EPACK PREFAB TECHNOLOGIES
|
EPACK PREFAB TECHNOLOGIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr |
| Equity - Authorised | ₹22 Cr | ₹4.00 Cr | ₹4.00 Cr | ₹4.00 Cr | ₹4.00 Cr |
| Equity - Issued | ₹16 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr |
| Equity Paid Up | ₹16 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr | ₹3.88 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | ₹1.41 Cr | - | - | - | - |
| Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.30 Cr | - | - | - | - |
| Total Reserves | ₹337 Cr | ₹165 Cr | ₹122 Cr | ₹98 Cr | ₹78 Cr |
| Securities Premium | ₹124 Cr | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹213 Cr | ₹165 Cr | ₹122 Cr | ₹98 Cr | ₹78 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-0.34 Cr | ₹-0.01 Cr | ₹0.09 Cr | ₹0.08 Cr | - |
| Reserve excluding Revaluation Reserve | ₹337 Cr | ₹165 Cr | ₹122 Cr | ₹98 Cr | ₹78 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹354 Cr | ₹169 Cr | ₹126 Cr | ₹102 Cr | ₹82 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹102 Cr | ₹77 Cr | ₹59 Cr | ₹39 Cr | ₹15 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹100 Cr | ₹53 Cr | ₹42 Cr | ₹52 Cr | ₹21 Cr |
| Term Loans - Institutions | ₹42 Cr | ₹48 Cr | ₹30 Cr | - | - |
| Other Secured | ₹-40 Cr | ₹-24 Cr | ₹-14 Cr | ₹-13 Cr | ₹-6.18 Cr |
| Unsecured Loans | - | ₹3.58 Cr | ₹2.85 Cr | ₹5.96 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 | - | ₹3.58 Cr | ₹2.85 Cr | ₹5.96 Cr | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹8.80 Cr | ₹7.39 Cr | ₹6.08 Cr | ₹5.47 Cr | ₹5.35 Cr |
| Deferred Tax Assets | - | - | - | - | ₹0.54 Cr |
| Deferred Tax Liability | ₹8.80 Cr | ₹7.39 Cr | ₹6.08 Cr | ₹5.47 Cr | ₹5.89 Cr |
| Other Long Term Liabilities | ₹28 Cr | ₹22 Cr | ₹9.98 Cr | ₹8.65 Cr | ₹2.95 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3.44 Cr | ₹1.71 Cr | ₹1.97 Cr | ₹1.64 Cr | ₹1.67 Cr |
| Total Non-Current Liabilities | ₹142 Cr | ₹112 Cr | ₹80 Cr | ₹60 Cr | ₹25 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹214 Cr | ₹183 Cr | ₹125 Cr | ₹82 Cr | ₹29 Cr |
| Sundry Creditors | ₹214 Cr | ₹183 Cr | ₹125 Cr | ₹82 Cr | ₹29 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹129 Cr | ₹96 Cr | ₹64 Cr | ₹42 Cr | ₹31 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹67 Cr | ₹52 Cr | ₹31 Cr | ₹10 Cr | ₹18 Cr |
| Interest Accrued But Not Due | ₹0.59 Cr | ₹0.22 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹62 Cr | ₹43 Cr | ₹33 Cr | ₹32 Cr | ₹13 Cr |
| Short Term Borrowings | ₹66 Cr | ₹38 Cr | ₹26 Cr | ₹13 Cr | ₹17 Cr |
| Secured ST Loans repayable on Demands | ₹66 Cr | ₹16 Cr | ₹26 Cr | ₹12 Cr | ₹15 Cr |
| Working Capital Loans- Sec | ₹66 Cr | ₹16 Cr | ₹26 Cr | ₹12 Cr | ₹15 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-66 Cr | ₹6.67 Cr | ₹-26 Cr | ₹-9.74 Cr | ₹-13 Cr |
| Short Term Provisions | ₹27 Cr | ₹16 Cr | ₹11 Cr | ₹5.83 Cr | ₹2.16 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹20 Cr | ₹14 Cr | ₹8.94 Cr | ₹4.35 Cr | ₹2.12 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹7.12 Cr | ₹2.03 Cr | ₹1.70 Cr | ₹1.48 Cr | ₹0.05 Cr |
| Total Current Liabilities | ₹435 Cr | ₹333 Cr | ₹226 Cr | ₹143 Cr | ₹79 Cr |
| Total Liabilities | ₹931 Cr | ₹614 Cr | ₹432 Cr | ₹306 Cr | ₹185 Cr |
| ASSETS | |||||
| Gross Block | ₹349 Cr | ₹319 Cr | ₹221 Cr | ₹206 Cr | ₹129 Cr |
| Less: Accumulated Depreciation | ₹98 Cr | ₹81 Cr | ₹69 Cr | ₹59 Cr | ₹53 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹251 Cr | ₹238 Cr | ₹153 Cr | ₹147 Cr | ₹76 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹56 Cr | - | ₹2.07 Cr | ₹0.62 Cr | - |
| Non Current Investments | ₹2.16 Cr | ₹1.92 Cr | ₹1.98 Cr | - | - |
| Long Term Investment | ₹2.16 Cr | ₹1.92 Cr | ₹1.98 Cr | - | - |
| Quoted | ₹0.16 Cr | - | - | - | - |
| Unquoted | ₹2.00 Cr | ₹1.92 Cr | ₹1.98 Cr | - | - |
| Long Term Loans & Advances | ₹4.19 Cr | ₹0.61 Cr | ₹11 Cr | ₹0.00 Cr | ₹2.26 Cr |
| Other Non Current Assets | ₹1.23 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Total Non-Current Assets | ₹315 Cr | ₹241 Cr | ₹168 Cr | ₹147 Cr | ₹78 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹151 Cr | ₹138 Cr | ₹82 Cr | ₹55 Cr | ₹23 Cr |
| Raw Materials | ₹55 Cr | ₹56 Cr | ₹42 Cr | ₹36 Cr | ₹12 Cr |
| Work-in Progress | ₹78 Cr | ₹66 Cr | ₹28 Cr | ₹9.42 Cr | ₹6.30 Cr |
| Finished Goods | ₹2.63 Cr | ₹2.29 Cr | ₹2.05 Cr | ₹2.28 Cr | ₹2.43 Cr |
| Packing Materials | ₹0.07 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.41 Cr | ₹0.16 Cr |
| Stores and Spare | ₹9.52 Cr | ₹7.95 Cr | ₹5.60 Cr | ₹3.07 Cr | ₹1.35 Cr |
| Other Inventory | ₹6.05 Cr | ₹5.92 Cr | ₹4.52 Cr | ₹3.91 Cr | ₹0.19 Cr |
| Sundry Debtors | ₹205 Cr | ₹127 Cr | ₹120 Cr | ₹66 Cr | ₹42 Cr |
| Debtors more than Six months | ₹54 Cr | ₹27 Cr | ₹19 Cr | ₹4.96 Cr | ₹5.69 Cr |
| Debtors Others | ₹154 Cr | ₹102 Cr | ₹103 Cr | ₹62 Cr | ₹37 Cr |
| Cash and Bank | ₹156 Cr | ₹16 Cr | ₹13 Cr | ₹7.15 Cr | ₹14 Cr |
| Cash in hand | ₹0.39 Cr | ₹0.63 Cr | ₹0.25 Cr | ₹0.36 Cr | ₹0.19 Cr |
| Balances at Bank | ₹156 Cr | ₹15 Cr | ₹13 Cr | ₹6.79 Cr | ₹13 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹9.39 Cr | ₹4.58 Cr | ₹2.32 Cr | ₹2.07 Cr | ₹1.08 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹0.94 Cr | ₹1.29 Cr | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹3.07 Cr | ₹2.73 Cr | ₹2.32 Cr | ₹2.07 Cr | ₹1.08 Cr |
| Other current_assets | ₹5.38 Cr | ₹0.57 Cr | - | - | - |
| Short Term Loans and Advances | ₹94 Cr | ₹88 Cr | ₹47 Cr | ₹28 Cr | ₹27 Cr |
| Advances recoverable in cash or in kind | ₹59 Cr | ₹42 Cr | ₹15 Cr | ₹7.05 Cr | ₹13 Cr |
| Advance income tax and TDS | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹5.60 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹17 Cr | ₹32 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr |
| Total Current Assets | ₹616 Cr | ₹373 Cr | ₹264 Cr | ₹158 Cr | ₹107 Cr |
| Net Current Assets (Including Current Investments) | ₹181 Cr | ₹40 Cr | ₹38 Cr | ₹15 Cr | ₹28 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹931 Cr | ₹614 Cr | ₹432 Cr | ₹306 Cr | ₹185 Cr |
| Contingent Liabilities | ₹391 Cr | ₹318 Cr | ₹105 Cr | ₹59 Cr | ₹17 Cr |
| Total Debt | ₹210 Cr | ₹145 Cr | ₹106 Cr | ₹73 Cr | ₹38 Cr |
| Book Value | 45.44 | 436.02 | 325.41 | 263.50 | 210.42 |
| Adjusted Book Value | 45.44 | 21.80 | 16.27 | 13.18 | 10.52 |
Compare Balance Sheet of peers of EPACK PREFAB TECHNOLOGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPACK PREFAB TECHNOLOGIES | ₹2,458.2 Cr | -12.1% | -1.2% | NA | Stock Analytics | |
| SUPREME INDUSTRIES | ₹43,621.7 Cr | 3.1% | -2.4% | -15.2% | Stock Analytics | |
| ASTRAL | ₹37,013.3 Cr | 3.5% | -12.1% | -7.7% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹16,177.8 Cr | -1.1% | 7.3% | 90.1% | Stock Analytics | |
| SHAILY ENGINEERING PLASTICS | ₹12,686.0 Cr | 0.2% | -4.5% | 68.5% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,234.8 Cr | -2.2% | -4.8% | -18.5% | Stock Analytics | |
EPACK PREFAB TECHNOLOGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPACK PREFAB TECHNOLOGIES | -12.1% |
-1.2% |
|
| SENSEX | 0.8% |
1.8% |
-6.5% |
You may also like the below Video Courses