CCL PRODUCTS (INDIA)
|
CCL PRODUCTS (INDIA) Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 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 | ₹23 Cr | ₹17 Cr | ₹11 Cr | ₹6.76 Cr | - |
| Total Reserves | ₹1,918 Cr | ₹1,630 Cr | ₹1,460 Cr | ₹1,217 Cr | ₹1,061 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,551 Cr | ₹1,267 Cr | ₹1,083 Cr | ₹866 Cr | ₹728 Cr |
| General Reserves | ₹288 Cr | ₹288 Cr | ₹288 Cr | ₹288 Cr | ₹288 Cr |
| Other Reserves | ₹79 Cr | ₹75 Cr | ₹88 Cr | ₹63 Cr | ₹44 Cr |
| Reserve excluding Revaluation Reserve | ₹1,918 Cr | ₹1,630 Cr | ₹1,460 Cr | ₹1,217 Cr | ₹1,061 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,967 Cr | ₹1,674 Cr | ₹1,497 Cr | ₹1,251 Cr | ₹1,087 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹556 Cr | ₹519 Cr | ₹201 Cr | ₹112 Cr | ₹177 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹556 Cr | ₹519 Cr | ₹201 Cr | ₹112 Cr | ₹108 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | ₹69 Cr |
| 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 | ₹74 Cr | ₹62 Cr | ₹59 Cr | ₹73 Cr | ₹49 Cr |
| Deferred Tax Assets | ₹41 Cr | ₹46 Cr | ₹19 Cr | ₹8.70 Cr | ₹32 Cr |
| Deferred Tax Liability | ₹115 Cr | ₹108 Cr | ₹78 Cr | ₹81 Cr | ₹81 Cr |
| Other Long Term Liabilities | ₹1.68 Cr | ₹1.01 Cr | ₹2.44 Cr | ₹3.87 Cr | ₹4.86 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.86 Cr | ₹3.30 Cr | ₹2.57 Cr | ₹0.95 Cr | ₹1.46 Cr |
| Total Non-Current Liabilities | ₹637 Cr | ₹585 Cr | ₹265 Cr | ₹189 Cr | ₹232 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹221 Cr | ₹100 Cr | ₹74 Cr | ₹46 Cr | ₹22 Cr |
| Sundry Creditors | ₹221 Cr | ₹100 Cr | ₹74 Cr | ₹46 Cr | ₹22 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹311 Cr | ₹161 Cr | ₹120 Cr | ₹129 Cr | ₹149 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.89 Cr | ₹4.28 Cr | ₹2.08 Cr | ₹2.21 Cr | ₹2.95 Cr |
| Interest Accrued But Not Due | ₹8.31 Cr | ₹8.09 Cr | ₹0.81 Cr | ₹0.92 Cr | ₹1.53 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹299 Cr | ₹149 Cr | ₹117 Cr | ₹126 Cr | ₹145 Cr |
| Short Term Borrowings | ₹1,067 Cr | ₹1,011 Cr | ₹637 Cr | ₹449 Cr | ₹298 Cr |
| Secured ST Loans repayable on Demands | ₹1,067 Cr | ₹1,011 Cr | ₹637 Cr | ₹449 Cr | ₹298 Cr |
| Working Capital Loans- Sec | ₹1,067 Cr | ₹1,011 Cr | ₹637 Cr | ₹449 Cr | ₹298 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1,067 Cr | ₹-1,011 Cr | ₹-637 Cr | ₹-449 Cr | ₹-298 Cr |
| Short Term Provisions | ₹38 Cr | ₹8.21 Cr | ₹5.00 Cr | ₹6.23 Cr | ₹0.30 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹27 Cr | - | - | ₹6.23 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹11 Cr | ₹8.21 Cr | ₹5.00 Cr | - | ₹0.30 Cr |
| Total Current Liabilities | ₹1,637 Cr | ₹1,280 Cr | ₹836 Cr | ₹630 Cr | ₹469 Cr |
| Total Liabilities | ₹4,241 Cr | ₹3,539 Cr | ₹2,598 Cr | ₹2,070 Cr | ₹1,788 Cr |
| ASSETS | |||||
| Gross Block | ₹2,154 Cr | ₹1,683 Cr | ₹1,601 Cr | ₹1,146 Cr | ₹996 Cr |
| Less: Accumulated Depreciation | ₹533 Cr | ₹432 Cr | ₹344 Cr | ₹264 Cr | ₹198 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,622 Cr | ₹1,252 Cr | ₹1,257 Cr | ₹882 Cr | ₹798 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹450 Cr | ₹501 Cr | ₹54 Cr | ₹160 Cr | ₹149 Cr |
| Non Current Investments | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Long Term Investment | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Long Term Loans & Advances | ₹40 Cr | ₹40 Cr | ₹39 Cr | ₹36 Cr | ₹50 Cr |
| Other Non Current Assets | ₹41 Cr | ₹2.75 Cr | - | - | - |
| Total Non-Current Assets | ₹2,153 Cr | ₹1,795 Cr | ₹1,350 Cr | ₹1,079 Cr | ₹997 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,052 Cr | ₹788 Cr | ₹578 Cr | ₹519 Cr | ₹320 Cr |
| Raw Materials | ₹686 Cr | ₹496 Cr | ₹339 Cr | ₹317 Cr | ₹189 Cr |
| Work-in Progress | ₹33 Cr | ₹22 Cr | ₹17 Cr | ₹5.73 Cr | ₹3.33 Cr |
| Finished Goods | ₹240 Cr | ₹190 Cr | ₹141 Cr | ₹142 Cr | ₹81 Cr |
| Packing Materials | ₹31 Cr | ₹27 Cr | ₹36 Cr | ₹24 Cr | ₹17 Cr |
| Stores  and Spare | ₹63 Cr | ₹53 Cr | ₹45 Cr | ₹31 Cr | ₹29 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹690 Cr | ₹497 Cr | ₹441 Cr | ₹320 Cr | ₹299 Cr |
| Debtors more than Six months | ₹12 Cr | ₹13 Cr | ₹17 Cr | ₹8.11 Cr | - |
| Debtors Others | ₹686 Cr | ₹490 Cr | ₹427 Cr | ₹313 Cr | ₹300 Cr |
| Cash and Bank | ₹98 Cr | ₹170 Cr | ₹83 Cr | ₹54 Cr | ₹120 Cr |
| Cash in hand | ₹0.12 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.06 Cr |
| Balances at Bank | ₹98 Cr | ₹170 Cr | ₹83 Cr | ₹54 Cr | ₹120 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹26 Cr | ₹166 Cr | ₹15 Cr | ₹15 Cr | ₹8.64 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹1.12 Cr | ₹0.93 Cr | ₹0.78 Cr | - | - |
| Prepaid Expenses | ₹7.48 Cr | ₹3.90 Cr | ₹2.90 Cr | ₹4.68 Cr | ₹2.75 Cr |
| Other current_assets | ₹17 Cr | ₹161 Cr | ₹11 Cr | ₹9.84 Cr | ₹5.89 Cr |
| Short Term Loans and Advances | ₹221 Cr | ₹123 Cr | ₹130 Cr | ₹84 Cr | ₹44 Cr |
| Advances recoverable in cash or in kind | ₹124 Cr | ₹34 Cr | ₹68 Cr | ₹57 Cr | ₹14 Cr |
| Advance income tax and TDS | ₹33 Cr | ₹8.10 Cr | ₹0.83 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹64 Cr | ₹81 Cr | ₹61 Cr | ₹28 Cr | ₹30 Cr |
| Total Current Assets | ₹2,088 Cr | ₹1,744 Cr | ₹1,248 Cr | ₹991 Cr | ₹791 Cr |
| Net Current Assets (Including Current Investments) | ₹451 Cr | ₹464 Cr | ₹412 Cr | ₹361 Cr | ₹322 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹4,241 Cr | ₹3,539 Cr | ₹2,598 Cr | ₹2,070 Cr | ₹1,788 Cr |
| Contingent Liabilities | ₹55 Cr | ₹40 Cr | ₹78 Cr | ₹69 Cr | ₹67 Cr |
| Total Debt | ₹1,813 Cr | ₹1,621 Cr | ₹916 Cr | ₹651 Cr | ₹559 Cr |
| Book Value | - | 124.56 | 111.75 | 93.51 | 81.73 |
| Adjusted Book Value | 145.62 | 124.56 | 111.75 | 93.51 | 81.73 |
Compare Balance Sheet of peers of CCL PRODUCTS (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CCL PRODUCTS (INDIA) | ₹13,569.6 Cr | -4.2% | 20.4% | 52.2% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹114,213.0 Cr | -0.7% | 0.4% | 22% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,234.6 Cr | -1.4% | -2.8% | -35.4% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹562.9 Cr | -6.9% | -2.8% | 79.6% | Stock Analytics | |
| GOODRICKE GROUP | ₹403.4 Cr | -1.5% | -0.1% | -39.7% | Stock Analytics | |
| JAY SHREE TEA & INDUSTRIES | ₹275.1 Cr | 2.8% | 0.6% | -29.2% | Stock Analytics | |
CCL PRODUCTS (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CCL PRODUCTS (INDIA) | -4.2% |
20.4% |
52.2% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses