CELLO WORLD
|
CELLO WORLD Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹110 Cr | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Equity - Authorised | ₹111 Cr | ₹110 Cr | ₹100 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Equity - Issued | ₹110 Cr | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Equity Paid Up | ₹110 Cr | ₹106 Cr | ₹98 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹2,057 Cr | ₹1,043 Cr | ₹239 Cr | ₹88 Cr | ₹-107 Cr |
| Securities Premium | ₹1,181 Cr | ₹472 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Capital Reserves | ₹-329 Cr | ₹-329 Cr | ₹-329 Cr | ₹-356 Cr | ₹-396 Cr |
| Profit & Loss Account Balance | ₹1,191 Cr | ₹885 Cr | ₹554 Cr | ₹430 Cr | ₹276 Cr |
| General Reserves | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Other Reserves | ₹0.38 Cr | ₹1.00 Cr | ₹0.36 Cr | ₹0.37 Cr | ₹0.28 Cr |
| Reserve excluding Revaluation Reserve | ₹2,057 Cr | ₹1,043 Cr | ₹239 Cr | ₹88 Cr | ₹-107 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,167 Cr | ₹1,149 Cr | ₹336 Cr | ₹88 Cr | ₹-107 Cr |
| Minority Interest | ₹241 Cr | ₹221 Cr | ₹200 Cr | ₹185 Cr | ₹172 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹28 Cr | ₹8.66 Cr | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹28 Cr | ₹8.66 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹13 Cr | ₹11 Cr | ₹3.69 Cr | ₹5.59 Cr | ₹6.09 Cr |
| Deferred Tax Assets | ₹9.69 Cr | ₹5.41 Cr | ₹6.26 Cr | ₹6.16 Cr | ₹3.26 Cr |
| Deferred Tax Liability | ₹23 Cr | ₹16 Cr | ₹9.95 Cr | ₹12 Cr | ₹9.35 Cr |
| Other Long Term Liabilities | ₹4.72 Cr | ₹5.60 Cr | ₹490 Cr | ₹8.70 Cr | ₹10 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹77 Cr | ₹65 Cr | ₹52 Cr | ₹39 Cr | ₹15 Cr |
| Total Non-Current Liabilities | ₹95 Cr | ₹109 Cr | ₹554 Cr | ₹53 Cr | ₹32 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹150 Cr | ₹144 Cr | ₹134 Cr | ₹126 Cr | ₹98 Cr |
| Sundry Creditors | ₹150 Cr | ₹144 Cr | ₹134 Cr | ₹126 Cr | ₹98 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹50 Cr | ₹69 Cr | ₹49 Cr | ₹456 Cr | ₹632 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | ₹7.12 Cr | ₹6.28 Cr | ₹12 Cr | ₹14 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹50 Cr | ₹62 Cr | ₹43 Cr | ₹445 Cr | ₹617 Cr |
| Short Term Borrowings | ₹0.50 Cr | ₹335 Cr | ₹317 Cr | ₹452 Cr | ₹322 Cr |
| Secured ST Loans repayable on Demands | - | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹167 Cr |
| Working Capital Loans- Sec | - | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹167 Cr |
| Buyers Credits - Unsec | - | - | - | ₹6.30 Cr | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹0.50 Cr | ₹306 Cr | ₹286 Cr | ₹409 Cr | ₹-13 Cr |
| Short Term Provisions | ₹7.57 Cr | ₹71 Cr | ₹45 Cr | ₹29 Cr | ₹19 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹5.33 Cr | ₹69 Cr | ₹44 Cr | ₹27 Cr | ₹17 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.24 Cr | ₹1.59 Cr | ₹1.40 Cr | ₹1.46 Cr | ₹1.68 Cr |
| Total Current Liabilities | ₹209 Cr | ₹619 Cr | ₹546 Cr | ₹1,063 Cr | ₹1,071 Cr |
| Total Liabilities | ₹2,712 Cr | ₹2,098 Cr | ₹1,637 Cr | ₹1,389 Cr | ₹1,168 Cr |
| ASSETS | |||||
| Gross Block | ₹889 Cr | ₹586 Cr | ₹440 Cr | ₹382 Cr | ₹366 Cr |
| Less: Accumulated Depreciation | ₹273 Cr | ₹224 Cr | ₹168 Cr | ₹124 Cr | ₹107 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹616 Cr | ₹362 Cr | ₹272 Cr | ₹259 Cr | ₹259 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹19 Cr | ₹180 Cr | ₹21 Cr | ₹12 Cr | ₹4.27 Cr |
| Non Current Investments | ₹31 Cr | ₹56 Cr | ₹51 Cr | ₹35 Cr | ₹45 Cr |
| Long Term Investment | ₹31 Cr | ₹56 Cr | ₹51 Cr | ₹35 Cr | ₹45 Cr |
| Quoted | ₹31 Cr | ₹55 Cr | ₹50 Cr | ₹35 Cr | ₹45 Cr |
| Unquoted | - | ₹0.32 Cr | ₹0.79 Cr | - | - |
| Long Term Loans & Advances | ₹101 Cr | ₹108 Cr | ₹105 Cr | ₹58 Cr | ₹23 Cr |
| Other Non Current Assets | ₹4.22 Cr | ₹3.80 Cr | ₹3.60 Cr | ₹3.72 Cr | ₹3.93 Cr |
| Total Non-Current Assets | ₹770 Cr | ₹709 Cr | ₹457 Cr | ₹370 Cr | ₹335 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹569 Cr | ₹114 Cr | ₹126 Cr | ₹115 Cr | ₹75 Cr |
| Quoted | ₹462 Cr | ₹114 Cr | ₹126 Cr | ₹115 Cr | ₹75 Cr |
| Unquoted | ₹107 Cr | - | - | - | - |
| Inventories | ₹525 Cr | ₹462 Cr | ₹430 Cr | ₹377 Cr | ₹307 Cr |
| Raw Materials | ₹143 Cr | ₹132 Cr | ₹108 Cr | ₹119 Cr | ₹107 Cr |
| Work-in Progress | ₹60 Cr | ₹57 Cr | ₹42 Cr | ₹34 Cr | ₹43 Cr |
| Finished Goods | ₹135 Cr | ₹112 Cr | ₹245 Cr | ₹198 Cr | ₹139 Cr |
| Packing Materials | ₹29 Cr | ₹22 Cr | ₹19 Cr | ₹18 Cr | ₹15 Cr |
| Stores  and Spare | ₹1.89 Cr | ₹1.62 Cr | ₹2.31 Cr | ₹0.26 Cr | ₹0.23 Cr |
| Other Inventory | ₹156 Cr | ₹138 Cr | ₹14 Cr | ₹6.88 Cr | ₹3.41 Cr |
| Sundry Debtors | ₹658 Cr | ₹611 Cr | ₹462 Cr | ₹407 Cr | ₹371 Cr |
| Debtors more than Six months | ₹43 Cr | ₹26 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr |
| Debtors Others | ₹622 Cr | ₹591 Cr | ₹442 Cr | ₹388 Cr | ₹354 Cr |
| Cash and Bank | ₹88 Cr | ₹65 Cr | ₹50 Cr | ₹55 Cr | ₹32 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Balances at Bank | ₹88 Cr | ₹65 Cr | ₹50 Cr | ₹55 Cr | ₹32 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹13 Cr | ₹5.85 Cr | ₹6.03 Cr | ₹6.48 Cr | ₹6.23 Cr |
| Interest accrued on Investments | ₹3.11 Cr | ₹2.43 Cr | ₹2.35 Cr | ₹1.81 Cr | ₹2.32 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.00 Cr | ₹1.96 Cr | ₹1.72 Cr | ₹1.89 Cr | ₹1.71 Cr |
| Other current_assets | ₹2.43 Cr | ₹1.46 Cr | ₹1.96 Cr | ₹2.78 Cr | ₹2.19 Cr |
| Short Term Loans and Advances | ₹91 Cr | ₹131 Cr | ₹91 Cr | ₹60 Cr | ₹41 Cr |
| Advances recoverable in cash or in kind | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹22 Cr | ₹17 Cr |
| Advance income tax and TDS | - | ₹66 Cr | ₹40 Cr | ₹24 Cr | ₹12 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹62 Cr | ₹43 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Total Current Assets | ₹1,942 Cr | ₹1,389 Cr | ₹1,165 Cr | ₹1,019 Cr | ₹833 Cr |
| Net Current Assets (Including Current Investments) | ₹1,733 Cr | ₹770 Cr | ₹619 Cr | ₹-44 Cr | ₹-238 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,712 Cr | ₹2,098 Cr | ₹1,637 Cr | ₹1,389 Cr | ₹1,168 Cr |
| Contingent Liabilities | ₹3.54 Cr | ₹23 Cr | ₹32 Cr | ₹21 Cr | ₹23 Cr |
| Total Debt | ₹0.50 Cr | ₹363 Cr | ₹326 Cr | ₹452 Cr | ₹322 Cr |
| Book Value | - | 54.15 | 17.25 | 87,646.00 | -106,752.00 |
| Adjusted Book Value | 98.12 | 54.15 | 17.25 | 4.49 | -5.47 |
Compare Balance Sheet of peers of CELLO WORLD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CELLO WORLD | ₹12,664.2 Cr | -5.2% | -11.4% | -26.9% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹576,648.0 Cr | 0.1% | -0.3% | -0.8% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹114,639.0 Cr | -2.1% | -5% | -9% | Stock Analytics | |
| DABUR INDIA | ₹89,731.0 Cr | -2.5% | 0.5% | -3.7% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹57,183.6 Cr | -3.2% | -4.5% | -25.3% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹40,994.8 Cr | -1.4% | -5.8% | -20% | Stock Analytics | |
CELLO WORLD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CELLO WORLD | -5.2% |
-11.4% |
-26.9% |
| SENSEX | -0.6% |
1.4% |
7.7% |
You may also like the below Video Courses