EPIGRAL
|
EPIGRAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹252 Cr |
Equity - Authorised | ₹121 Cr | ₹121 Cr | ₹121 Cr | ₹121 Cr | ₹121 Cr |
Equity - Issued | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
Equity Paid Up | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | ₹211 Cr |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,861 Cr | ₹1,213 Cr | ₹1,028 Cr | ₹684 Cr | ₹432 Cr |
Securities Premium | ₹323 Cr | - | - | - | - |
Capital Reserves | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr |
Profit & Loss Account Balance | ₹1,785 Cr | ₹1,459 Cr | ₹1,274 Cr | ₹931 Cr | ₹678 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹1,861 Cr | ₹1,213 Cr | ₹1,028 Cr | ₹684 Cr | ₹432 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,905 Cr | ₹1,254 Cr | ₹1,069 Cr | ₹726 Cr | ₹684 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹449 Cr | ₹547 Cr | ₹545 Cr | ₹768 Cr | ₹340 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹535 Cr | ₹687 Cr | ₹435 Cr | ₹517 Cr | ₹258 Cr |
Term Loans - Institutions | - | - | ₹240 Cr | ₹40 Cr | ₹82 Cr |
Other Secured | ₹-86 Cr | ₹-140 Cr | ₹-130 Cr | ₹211 Cr | - |
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 | ₹294 Cr | ₹209 Cr | ₹167 Cr | ₹92 Cr | ₹31 Cr |
Deferred Tax Assets | ₹5.07 Cr | ₹41 Cr | ₹59 Cr | ₹52 Cr | ₹96 Cr |
Deferred Tax Liability | ₹299 Cr | ₹250 Cr | ₹226 Cr | ₹144 Cr | ₹127 Cr |
Other Long Term Liabilities | ₹6.75 Cr | ₹0.09 Cr | ₹1.35 Cr | ₹2.62 Cr | ₹3.06 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹5.80 Cr | ₹4.88 Cr | ₹2.72 Cr | ₹2.89 Cr | ₹1.63 Cr |
Total Non-Current Liabilities | ₹755 Cr | ₹761 Cr | ₹715 Cr | ₹865 Cr | ₹376 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹186 Cr | ₹184 Cr | ₹110 Cr | ₹88 Cr | ₹73 Cr |
Sundry Creditors | ₹186 Cr | ₹184 Cr | ₹110 Cr | ₹88 Cr | ₹73 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹257 Cr | ₹373 Cr | ₹446 Cr | ₹354 Cr | ₹240 Cr |
Bank Overdraft / Short term credit | - | - | ₹0.94 Cr | - | ₹0.48 Cr |
Advances received from customers | ₹6.45 Cr | ₹12 Cr | ₹1.56 Cr | ₹0.81 Cr | ₹0.86 Cr |
Interest Accrued But Not Due | ₹5.01 Cr | ₹14 Cr | ₹19 Cr | ₹18 Cr | ₹3.32 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹246 Cr | ₹346 Cr | ₹424 Cr | ₹335 Cr | ₹236 Cr |
Short Term Borrowings | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr | ₹75 Cr |
Secured ST Loans repayable on Demands | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr | ₹75 Cr |
Working Capital Loans- Sec | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr | ₹75 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-50 Cr | ₹-221 Cr | ₹-92 Cr | ₹-80 Cr | ₹-75 Cr |
Short Term Provisions | ₹0.57 Cr | ₹2.00 Cr | ₹0.25 Cr | ₹9.60 Cr | ₹0.20 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.25 Cr | ₹1.80 Cr | ₹0.10 Cr | ₹9.42 Cr | ₹0.10 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.32 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.10 Cr |
Total Current Liabilities | ₹493 Cr | ₹780 Cr | ₹648 Cr | ₹532 Cr | ₹389 Cr |
Total Liabilities | ₹3,152 Cr | ₹2,794 Cr | ₹2,432 Cr | ₹2,124 Cr | ₹1,449 Cr |
ASSETS | |||||
Gross Block | ₹2,953 Cr | ₹2,406 Cr | ₹2,320 Cr | ₹1,475 Cr | ₹1,424 Cr |
Less: Accumulated Depreciation | ₹715 Cr | ₹639 Cr | ₹516 Cr | ₹407 Cr | ₹321 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2,238 Cr | ₹1,767 Cr | ₹1,804 Cr | ₹1,068 Cr | ₹1,102 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹64 Cr | ₹483 Cr | ₹158 Cr | ₹589 Cr | ₹126 Cr |
Non Current Investments | ₹22 Cr | ₹21 Cr | ₹21 Cr | - | - |
Long Term Investment | ₹22 Cr | ₹21 Cr | ₹21 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹22 Cr | ₹21 Cr | ₹21 Cr | - | - |
Long Term Loans & Advances | ₹54 Cr | ₹21 Cr | ₹30 Cr | ₹18 Cr | ₹35 Cr |
Other Non Current Assets | ₹0.03 Cr | ₹1.25 Cr | - | ₹1.79 Cr | ₹4.24 Cr |
Total Non-Current Assets | ₹2,377 Cr | ₹2,292 Cr | ₹2,013 Cr | ₹1,677 Cr | ₹1,267 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹77 Cr | - | - | - | - |
Quoted | ₹77 Cr | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹388 Cr | ₹263 Cr | ₹212 Cr | ₹154 Cr | ₹54 Cr |
Raw Materials | ₹228 Cr | ₹76 Cr | ₹57 Cr | ₹114 Cr | ₹19 Cr |
Work-in Progress | ₹4.17 Cr | ₹1.28 Cr | ₹0.48 Cr | - | - |
Finished Goods | ₹73 Cr | ₹108 Cr | ₹96 Cr | ₹7.56 Cr | ₹9.08 Cr |
Packing Materials | ₹2.26 Cr | ₹1.27 Cr | ₹1.30 Cr | ₹0.95 Cr | ₹0.77 Cr |
Stores  and Spare | ₹59 Cr | ₹53 Cr | ₹42 Cr | ₹32 Cr | ₹24 Cr |
Other Inventory | ₹22 Cr | ₹23 Cr | ₹14 Cr | - | ₹1.41 Cr |
Sundry Debtors | ₹232 Cr | ₹179 Cr | ₹166 Cr | ₹256 Cr | ₹119 Cr |
Debtors more than Six months | ₹3.18 Cr | ₹0.44 Cr | ₹0.07 Cr | ₹0.36 Cr | ₹1.77 Cr |
Debtors Others | ₹229 Cr | ₹178 Cr | ₹166 Cr | ₹256 Cr | ₹117 Cr |
Cash and Bank | ₹22 Cr | ₹6.79 Cr | ₹15 Cr | ₹25 Cr | ₹0.68 Cr |
Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Balances at Bank | ₹22 Cr | ₹6.78 Cr | ₹15 Cr | ₹25 Cr | ₹0.26 Cr |
Other cash and bank balances | - | - | - | - | ₹0.41 Cr |
Other Current Assets | ₹38 Cr | ₹41 Cr | ₹19 Cr | ₹3.87 Cr | ₹3.16 Cr |
Interest accrued on Investments | - | - | - | - | ₹0.01 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.46 Cr | ₹2.39 Cr | ₹1.85 Cr | ₹1.00 Cr | ₹1.27 Cr |
Other current_assets | ₹36 Cr | ₹39 Cr | ₹17 Cr | ₹2.87 Cr | ₹1.88 Cr |
Short Term Loans and Advances | ₹18 Cr | ₹12 Cr | ₹7.74 Cr | ₹7.53 Cr | ₹4.65 Cr |
Advances recoverable in cash or in kind | ₹12 Cr | ₹9.10 Cr | ₹5.52 Cr | ₹5.61 Cr | ₹2.75 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹6.10 Cr | ₹3.34 Cr | ₹2.22 Cr | ₹1.92 Cr | ₹1.91 Cr |
Total Current Assets | ₹775 Cr | ₹502 Cr | ₹419 Cr | ₹447 Cr | ₹181 Cr |
Net Current Assets (Including Current Investments) | ₹283 Cr | ₹-278 Cr | ₹-228 Cr | ₹-85 Cr | ₹-207 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,152 Cr | ₹2,794 Cr | ₹2,432 Cr | ₹2,124 Cr | ₹1,449 Cr |
Contingent Liabilities | ₹67 Cr | ₹26 Cr | ₹44 Cr | ₹79 Cr | ₹13 Cr |
Total Debt | ₹585 Cr | ₹963 Cr | ₹876 Cr | ₹989 Cr | ₹538 Cr |
Book Value | 441.48 | 301.83 | 257.30 | 174.72 | 113.88 |
Adjusted Book Value | 441.48 | 301.83 | 257.30 | 174.72 | 113.88 |
Compare Balance Sheet of peers of EPIGRAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EPIGRAL | ₹7,671.2 Cr | 0.1% | 1% | 48.5% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹155,092.0 Cr | -1% | 3.2% | 2.1% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹149,696.0 Cr | 1.5% | 26.2% | 72.6% | Stock Analytics | |
SRF | ₹92,558.6 Cr | 7.7% | 5.9% | 36.9% | Stock Analytics | |
GODREJ INDUSTRIES | ₹45,764.6 Cr | 13.3% | 22.4% | 50.1% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹40,110.1 Cr | 2.3% | -7.2% | 19.2% | Stock Analytics |
EPIGRAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EPIGRAL | 0.1% |
1% |
48.5% |
SENSEX | 0.9% |
1.8% |
11.1% |
You may also like the below Video Courses