CERA SANITARYWARE
|
CERA SANITARYWARE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹6.45 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹6.45 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr |
| Equity Paid Up | ₹6.45 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr | ₹6.50 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹3.10 Cr | - | - | - | - |
| Total Reserves | ₹1,344 Cr | ₹1,339 Cr | ₹1,166 Cr | ₹1,009 Cr | ₹865 Cr |
| Securities Premium | - | ₹81 Cr | ₹81 Cr | ₹81 Cr | ₹81 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹750 Cr | ₹642 Cr | ₹523 Cr | ₹399 Cr | ₹299 Cr |
| General Reserves | ₹605 Cr | ₹623 Cr | ₹568 Cr | ₹524 Cr | ₹490 Cr |
| Other Reserves | ₹-10 Cr | ₹-6.95 Cr | ₹-6.12 Cr | ₹4.74 Cr | ₹-4.38 Cr |
| Reserve excluding Revaluation Reserve | ₹1,344 Cr | ₹1,339 Cr | ₹1,166 Cr | ₹1,009 Cr | ₹865 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,354 Cr | ₹1,346 Cr | ₹1,173 Cr | ₹1,015 Cr | ₹872 Cr |
| Minority Interest | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹14 Cr | ₹12 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.82 Cr | ₹2.58 Cr | ₹4.17 Cr | ₹5.54 Cr | ₹22 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2.58 Cr | ₹4.17 Cr | ₹5.61 Cr | ₹7.01 Cr | ₹22 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-1.75 Cr | ₹-1.59 Cr | ₹-1.44 Cr | ₹-1.46 Cr | - |
| Unsecured Loans | - | - | - | - | ₹21 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 | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹21 Cr |
| Deferred Tax Assets / Liabilities | ₹41 Cr | ₹48 Cr | ₹38 Cr | ₹35 Cr | ₹30 Cr |
| Deferred Tax Assets | ₹4.51 Cr | ₹4.66 Cr | ₹2.64 Cr | ₹14 Cr | ₹13 Cr |
| Deferred Tax Liability | ₹45 Cr | ₹53 Cr | ₹40 Cr | ₹49 Cr | ₹43 Cr |
| Other Long Term Liabilities | ₹71 Cr | ₹46 Cr | ₹49 Cr | ₹39 Cr | ₹39 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹11 Cr | ₹9.46 Cr | ₹8.92 Cr | ₹8.99 Cr | ₹10 Cr |
| Total Non-Current Liabilities | ₹123 Cr | ₹107 Cr | ₹100 Cr | ₹89 Cr | ₹122 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹188 Cr | ₹179 Cr | ₹207 Cr | ₹189 Cr | ₹155 Cr |
| Sundry Creditors | ₹188 Cr | ₹179 Cr | ₹207 Cr | ₹189 Cr | ₹155 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹146 Cr | ₹169 Cr | ₹148 Cr | ₹121 Cr | ₹180 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹135 Cr | ₹157 Cr | ₹136 Cr | ₹107 Cr | ₹166 Cr |
| Short Term Borrowings | ₹16 Cr | ₹16 Cr | ₹20 Cr | ₹20 Cr | ₹30 Cr |
| Secured ST Loans repayable on Demands | ₹16 Cr | ₹16 Cr | ₹20 Cr | ₹17 Cr | ₹30 Cr |
| Working Capital Loans- Sec | ₹16 Cr | ₹16 Cr | ₹20 Cr | ₹17 Cr | ₹30 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-16 Cr | ₹-16 Cr | ₹-20 Cr | ₹-15 Cr | ₹-30 Cr |
| Short Term Provisions | ₹22 Cr | ₹16 Cr | ₹19 Cr | ₹9.28 Cr | ₹6.88 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.92 Cr | - | ₹5.55 Cr | ₹6.85 Cr | ₹4.40 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹2.43 Cr | ₹2.49 Cr |
| Total Current Liabilities | ₹371 Cr | ₹380 Cr | ₹393 Cr | ₹340 Cr | ₹372 Cr |
| Total Liabilities | ₹1,863 Cr | ₹1,846 Cr | ₹1,677 Cr | ₹1,552 Cr | ₹1,378 Cr |
| ASSETS | |||||
| Gross Block | ₹682 Cr | ₹630 Cr | ₹575 Cr | ₹551 Cr | ₹633 Cr |
| Less: Accumulated Depreciation | ₹285 Cr | ₹258 Cr | ₹235 Cr | ₹214 Cr | ₹217 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹397 Cr | ₹372 Cr | ₹339 Cr | ₹337 Cr | ₹415 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹11 Cr | ₹13 Cr | ₹17 Cr | ₹0.69 Cr | ₹1.33 Cr |
| Non Current Investments | ₹24 Cr | ₹26 Cr | ₹28 Cr | ₹35 Cr | ₹40 Cr |
| Long Term Investment | ₹24 Cr | ₹26 Cr | ₹28 Cr | ₹35 Cr | ₹40 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹25 Cr | ₹26 Cr | ₹28 Cr | ₹35 Cr | ₹40 Cr |
| Long Term Loans & Advances | ₹8.17 Cr | ₹9.40 Cr | ₹8.86 Cr | ₹6.77 Cr | ₹9.42 Cr |
| Other Non Current Assets | ₹2.70 Cr | ₹0.34 Cr | ₹9.25 Cr | ₹0.71 Cr | ₹11 Cr |
| Total Non-Current Assets | ₹444 Cr | ₹422 Cr | ₹403 Cr | ₹380 Cr | ₹478 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹673 Cr | ₹777 Cr | ₹635 Cr | ₹527 Cr | ₹434 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹673 Cr | ₹777 Cr | ₹635 Cr | ₹527 Cr | ₹434 Cr |
| Inventories | ₹410 Cr | ₹364 Cr | ₹383 Cr | ₹294 Cr | ₹200 Cr |
| Raw Materials | ₹55 Cr | ₹43 Cr | ₹52 Cr | ₹38 Cr | ₹31 Cr |
| Work-in Progress | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹13 Cr | ₹9.37 Cr |
| Finished Goods | ₹176 Cr | ₹165 Cr | ₹163 Cr | ₹89 Cr | ₹37 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | ₹18 Cr | ₹19 Cr | ₹14 Cr | ₹20 Cr |
| Other Inventory | ₹144 Cr | ₹124 Cr | ₹136 Cr | ₹140 Cr | ₹103 Cr |
| Sundry Debtors | ₹271 Cr | ₹203 Cr | ₹189 Cr | ₹165 Cr | ₹209 Cr |
| Debtors more than Six months | ₹19 Cr | ₹19 Cr | ₹34 Cr | ₹43 Cr | ₹43 Cr |
| Debtors Others | ₹266 Cr | ₹197 Cr | ₹178 Cr | ₹134 Cr | ₹176 Cr |
| Cash and Bank | ₹32 Cr | ₹37 Cr | ₹26 Cr | ₹24 Cr | ₹10 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.15 Cr |
| Balances at Bank | ₹32 Cr | ₹37 Cr | ₹26 Cr | ₹24 Cr | ₹10 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹8.71 Cr | ₹11 Cr | ₹15 Cr | ₹8.66 Cr | ₹31 Cr |
| Interest accrued on Investments | ₹0.76 Cr | ₹0.76 Cr | ₹0.78 Cr | ₹0.90 Cr | ₹1.05 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹6.97 Cr | ₹9.16 Cr | ₹13 Cr | ₹5.84 Cr | ₹7.16 Cr |
| Other current_assets | ₹0.98 Cr | ₹1.47 Cr | ₹1.90 Cr | ₹1.91 Cr | ₹23 Cr |
| Short Term Loans and Advances | ₹24 Cr | ₹32 Cr | ₹26 Cr | ₹26 Cr | ₹15 Cr |
| Advances recoverable in cash or in kind | ₹21 Cr | ₹22 Cr | ₹24 Cr | ₹24 Cr | ₹12 Cr |
| Advance income tax and TDS | - | ₹5.76 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.57 Cr | ₹3.66 Cr | ₹1.74 Cr | ₹2.18 Cr | ₹3.11 Cr |
| Total Current Assets | ₹1,419 Cr | ₹1,423 Cr | ₹1,274 Cr | ₹1,044 Cr | ₹900 Cr |
| Net Current Assets (Including Current Investments) | ₹1,048 Cr | ₹1,043 Cr | ₹880 Cr | ₹705 Cr | ₹527 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,863 Cr | ₹1,846 Cr | ₹1,677 Cr | ₹1,552 Cr | ₹1,378 Cr |
| Contingent Liabilities | ₹8.80 Cr | ₹7.94 Cr | ₹7.55 Cr | ₹26 Cr | ₹43 Cr |
| Total Debt | ₹18 Cr | ₹20 Cr | ₹25 Cr | ₹27 Cr | ₹84 Cr |
| Book Value | 1,047.08 | 1,034.76 | 901.63 | 780.54 | 670.27 |
| Adjusted Book Value | 1,047.08 | 1,034.76 | 901.63 | 780.54 | 670.27 |
Compare Balance Sheet of peers of CERA SANITARYWARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CERA SANITARYWARE | ₹7,294.3 Cr | -0.7% | -5.9% | -16% | Stock Analytics | |
| KAJARIA CERAMICS | ₹17,332.8 Cr | -3.6% | -12.5% | -3.2% | Stock Analytics | |
| POKARNA | ₹2,895.6 Cr | 5.7% | 12.7% | -9.5% | Stock Analytics | |
| NITCO | ₹2,097.6 Cr | -1% | -15.8% | -17.9% | Stock Analytics | |
| SOMANY CERAMICS | ₹1,814.0 Cr | -0.7% | -0.5% | -32.5% | Stock Analytics | |
| ASIAN GRANITO INDIA | ₹1,559.8 Cr | 0.3% | 10.5% | -0.5% | Stock Analytics | |
CERA SANITARYWARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CERA SANITARYWARE | -0.7% |
-5.9% |
-16% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses