CARYSIL
|
CARYSIL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹5.68 Cr | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 Cr |
| Equity - Authorised | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹8.00 Cr |
| Equity - Issued | ₹5.68 Cr | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 Cr |
| Equity Paid Up | ₹5.68 Cr | ₹5.36 Cr | ₹5.35 Cr | ₹5.34 Cr | ₹5.34 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 | ₹0.81 Cr | ₹1.71 Cr | ₹2.59 Cr | ₹3.70 Cr | - |
| Total Reserves | ₹520 Cr | ₹347 Cr | ₹295 Cr | ₹245 Cr | ₹186 Cr |
| Securities Premium | ₹168 Cr | ₹45 Cr | ₹43 Cr | ₹41 Cr | ₹40 Cr |
| Capital Reserves | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Profit & Loss Account Balance | ₹269 Cr | ₹227 Cr | ₹186 Cr | ₹147 Cr | ₹99 Cr |
| General Reserves | ₹91 Cr | ₹79 Cr | ₹67 Cr | ₹57 Cr | ₹47 Cr |
| Other Reserves | ₹-8.23 Cr | ₹-4.32 Cr | ₹-1.67 Cr | ₹-0.17 Cr | ₹-0.21 Cr |
| Reserve excluding Revaluation Reserve | ₹520 Cr | ₹347 Cr | ₹295 Cr | ₹245 Cr | ₹186 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹527 Cr | ₹354 Cr | ₹303 Cr | ₹254 Cr | ₹191 Cr |
| Minority Interest | ₹4.83 Cr | ₹4.12 Cr | ₹3.65 Cr | ₹3.24 Cr | ₹2.56 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹89 Cr | ₹115 Cr | ₹78 Cr | ₹39 Cr | ₹22 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹129 Cr | ₹153 Cr | ₹106 Cr | ₹50 Cr | ₹29 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-39 Cr | ₹-38 Cr | ₹-28 Cr | ₹-12 Cr | ₹-6.85 Cr |
| Unsecured Loans | ₹0.05 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 | ₹0.05 Cr | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹6.36 Cr | ₹5.95 Cr | ₹5.22 Cr | ₹4.62 Cr | ₹3.98 Cr |
| Deferred Tax Assets | ₹2.23 Cr | ₹1.65 Cr | ₹2.20 Cr | ₹1.62 Cr | ₹2.40 Cr |
| Deferred Tax Liability | ₹8.59 Cr | ₹7.60 Cr | ₹7.42 Cr | ₹6.24 Cr | ₹6.37 Cr |
| Other Long Term Liabilities | ₹6.59 Cr | ₹9.60 Cr | ₹11 Cr | ₹9.82 Cr | ₹4.58 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.04 Cr | ₹1.51 Cr | ₹0.89 Cr | ₹0.76 Cr | ₹0.69 Cr |
| Total Non-Current Liabilities | ₹104 Cr | ₹132 Cr | ₹95 Cr | ₹54 Cr | ₹31 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹80 Cr | ₹87 Cr | ₹78 Cr | ₹79 Cr | ₹42 Cr |
| Sundry Creditors | ₹80 Cr | ₹87 Cr | ₹78 Cr | ₹79 Cr | ₹42 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹68 Cr | ₹63 Cr | ₹62 Cr | ₹25 Cr | ₹19 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.67 Cr | ₹2.21 Cr | ₹1.37 Cr | ₹1.96 Cr | ₹2.16 Cr |
| Interest Accrued But Not Due | ₹0.42 Cr | ₹0.13 Cr | ₹0.28 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹63 Cr | ₹60 Cr | ₹61 Cr | ₹23 Cr | ₹17 Cr |
| Short Term Borrowings | ₹137 Cr | ₹145 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr |
| Secured ST Loans repayable on Demands | ₹137 Cr | ₹143 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr |
| Working Capital Loans- Sec | ₹137 Cr | ₹143 Cr | ₹115 Cr | ₹87 Cr | ₹73 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-137 Cr | ₹-140 Cr | ₹-115 Cr | ₹-87 Cr | ₹-73 Cr |
| Short Term Provisions | ₹65 Cr | ₹60 Cr | ₹55 Cr | ₹51 Cr | ₹33 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹62 Cr | ₹58 Cr | ₹54 Cr | ₹50 Cr | ₹32 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.63 Cr | ₹1.79 Cr | ₹0.98 Cr | ₹1.63 Cr | ₹1.03 Cr |
| Total Current Liabilities | ₹350 Cr | ₹355 Cr | ₹310 Cr | ₹243 Cr | ₹166 Cr |
| Total Liabilities | ₹985 Cr | ₹845 Cr | ₹712 Cr | ₹553 Cr | ₹391 Cr |
| ASSETS | |||||
| Gross Block | ₹615 Cr | ₹572 Cr | ₹451 Cr | ₹305 Cr | ₹235 Cr |
| Less: Accumulated Depreciation | ₹201 Cr | ₹168 Cr | ₹123 Cr | ₹98 Cr | ₹83 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹414 Cr | ₹404 Cr | ₹328 Cr | ₹206 Cr | ₹152 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹12 Cr | ₹10 Cr | ₹14 Cr | ₹21 Cr | ₹10 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹18 Cr | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹8.38 Cr |
| Other Non Current Assets | ₹16 Cr | - | - | - | - |
| Total Non-Current Assets | ₹459 Cr | ₹431 Cr | ₹359 Cr | ₹246 Cr | ₹170 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹221 Cr | ₹173 Cr | ₹131 Cr | ₹104 Cr | ₹55 Cr |
| Raw Materials | ₹73 Cr | ₹57 Cr | ₹45 Cr | ₹11 Cr | ₹4.87 Cr |
| Work-in Progress | ₹6.41 Cr | ₹3.53 Cr | ₹3.76 Cr | ₹17 Cr | ₹8.50 Cr |
| Finished Goods | ₹55 Cr | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹14 Cr |
| Packing Materials | ₹4.99 Cr | ₹5.10 Cr | ₹3.26 Cr | ₹2.79 Cr | ₹2.25 Cr |
| Stores  and Spare | ₹1.76 Cr | ₹1.15 Cr | ₹1.07 Cr | ₹1.17 Cr | ₹0.54 Cr |
| Other Inventory | ₹80 Cr | ₹62 Cr | ₹44 Cr | ₹43 Cr | ₹24 Cr |
| Sundry Debtors | ₹146 Cr | ₹138 Cr | ₹103 Cr | ₹100 Cr | ₹83 Cr |
| Debtors more than Six months | ₹3.85 Cr | ₹2.80 Cr | ₹3.47 Cr | ₹2.49 Cr | ₹3.90 Cr |
| Debtors Others | ₹143 Cr | ₹135 Cr | ₹102 Cr | ₹99 Cr | ₹80 Cr |
| Cash and Bank | ₹68 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹20 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.40 Cr |
| Balances at Bank | ₹68 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹20 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹3.35 Cr | ₹0.13 Cr | ₹0.35 Cr | ₹0.44 Cr | ₹0.64 Cr |
| Prepaid Expenses | ₹6.22 Cr | ₹6.39 Cr | ₹3.75 Cr | ₹3.11 Cr | ₹0.45 Cr |
| Other current_assets | ₹6.41 Cr | ₹8.05 Cr | ₹10 Cr | ₹13 Cr | ₹17 Cr |
| Short Term Loans and Advances | ₹75 Cr | ₹76 Cr | ₹93 Cr | ₹75 Cr | ₹45 Cr |
| Advances recoverable in cash or in kind | ₹7.41 Cr | ₹7.45 Cr | ₹26 Cr | ₹3.41 Cr | ₹6.81 Cr |
| Advance income tax and TDS | ₹53 Cr | ₹51 Cr | ₹49 Cr | ₹46 Cr | ₹29 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹15 Cr | ₹17 Cr | ₹18 Cr | ₹26 Cr | ₹9.58 Cr |
| Total Current Assets | ₹526 Cr | ₹414 Cr | ₹353 Cr | ₹308 Cr | ₹221 Cr |
| Net Current Assets (Including Current Investments) | ₹177 Cr | ₹59 Cr | ₹43 Cr | ₹65 Cr | ₹55 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹985 Cr | ₹845 Cr | ₹712 Cr | ₹553 Cr | ₹391 Cr |
| Contingent Liabilities | ₹0.45 Cr | ₹0.45 Cr | - | ₹1.03 Cr | - |
| Total Debt | ₹265 Cr | ₹298 Cr | ₹221 Cr | ₹137 Cr | ₹101 Cr |
| Book Value | - | 131.37 | 112.35 | 93.65 | 71.70 |
| Adjusted Book Value | 185.11 | 131.45 | 112.35 | 93.65 | 71.70 |
Compare Balance Sheet of peers of CARYSIL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CARYSIL | ₹2,594.6 Cr | 0.6% | 3.2% | 14.8% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹591,486.0 Cr | -3.4% | -0.2% | -3.5% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹115,682.0 Cr | -0.2% | -5.1% | -13.7% | Stock Analytics | |
| DABUR INDIA | ₹90,183.3 Cr | -0% | -1.3% | -10% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹60,866.3 Cr | -2.5% | -3.7% | -31.5% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹44,042.4 Cr | -1.5% | 1.1% | -16.6% | Stock Analytics | |
CARYSIL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CARYSIL | 0.6% |
3.2% |
14.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses