cr |
| Debtors more than Six months | ₹25 Cr | ₹50 Cr | ₹44 Cr | ₹67 Cr | ₹66 Cr |
| Debtors Others | ₹161 Cr | ₹126 Cr | ₹74 Cr | ₹41 Cr | ₹46 Cr |
| Cash and Bank | ₹1.21 Cr | ₹4.87 Cr | ₹4.58 Cr | ₹4.61 Cr | ₹2.48 Cr |
| Cash in hand | ₹0.07 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Balances at Bank | ₹1.14 Cr | ₹4.76 Cr | ₹4.56 Cr | ₹4.57 Cr | ₹2.45 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹11 Cr | ₹15 Cr | ₹27 Cr | ₹28 Cr | ₹24 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.01 Cr | ₹0.01 Cr | - | - |
| Prepaid Expenses | ₹0.51 Cr | ₹0.96 Cr | ₹0.44 Cr | ₹0.39 Cr | ₹0.43 Cr |
| Other current_assets | ₹11 Cr | ₹14 Cr | ₹27 Cr | ₹28 Cr | ₹23 Cr |
| Short Term Loans and Advances | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹8.33 Cr | ₹11 Cr |
| Advances recoverable in cash or in kind | ₹5.29 Cr | ₹5.71 Cr | ₹5.27 Cr | ₹4.05 Cr | ₹3.30 Cr |
| Advance income tax and TDS | ₹7.69 Cr | ₹4.10 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹3.22 Cr | ₹3.43 Cr | ₹6.28 Cr | ₹4.27 Cr | ₹7.29 Cr |
| Total Current Assets | ₹258 Cr | ₹244 Cr | ₹205 Cr | ₹187 Cr | ₹182 Cr |
| Net Current Assets (Including Current Investments) | ₹134 Cr | ₹89 Cr | ₹71 Cr | ₹69 Cr | ₹55 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹285 Cr | ₹270 Cr | ₹229 Cr | ₹211 Cr | ₹210 Cr |
| Contingent Liabilities | ₹17 Cr | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹31 Cr |
| Total Debt | ₹66 Cr | ₹102 Cr | ₹81 Cr | ₹84 Cr | ₹86 Cr |
| Book Value | - | 17.83 | 14.36 | 13.15 | 12.32 |
| Adjusted Book Value | 25.13 | 17.83 | 14.36 | 13.15 | 12.32 |
Compare Balance Sheet of peers of CAPTAIN POLYPLAST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CAPTAIN POLYPLAST | ₹443.2 Cr | -4.3% | -6.5% | 2.4% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹47,128.9 Cr | -4.1% | -11% | -16.4% | Stock Analytics | |
| ASTRAL | ₹40,700.5 Cr | -3.4% | 6.7% | -13.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,665.0 Cr | -0.5% | -1.4% | -35.1% | Stock Analytics | |
| TIME TECHNOPLAST | ₹10,151.6 Cr | -2.7% | -4.7% | -1.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,725.2 Cr | 7% | 25% | -10.1% | Stock Analytics | |
CAPTAIN POLYPLAST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CAPTAIN POLYPLAST | -4.3% |
-6.5% |
2.4% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses