CIE AUTOMOTIVE INDIA
|
CIE AUTOMOTIVE INDIA Last 5 Year Balance Sheet History
[Standalone]
| Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 Cr |
| Equity - Authorised | ₹517 Cr | ₹517 Cr | ₹517 Cr | ₹517 Cr | ₹517 Cr |
| Equity - Issued | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 Cr |
| Equity Paid Up | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 Cr | ₹379 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 | - | - | ₹0.50 Cr | ₹3.10 Cr | ₹3.80 Cr |
| Total Reserves | ₹4,953 Cr | ₹4,561 Cr | ₹4,091 Cr | ₹3,668 Cr | ₹3,562 Cr |
| Securities Premium | ₹1,537 Cr | ₹1,537 Cr | ₹1,536 Cr | ₹1,530 Cr | ₹1,529 Cr |
| Capital Reserves | ₹650 Cr | ₹650 Cr | ₹650 Cr | ₹650 Cr | ₹650 Cr |
| Profit & Loss Account Balance | ₹2,108 Cr | ₹1,715 Cr | ₹1,248 Cr | ₹831 Cr | ₹722 Cr |
| General Reserves | ₹654 Cr | ₹654 Cr | ₹654 Cr | ₹654 Cr | ₹654 Cr |
| Other Reserves | ₹3.96 Cr | ₹4.97 Cr | ₹3.52 Cr | ₹2.80 Cr | ₹7.90 Cr |
| Reserve excluding Revaluation Reserve | ₹4,953 Cr | ₹4,561 Cr | ₹4,091 Cr | ₹3,668 Cr | ₹3,562 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,333 Cr | ₹4,940 Cr | ₹4,471 Cr | ₹4,050 Cr | ₹3,945 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| 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 | ₹287 Cr | ₹286 Cr | ₹281 Cr | ₹289 Cr | ₹167 Cr |
| Deferred Tax Assets | ₹48 Cr | ₹49 Cr | ₹43 Cr | ₹32 Cr | ₹39 Cr |
| Deferred Tax Liability | ₹335 Cr | ₹334 Cr | ₹325 Cr | ₹321 Cr | ₹205 Cr |
| Other Long Term Liabilities | ₹20 Cr | ₹27 Cr | ₹34 Cr | ₹46 Cr | ₹42 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹62 Cr | ₹65 Cr | ₹66 Cr | ₹62 Cr | ₹60 Cr |
| Total Non-Current Liabilities | ₹369 Cr | ₹377 Cr | ₹381 Cr | ₹397 Cr | ₹268 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹611 Cr | ₹615 Cr | ₹646 Cr | ₹578 Cr | ₹483 Cr |
| Sundry Creditors | ₹539 Cr | ₹506 Cr | ₹558 Cr | ₹498 Cr | ₹416 Cr |
| Acceptances | ₹72 Cr | ₹109 Cr | ₹88 Cr | ₹80 Cr | ₹67 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹169 Cr | ₹164 Cr | ₹152 Cr | ₹152 Cr | ₹176 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹23 Cr | ₹30 Cr | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹146 Cr | ₹134 Cr | ₹152 Cr | ₹152 Cr | ₹176 Cr |
| Short Term Borrowings | - | ₹72 Cr | ₹123 Cr | ₹182 Cr | ₹93 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | ₹72 Cr | ₹123 Cr | ₹182 Cr | ₹93 Cr |
| Short Term Provisions | ₹85 Cr | ₹70 Cr | ₹68 Cr | ₹69 Cr | ₹47 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹30 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹54 Cr | ₹50 Cr | ₹51 Cr | ₹52 Cr | ₹47 Cr |
| Total Current Liabilities | ₹865 Cr | ₹922 Cr | ₹990 Cr | ₹981 Cr | ₹798 Cr |
| Total Liabilities | ₹6,566 Cr | ₹6,239 Cr | ₹5,842 Cr | ₹5,429 Cr | ₹5,012 Cr |
| ASSETS | |||||
| Gross Block | ₹3,529 Cr | ₹3,344 Cr | ₹3,187 Cr | ₹3,047 Cr | ₹2,874 Cr |
| Less: Accumulated Depreciation | ₹1,138 Cr | ₹1,028 Cr | ₹930 Cr | ₹839 Cr | ₹753 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,391 Cr | ₹2,317 Cr | ₹2,257 Cr | ₹2,208 Cr | ₹2,122 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹57 Cr | ₹37 Cr | ₹42 Cr | ₹59 Cr | ₹69 Cr |
| Non Current Investments | ₹1,767 Cr | ₹1,751 Cr | ₹1,735 Cr | ₹1,603 Cr | ₹1,588 Cr |
| Long Term Investment | ₹1,767 Cr | ₹1,751 Cr | ₹1,735 Cr | ₹1,603 Cr | ₹1,588 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1,767 Cr | ₹1,751 Cr | ₹1,735 Cr | ₹1,603 Cr | ₹1,588 Cr |
| Long Term Loans & Advances | ₹79 Cr | ₹138 Cr | ₹94 Cr | ₹111 Cr | ₹101 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹4,293 Cr | ₹4,243 Cr | ₹4,128 Cr | ₹3,980 Cr | ₹3,879 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹991 Cr | ₹775 Cr | ₹533 Cr | ₹401 Cr | ₹225 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹991 Cr | ₹775 Cr | ₹739 Cr | ₹608 Cr | ₹431 Cr |
| Inventories | ₹455 Cr | ₹466 Cr | ₹503 Cr | ₹459 Cr | ₹330 Cr |
| Raw Materials | ₹88 Cr | ₹105 Cr | ₹116 Cr | ₹124 Cr | ₹86 Cr |
| Work-in Progress | ₹157 Cr | ₹171 Cr | ₹181 Cr | ₹165 Cr | ₹130 Cr |
| Finished Goods | ₹103 Cr | ₹96 Cr | ₹93 Cr | ₹86 Cr | ₹38 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹59 Cr | ₹42 Cr | ₹55 Cr | ₹30 Cr | ₹22 Cr |
| Other Inventory | ₹47 Cr | ₹52 Cr | ₹58 Cr | ₹55 Cr | ₹54 Cr |
| Sundry Debtors | ₹412 Cr | ₹462 Cr | ₹574 Cr | ₹448 Cr | ₹409 Cr |
| Debtors more than Six months | ₹12 Cr | ₹6.78 Cr | ₹12 Cr | ₹5.20 Cr | - |
| Debtors Others | ₹403 Cr | ₹458 Cr | ₹567 Cr | ₹448 Cr | ₹414 Cr |
| Cash and Bank | ₹181 Cr | ₹164 Cr | ₹49 Cr | ₹36 Cr | ₹67 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Balances at Bank | ₹181 Cr | ₹163 Cr | ₹49 Cr | ₹34 Cr | ₹66 Cr |
| Other cash and bank balances | - | ₹1.10 Cr | ₹0.05 Cr | ₹1.40 Cr | ₹0.80 Cr |
| Other Current Assets | - | - | - | ₹1.20 Cr | ₹60 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | - | - | - | ₹1.20 Cr | ₹60 Cr |
| Short Term Loans and Advances | ₹235 Cr | ₹129 Cr | ₹56 Cr | ₹103 Cr | ₹41 Cr |
| Advances recoverable in cash or in kind | ₹33 Cr | ₹36 Cr | ₹26 Cr | ₹69 Cr | ₹25 Cr |
| Advance income tax and TDS | - | - | - | - | ₹2.40 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹202 Cr | ₹93 Cr | ₹29 Cr | ₹34 Cr | ₹13 Cr |
| Total Current Assets | ₹2,273 Cr | ₹1,996 Cr | ₹1,714 Cr | ₹1,449 Cr | ₹1,132 Cr |
| Net Current Assets (Including Current Investments) | ₹1,409 Cr | ₹1,074 Cr | ₹724 Cr | ₹467 Cr | ₹334 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,566 Cr | ₹6,239 Cr | ₹5,842 Cr | ₹5,429 Cr | ₹5,012 Cr |
| Contingent Liabilities | ₹137 Cr | ₹148 Cr | ₹166 Cr | ₹166 Cr | ₹162 Cr |
| Total Debt | - | ₹72 Cr | ₹123 Cr | ₹182 Cr | ₹93 Cr |
| Book Value | 140.57 | 130.22 | 117.86 | 106.76 | 103.99 |
| Adjusted Book Value | 140.57 | 130.22 | 117.86 | 106.76 | 103.99 |
Compare Balance Sheet of peers of CIE AUTOMOTIVE INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CIE AUTOMOTIVE INDIA | ₹16,257.3 Cr | -2.1% | 3.9% | -10.4% | Stock Analytics | |
| BHARAT FORGE | ₹66,800.9 Cr | 5.3% | 14.3% | -2.2% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹10,016.5 Cr | 3.5% | -1% | -42.2% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,761.4 Cr | 1% | 15.1% | -8.8% | Stock Analytics | |
| MM FORGINGS | ₹1,457.9 Cr | 1.2% | -0.1% | -37.1% | Stock Analytics | |
| TIRUPATI FORGE | ₹423.3 Cr | -5.4% | -13.3% | -34.6% | Stock Analytics | |
CIE AUTOMOTIVE INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CIE AUTOMOTIVE INDIA | -2.1% |
3.9% |
-10.4% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses