CHEMPLAST SANMAR
|
CHEMPLAST SANMAR Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr |
| Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr |
| Equity - Issued | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 Cr |
| Equity Paid Up | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹67 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 | - | - | - | - | - |
| Total Reserves | ₹1,955 Cr | ₹1,587 Cr | ₹1,745 Cr | ₹1,592 Cr | ₹-451 Cr |
| Securities Premium | ₹1,386 Cr | ₹1,386 Cr | ₹1,386 Cr | ₹1,386 Cr | ₹127 Cr |
| Capital Reserves | ₹-3,231 Cr | ₹-3,231 Cr | ₹-3,231 Cr | ₹-3,231 Cr | ₹-3,231 Cr |
| Profit & Loss Account Balance | ₹1,689 Cr | ₹1,734 Cr | ₹1,847 Cr | ₹1,650 Cr | ₹950 Cr |
| General Reserves | ₹148 Cr | ₹148 Cr | ₹148 Cr | ₹148 Cr | ₹24 Cr |
| Other Reserves | ₹1,963 Cr | ₹1,550 Cr | ₹1,595 Cr | ₹1,639 Cr | ₹1,679 Cr |
| Reserve excluding Revaluation Reserve | ₹32 Cr | ₹76 Cr | ₹189 Cr | ₹-7.62 Cr | ₹-1,967 Cr |
| Revaluation reserve | ₹1,923 Cr | ₹1,511 Cr | ₹1,556 Cr | ₹1,599 Cr | ₹1,516 Cr |
| Shareholder's Funds | ₹2,034 Cr | ₹1,666 Cr | ₹1,824 Cr | ₹1,671 Cr | ₹-384 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,102 Cr | ₹1,102 Cr | ₹929 Cr | ₹799 Cr | ₹2,025 Cr |
| Non Convertible Debentures | - | - | - | - | ₹1,212 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,229 Cr | ₹1,174 Cr | ₹693 Cr | ₹515 Cr | ₹613 Cr |
| Term Loans - Institutions | ₹59 Cr | ₹111 Cr | ₹315 Cr | ₹352 Cr | ₹286 Cr |
| Other Secured | ₹-186 Cr | ₹-182 Cr | ₹-79 Cr | ₹-68 Cr | ₹-86 Cr |
| Unsecured Loans | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 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 | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Deferred Tax Assets / Liabilities | ₹531 Cr | ₹651 Cr | ₹717 Cr | ₹741 Cr | ₹720 Cr |
| Deferred Tax Assets | ₹117 Cr | ₹138 Cr | ₹36 Cr | ₹36 Cr | ₹30 Cr |
| Deferred Tax Liability | ₹648 Cr | ₹789 Cr | ₹753 Cr | ₹777 Cr | ₹750 Cr |
| Other Long Term Liabilities | ₹86 Cr | ₹93 Cr | ₹98 Cr | ₹101 Cr | ₹93 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹1,754 Cr | ₹1,881 Cr | ₹1,778 Cr | ₹1,676 Cr | ₹2,872 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,667 Cr | ₹1,746 Cr | ₹1,862 Cr | ₹1,928 Cr | ₹1,656 Cr |
| Sundry Creditors | ₹1,667 Cr | ₹1,746 Cr | ₹1,862 Cr | ₹1,928 Cr | ₹1,656 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹478 Cr | ₹458 Cr | ₹351 Cr | ₹270 Cr | ₹303 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹39 Cr | ₹26 Cr | ₹37 Cr | ₹29 Cr | ₹20 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | ₹28 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹439 Cr | ₹432 Cr | ₹314 Cr | ₹241 Cr | ₹255 Cr |
| Short Term Borrowings | ₹552 Cr | ₹258 Cr | - | - | - |
| Secured ST Loans repayable on Demands | ₹552 Cr | ₹258 Cr | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹17 Cr | ₹22 Cr | ₹22 Cr | ₹57 Cr | ₹39 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹17 Cr | ₹18 Cr | ₹21 Cr | ₹53 Cr | ₹39 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | ₹3.14 Cr | ₹1.34 Cr | ₹3.96 Cr | - |
| Total Current Liabilities | ₹2,715 Cr | ₹2,484 Cr | ₹2,234 Cr | ₹2,256 Cr | ₹1,998 Cr |
| Total Liabilities | ₹6,503 Cr | ₹6,030 Cr | ₹5,837 Cr | ₹5,602 Cr | ₹4,487 Cr |
| ASSETS | |||||
| Gross Block | ₹4,615 Cr | ₹4,254 Cr | ₹3,386 Cr | ₹3,335 Cr | ₹3,413 Cr |
| Less: Accumulated Depreciation | ₹116 Cr | ₹347 Cr | ₹200 Cr | ₹76 Cr | ₹265 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹4,499 Cr | ₹3,907 Cr | ₹3,186 Cr | ₹3,259 Cr | ₹3,148 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹137 Cr | ₹190 Cr | ₹402 Cr | ₹34 Cr | ₹25 Cr |
| Non Current Investments | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Long Term Investment | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Long Term Loans & Advances | ₹84 Cr | ₹88 Cr | ₹98 Cr | ₹42 Cr | ₹36 Cr |
| Other Non Current Assets | ₹7.21 Cr | ₹4.72 Cr | ₹5.38 Cr | ₹6.13 Cr | ₹2.82 Cr |
| Total Non-Current Assets | ₹4,728 Cr | ₹4,189 Cr | ₹3,691 Cr | ₹3,341 Cr | ₹3,212 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹657 Cr | ₹569 Cr | ₹643 Cr | ₹711 Cr | ₹407 Cr |
| Raw Materials | ₹324 Cr | ₹371 Cr | ₹433 Cr | ₹511 Cr | ₹295 Cr |
| Work-in Progress | ₹38 Cr | ₹25 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr |
| Finished Goods | ₹191 Cr | ₹38 Cr | ₹36 Cr | ₹49 Cr | ₹22 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹104 Cr | ₹133 Cr | ₹154 Cr | ₹71 Cr | ₹67 Cr |
| Other Inventory | ₹0.32 Cr | ₹0.92 Cr | ₹1.17 Cr | ₹69 Cr | ₹12 Cr |
| Sundry Debtors | ₹155 Cr | ₹190 Cr | ₹143 Cr | ₹190 Cr | ₹74 Cr |
| Debtors more than Six months | - | - | - | - | - |
| Debtors Others | ₹155 Cr | ₹190 Cr | ₹143 Cr | ₹190 Cr | ₹74 Cr |
| Cash and Bank | ₹724 Cr | ₹801 Cr | ₹1,192 Cr | ₹1,229 Cr | ₹651 Cr |
| Cash in hand | ₹0.34 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.25 Cr | ₹0.56 Cr |
| Balances at Bank | ₹724 Cr | ₹801 Cr | ₹1,192 Cr | ₹1,226 Cr | ₹649 Cr |
| Other cash and bank balances | ₹0.09 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹2.57 Cr | ₹1.49 Cr |
| Other Current Assets | ₹31 Cr | ₹112 Cr | ₹100 Cr | ₹88 Cr | ₹92 Cr |
| Interest accrued on Investments | - | - | - | ₹4.92 Cr | ₹1.91 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹4.51 Cr | ₹4.33 Cr | - | - |
| Prepaid Expenses | ₹10 Cr | ₹8.79 Cr | ₹3.46 Cr | ₹3.00 Cr | ₹3.40 Cr |
| Other current_assets | ₹21 Cr | ₹99 Cr | ₹92 Cr | ₹80 Cr | ₹87 Cr |
| Short Term Loans and Advances | ₹207 Cr | ₹169 Cr | ₹68 Cr | ₹43 Cr | ₹30 Cr |
| Advances recoverable in cash or in kind | ₹36 Cr | ₹35 Cr | ₹29 Cr | ₹36 Cr | ₹27 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹171 Cr | ₹134 Cr | ₹39 Cr | ₹7.75 Cr | ₹2.92 Cr |
| Total Current Assets | ₹1,775 Cr | ₹1,841 Cr | ₹2,146 Cr | ₹2,261 Cr | ₹1,255 Cr |
| Net Current Assets (Including Current Investments) | ₹-940 Cr | ₹-643 Cr | ₹-89 Cr | ₹5.51 Cr | ₹-743 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,503 Cr | ₹6,030 Cr | ₹5,837 Cr | ₹5,602 Cr | ₹4,487 Cr |
| Contingent Liabilities | ₹214 Cr | ₹237 Cr | ₹186 Cr | ₹166 Cr | ₹49 Cr |
| Total Debt | ₹1,875 Cr | ₹1,577 Cr | ₹1,042 Cr | ₹902 Cr | ₹2,145 Cr |
| Book Value | - | 9.84 | 16.97 | 4.52 | -141.69 |
| Adjusted Book Value | 7.00 | 9.84 | 16.97 | 4.52 | -141.69 |
Compare Balance Sheet of peers of CHEMPLAST SANMAR
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CHEMPLAST SANMAR | ₹6,307.4 Cr | -0.4% | 2.7% | -7.8% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹147,121.0 Cr | -3.9% | -1.5% | -6% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹125,678.0 Cr | -0.9% | 4.1% | 34.5% | Stock Analytics | |
| SRF | ₹86,775.4 Cr | -3.1% | 3.7% | 32.1% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹41,102.6 Cr | 3.9% | 1% | -10.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹37,194.9 Cr | 0.8% | -8.2% | 7.6% | Stock Analytics | |
CHEMPLAST SANMAR Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CHEMPLAST SANMAR | -0.4% |
2.7% |
-7.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses