CEAT
|
CEAT Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Equity - Issued | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
Equity Paid Up | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹4,328 Cr | ₹4,002 Cr | ₹3,399 Cr | ₹3,232 Cr | ₹3,276 Cr |
Securities Premium | ₹567 Cr | ₹567 Cr | ₹567 Cr | ₹567 Cr | ₹567 Cr |
Capital Reserves | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Profit & Loss Account Balance | ₹3,578 Cr | ₹3,232 Cr | ₹2,638 Cr | ₹2,470 Cr | ₹2,468 Cr |
General Reserves | ₹252 Cr | ₹252 Cr | ₹252 Cr | ₹252 Cr | ₹252 Cr |
Other Reserves | ₹-83 Cr | ₹-63 Cr | ₹-71 Cr | ₹-71 Cr | ₹-25 Cr |
Reserve excluding Revaluation Reserve | ₹4,328 Cr | ₹4,002 Cr | ₹3,399 Cr | ₹3,232 Cr | ₹3,276 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹4,369 Cr | ₹4,043 Cr | ₹3,440 Cr | ₹3,273 Cr | ₹3,316 Cr |
Minority Interest | ₹7.73 Cr | ₹9.74 Cr | ₹17 Cr | ₹24 Cr | ₹23 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹774 Cr | ₹805 Cr | ₹1,104 Cr | ₹1,528 Cr | ₹1,325 Cr |
Non Convertible Debentures | ₹100 Cr | ₹100 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,056 Cr | ₹1,004 Cr | ₹1,255 Cr | ₹1,411 Cr | ₹1,125 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-383 Cr | ₹-299 Cr | ₹-400 Cr | ₹-133 Cr | ₹-50 Cr |
Unsecured Loans | ₹150 Cr | ₹151 Cr | ₹336 Cr | ₹191 Cr | ₹16 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 | - | ₹30 Cr | ₹180 Cr | ₹180 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹150 Cr | ₹121 Cr | ₹156 Cr | ₹11 Cr | ₹16 Cr |
Deferred Tax Assets / Liabilities | ₹500 Cr | ₹451 Cr | ₹387 Cr | ₹317 Cr | ₹279 Cr |
Deferred Tax Assets | ₹63 Cr | ₹46 Cr | ₹68 Cr | ₹75 Cr | ₹72 Cr |
Deferred Tax Liability | ₹563 Cr | ₹497 Cr | ₹455 Cr | ₹392 Cr | ₹351 Cr |
Other Long Term Liabilities | ₹155 Cr | ₹123 Cr | ₹149 Cr | ₹122 Cr | ₹80 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹93 Cr | ₹79 Cr | ₹48 Cr | ₹42 Cr | ₹45 Cr |
Total Non-Current Liabilities | ₹1,671 Cr | ₹1,609 Cr | ₹2,025 Cr | ₹2,200 Cr | ₹1,745 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,740 Cr | ₹2,332 Cr | ₹2,268 Cr | ₹2,158 Cr | ₹1,839 Cr |
Sundry Creditors | ₹2,740 Cr | ₹2,332 Cr | ₹2,268 Cr | ₹2,158 Cr | ₹1,839 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,633 Cr | ₹1,536 Cr | ₹1,470 Cr | ₹1,120 Cr | ₹1,027 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹37 Cr | ₹41 Cr | ₹24 Cr | ₹15 Cr | ₹16 Cr |
Interest Accrued But Not Due | ₹19 Cr | ₹19 Cr | ₹33 Cr | ₹14 Cr | ₹13 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹100 Cr | - | ₹150 Cr | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,476 Cr | ₹1,476 Cr | ₹1,264 Cr | ₹1,091 Cr | ₹998 Cr |
Short Term Borrowings | ₹621 Cr | ₹338 Cr | ₹247 Cr | ₹240 Cr | ₹21 Cr |
Secured ST Loans repayable on Demands | ₹130 Cr | ₹188 Cr | ₹147 Cr | ₹140 Cr | ₹21 Cr |
Working Capital Loans- Sec | ₹130 Cr | ₹165 Cr | ₹135 Cr | ₹134 Cr | ₹15 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹361 Cr | ₹-15 Cr | ₹-35 Cr | ₹-34 Cr | ₹-15 Cr |
Short Term Provisions | ₹173 Cr | ₹127 Cr | ₹160 Cr | ₹153 Cr | ₹158 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹69 Cr | ₹46 Cr | ₹40 Cr | ₹50 Cr | ₹50 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹104 Cr | ₹81 Cr | ₹120 Cr | ₹102 Cr | ₹109 Cr |
Total Current Liabilities | ₹5,167 Cr | ₹4,333 Cr | ₹4,146 Cr | ₹3,670 Cr | ₹3,046 Cr |
Total Liabilities | ₹11,214 Cr | ₹9,995 Cr | ₹9,628 Cr | ₹9,166 Cr | ₹8,131 Cr |
ASSETS | |||||
Gross Block | ₹9,713 Cr | ₹8,635 Cr | ₹7,969 Cr | ₹6,766 Cr | ₹5,921 Cr |
Less: Accumulated Depreciation | ₹2,729 Cr | ₹2,364 Cr | ₹1,872 Cr | ₹1,436 Cr | ₹1,158 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹6,984 Cr | ₹6,271 Cr | ₹6,096 Cr | ₹5,329 Cr | ₹4,763 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹507 Cr | ₹659 Cr | ₹569 Cr | ₹829 Cr | ₹768 Cr |
Non Current Investments | ₹190 Cr | ₹182 Cr | ₹170 Cr | ₹179 Cr | ₹210 Cr |
Long Term Investment | ₹190 Cr | ₹182 Cr | ₹170 Cr | ₹179 Cr | ₹210 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹190 Cr | ₹182 Cr | ₹170 Cr | ₹179 Cr | ₹210 Cr |
Long Term Loans & Advances | ₹69 Cr | ₹119 Cr | ₹76 Cr | ₹133 Cr | ₹123 Cr |
Other Non Current Assets | ₹0.04 Cr | ₹0.04 Cr | ₹0.15 Cr | ₹0.99 Cr | ₹1.42 Cr |
Total Non-Current Assets | ₹7,780 Cr | ₹7,256 Cr | ₹6,938 Cr | ₹6,518 Cr | ₹5,891 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹1,412 Cr | ₹1,150 Cr | ₹1,138 Cr | ₹1,310 Cr | ₹1,130 Cr |
Raw Materials | ₹506 Cr | ₹390 Cr | ₹416 Cr | ₹582 Cr | ₹587 Cr |
Work-in Progress | ₹124 Cr | ₹87 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr |
Finished Goods | ₹732 Cr | ₹649 Cr | ₹608 Cr | ₹604 Cr | ₹432 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹46 Cr | ₹21 Cr | ₹18 Cr | ₹20 Cr | ₹26 Cr |
Other Inventory | ₹3.40 Cr | ₹2.44 Cr | ₹16 Cr | ₹25 Cr | ₹18 Cr |
Sundry Debtors | ₹1,653 Cr | ₹1,283 Cr | ₹1,307 Cr | ₹1,154 Cr | ₹922 Cr |
Debtors more than Six months | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr | ₹17 Cr |
Debtors Others | ₹1,651 Cr | ₹1,281 Cr | ₹1,306 Cr | ₹1,154 Cr | ₹921 Cr |
Cash and Bank | ₹53 Cr | ₹59 Cr | ₹72 Cr | ₹36 Cr | ₹43 Cr |
Cash in hand | ₹0.02 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr |
Balances at Bank | ₹33 Cr | ₹36 Cr | ₹53 Cr | ₹28 Cr | ₹35 Cr |
Other cash and bank balances | ₹21 Cr | ₹24 Cr | ₹19 Cr | ₹8.47 Cr | ₹8.00 Cr |
Other Current Assets | ₹172 Cr | ₹121 Cr | ₹84 Cr | ₹81 Cr | ₹52 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.54 Cr | ₹0.29 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Prepaid Expenses | ₹63 Cr | ₹59 Cr | ₹45 Cr | ₹26 Cr | ₹14 Cr |
Other current_assets | ₹108 Cr | ₹62 Cr | ₹39 Cr | ₹55 Cr | ₹39 Cr |
Short Term Loans and Advances | ₹99 Cr | ₹77 Cr | ₹88 Cr | ₹66 Cr | ₹93 Cr |
Advances recoverable in cash or in kind | ₹45 Cr | ₹40 Cr | ₹48 Cr | ₹11 Cr | ₹35 Cr |
Advance income tax and TDS | ₹1.92 Cr | ₹0.15 Cr | ₹1.10 Cr | ₹6.61 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹53 Cr | ₹37 Cr | ₹40 Cr | ₹48 Cr | ₹57 Cr |
Total Current Assets | ₹3,389 Cr | ₹2,691 Cr | ₹2,689 Cr | ₹2,647 Cr | ₹2,239 Cr |
Net Current Assets (Including Current Investments) | ₹-1,777 Cr | ₹-1,643 Cr | ₹-1,457 Cr | ₹-1,023 Cr | ₹-807 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹11,214 Cr | ₹9,995 Cr | ₹9,628 Cr | ₹9,166 Cr | ₹8,131 Cr |
Contingent Liabilities | ₹263 Cr | ₹458 Cr | ₹452 Cr | ₹579 Cr | ₹315 Cr |
Total Debt | ₹1,928 Cr | ₹1,629 Cr | ₹2,093 Cr | ₹2,097 Cr | ₹1,418 Cr |
Book Value | - | 999.41 | 850.34 | 809.10 | 819.85 |
Adjusted Book Value | 1,079.98 | 999.41 | 850.34 | 809.10 | 819.85 |
Compare Balance Sheet of peers of CEAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CEAT | ₹12,800.4 Cr | -2.4% | -16.7% | 19.7% | Stock Analytics | |
MRF | ₹60,551.4 Cr | -1.1% | -3.8% | 6.8% | Stock Analytics | |
BALKRISHNA INDUSTRIES | ₹46,951.9 Cr | -5.8% | -7.8% | -24.5% | Stock Analytics | |
APOLLO TYRES | ₹27,572.9 Cr | -1.7% | -8.1% | -16.3% | Stock Analytics | |
JK TYRE & INDUSTRIES | ₹8,975.5 Cr | -0.9% | -11.4% | -22.2% | Stock Analytics | |
TVS SRICHAKRA | ₹2,152.7 Cr | -3.4% | -10.5% | -37.2% | Stock Analytics |
CEAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CEAT | -2.4% |
-16.7% |
19.7% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses