CARBORUNDUM UNIVERSAL
|
CARBORUNDUM UNIVERSAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity - Authorised | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr |
| Equity - Issued | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity Paid Up | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 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 | ₹33 Cr | ₹23 Cr | ₹19 Cr | ₹13 Cr | ₹7.87 Cr |
| Total Reserves | ₹3,477 Cr | ₹3,084 Cr | ₹2,783 Cr | ₹2,332 Cr | ₹2,105 Cr |
| Securities Premium | ₹60 Cr | ₹55 Cr | ₹41 Cr | ₹38 Cr | ₹32 Cr |
| Capital Reserves | ₹2.66 Cr | ₹2.66 Cr | ₹2.66 Cr | ₹2.66 Cr | ₹2.66 Cr |
| Profit & Loss Account Balance | ₹2,369 Cr | ₹2,127 Cr | ₹1,790 Cr | ₹1,499 Cr | ₹1,277 Cr |
| General Reserves | ₹1,023 Cr | ₹973 Cr | ₹923 Cr | ₹873 Cr | ₹823 Cr |
| Other Reserves | ₹22 Cr | ₹-73 Cr | ₹26 Cr | ₹-81 Cr | ₹-30 Cr |
| Reserve excluding Revaluation Reserve | ₹3,474 Cr | ₹3,082 Cr | ₹2,781 Cr | ₹2,330 Cr | ₹2,102 Cr |
| Revaluation reserve | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr | ₹2.37 Cr |
| Shareholder's Funds | ₹3,529 Cr | ₹3,126 Cr | ₹2,821 Cr | ₹2,364 Cr | ₹2,131 Cr |
| Minority Interest | ₹147 Cr | ₹139 Cr | ₹128 Cr | ₹86 Cr | ₹46 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹8.29 Cr | ₹15 Cr | ₹24 Cr | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹15 Cr | ₹21 Cr | ₹26 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-6.72 Cr | ₹-6.56 Cr | ₹-1.78 Cr | - | - |
| Unsecured Loans | ₹17 Cr | ₹13 Cr | ₹19 Cr | ₹7.78 Cr | ₹4.98 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 | ₹23 Cr | ₹19 Cr | ₹19 Cr | - | - |
| Other Unsecured Loan | ₹-6.43 Cr | ₹-6.07 Cr | - | ₹7.78 Cr | ₹4.98 Cr |
| Deferred Tax Assets / Liabilities | ₹-59 Cr | ₹-50 Cr | ₹-24 Cr | ₹14 Cr | ₹-3.27 Cr |
| Deferred Tax Assets | ₹159 Cr | ₹136 Cr | ₹98 Cr | ₹34 Cr | ₹21 Cr |
| Deferred Tax Liability | ₹100 Cr | ₹87 Cr | ₹74 Cr | ₹48 Cr | ₹18 Cr |
| Other Long Term Liabilities | ₹130 Cr | ₹97 Cr | ₹119 Cr | ₹37 Cr | ₹17 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹32 Cr | ₹30 Cr | ₹24 Cr | ₹15 Cr | ₹13 Cr |
| Total Non-Current Liabilities | ₹128 Cr | ₹105 Cr | ₹162 Cr | ₹73 Cr | ₹32 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹350 Cr | ₹337 Cr | ₹336 Cr | ₹370 Cr | ₹303 Cr |
| Sundry Creditors | ₹350 Cr | ₹337 Cr | ₹336 Cr | ₹370 Cr | ₹303 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹169 Cr | ₹151 Cr | ₹165 Cr | ₹176 Cr | ₹106 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹17 Cr | ₹18 Cr | ₹26 Cr | ₹8.49 Cr | ₹14 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹152 Cr | ₹133 Cr | ₹138 Cr | ₹167 Cr | ₹92 Cr |
| Short Term Borrowings | ₹82 Cr | ₹73 Cr | ₹185 Cr | ₹204 Cr | ₹36 Cr |
| Secured ST Loans repayable on Demands | ₹82 Cr | ₹72 Cr | ₹106 Cr | ₹7.87 Cr | ₹3.87 Cr |
| Working Capital Loans- Sec | ₹27 Cr | ₹22 Cr | ₹52 Cr | ₹7.28 Cr | ₹3.87 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-27 Cr | ₹-22 Cr | ₹28 Cr | ₹189 Cr | ₹28 Cr |
| Short Term Provisions | ₹116 Cr | ₹111 Cr | ₹52 Cr | ₹22 Cr | ₹22 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹29 Cr | ₹39 Cr | ₹1.61 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹87 Cr | ₹72 Cr | ₹50 Cr | ₹22 Cr | ₹22 Cr |
| Total Current Liabilities | ₹717 Cr | ₹672 Cr | ₹738 Cr | ₹773 Cr | ₹466 Cr |
| Total Liabilities | ₹4,521 Cr | ₹4,041 Cr | ₹3,848 Cr | ₹3,296 Cr | ₹2,676 Cr |
| ASSETS | |||||
| Gross Block | ₹2,932 Cr | ₹2,554 Cr | ₹2,382 Cr | ₹1,672 Cr | ₹1,350 Cr |
| Less: Accumulated Depreciation | ₹1,216 Cr | ₹999 Cr | ₹855 Cr | ₹666 Cr | ₹573 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,716 Cr | ₹1,555 Cr | ₹1,527 Cr | ₹1,006 Cr | ₹777 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹118 Cr | ₹78 Cr | ₹87 Cr | ₹58 Cr | ₹28 Cr |
| Non Current Investments | ₹201 Cr | ₹172 Cr | ₹161 Cr | ₹138 Cr | ₹127 Cr |
| Long Term Investment | ₹201 Cr | ₹172 Cr | ₹161 Cr | ₹138 Cr | ₹127 Cr |
| Quoted | ₹93 Cr | ₹81 Cr | ₹81 Cr | ₹72 Cr | ₹63 Cr |
| Unquoted | ₹109 Cr | ₹91 Cr | ₹80 Cr | ₹66 Cr | ₹64 Cr |
| Long Term Loans & Advances | ₹80 Cr | ₹58 Cr | ₹43 Cr | ₹42 Cr | ₹34 Cr |
| Other Non Current Assets | ₹5.22 Cr | ₹4.20 Cr | ₹3.79 Cr | ₹405 Cr | - |
| Total Non-Current Assets | ₹2,121 Cr | ₹1,873 Cr | ₹1,822 Cr | ₹1,648 Cr | ₹966 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,055 Cr | ₹850 Cr | ₹899 Cr | ₹691 Cr | ₹461 Cr |
| Raw Materials | ₹376 Cr | ₹295 Cr | ₹324 Cr | ₹275 Cr | ₹174 Cr |
| Work-in Progress | ₹212 Cr | ₹199 Cr | ₹179 Cr | ₹122 Cr | ₹100 Cr |
| Finished Goods | ₹284 Cr | ₹201 Cr | ₹225 Cr | ₹162 Cr | ₹75 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹115 Cr | ₹86 Cr | ₹109 Cr | ₹80 Cr | ₹71 Cr |
| Other Inventory | ₹68 Cr | ₹68 Cr | ₹62 Cr | ₹51 Cr | ₹40 Cr |
| Sundry Debtors | ₹766 Cr | ₹679 Cr | ₹627 Cr | ₹485 Cr | ₹478 Cr |
| Debtors more than Six months | ₹24 Cr | ₹20 Cr | ₹35 Cr | ₹22 Cr | ₹33 Cr |
| Debtors Others | ₹823 Cr | ₹723 Cr | ₹652 Cr | ₹495 Cr | ₹458 Cr |
| Cash and Bank | ₹381 Cr | ₹558 Cr | ₹400 Cr | ₹352 Cr | ₹689 Cr |
| Cash in hand | ₹0.35 Cr | ₹0.21 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.18 Cr |
| Balances at Bank | ₹380 Cr | ₹558 Cr | ₹400 Cr | ₹351 Cr | ₹689 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹27 Cr | ₹22 Cr | ₹26 Cr | ₹23 Cr | ₹14 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹27 Cr | ₹22 Cr | ₹26 Cr | ₹18 Cr | ₹14 Cr |
| Other current_assets | - | - | ₹0.18 Cr | ₹5.02 Cr | - |
| Short Term Loans and Advances | ₹172 Cr | ₹60 Cr | ₹73 Cr | ₹98 Cr | ₹68 Cr |
| Advances recoverable in cash or in kind | ₹242 Cr | ₹46 Cr | ₹51 Cr | ₹46 Cr | ₹35 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-70 Cr | ₹14 Cr | ₹23 Cr | ₹52 Cr | ₹33 Cr |
| Total Current Assets | ₹2,400 Cr | ₹2,169 Cr | ₹2,026 Cr | ₹1,648 Cr | ₹1,709 Cr |
| Net Current Assets (Including Current Investments) | ₹1,683 Cr | ₹1,497 Cr | ₹1,288 Cr | ₹875 Cr | ₹1,243 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹4,521 Cr | ₹4,041 Cr | ₹3,848 Cr | ₹3,296 Cr | ₹2,676 Cr |
| Contingent Liabilities | ₹158 Cr | ₹155 Cr | ₹97 Cr | ₹122 Cr | ₹67 Cr |
| Total Debt | ₹120 Cr | ₹113 Cr | ₹230 Cr | ₹212 Cr | ₹41 Cr |
| Book Value | 183.46 | 162.97 | 147.39 | 123.70 | 111.88 |
| Adjusted Book Value | 183.46 | 162.97 | 147.39 | 123.70 | 111.88 |
Compare Balance Sheet of peers of CARBORUNDUM UNIVERSAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CARBORUNDUM UNIVERSAL | ₹16,188.8 Cr | -0.4% | -3.1% | -33.7% | Stock Analytics | |
| GRINDWELL NORTON | ₹17,311.1 Cr | -0.7% | -0.8% | -21.1% | Stock Analytics | |
| WENDT (INDIA) | ₹1,574.7 Cr | -3.3% | -4.5% | -50.7% | Stock Analytics | |
CARBORUNDUM UNIVERSAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CARBORUNDUM UNIVERSAL | -0.4% |
-3.1% |
-33.7% |
| SENSEX | 0.7% |
0.5% |
9% |
You may also like the below Video Courses