EPIGRAL
|
EPIGRAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹43 Cr | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity - Authorised | ₹121 Cr | ₹121 Cr | ₹121 Cr | ₹121 Cr | ₹121 Cr |
| Equity - Issued | ₹43 Cr | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity Paid Up | ₹43 Cr | ₹43 Cr | ₹42 Cr | ₹42 Cr | ₹42 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 | - | - | - | - | - |
| Total Reserves | ₹2,178 Cr | ₹1,861 Cr | ₹1,213 Cr | ₹1,028 Cr | ₹684 Cr |
| Securities Premium | ₹323 Cr | ₹323 Cr | - | - | - |
| Capital Reserves | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr | ₹-247 Cr |
| Profit & Loss Account Balance | ₹2,102 Cr | ₹1,785 Cr | ₹1,459 Cr | ₹1,274 Cr | ₹931 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹2,178 Cr | ₹1,861 Cr | ₹1,213 Cr | ₹1,028 Cr | ₹684 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,221 Cr | ₹1,905 Cr | ₹1,254 Cr | ₹1,069 Cr | ₹726 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹334 Cr | ₹449 Cr | ₹547 Cr | ₹545 Cr | ₹768 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹449 Cr | ₹535 Cr | ₹687 Cr | ₹435 Cr | ₹517 Cr |
| Term Loans - Institutions | - | - | - | ₹240 Cr | ₹40 Cr |
| Other Secured | ₹-115 Cr | ₹-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 | ₹218 Cr | ₹294 Cr | ₹209 Cr | ₹167 Cr | ₹92 Cr |
| Deferred Tax Assets | ₹3.26 Cr | ₹5.07 Cr | ₹41 Cr | ₹59 Cr | ₹52 Cr |
| Deferred Tax Liability | ₹221 Cr | ₹299 Cr | ₹250 Cr | ₹226 Cr | ₹144 Cr |
| Other Long Term Liabilities | ₹18 Cr | ₹6.75 Cr | ₹0.09 Cr | ₹1.35 Cr | ₹2.62 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.05 Cr | ₹2.95 Cr | ₹4.88 Cr | ₹2.72 Cr | ₹2.89 Cr |
| Total Non-Current Liabilities | ₹573 Cr | ₹752 Cr | ₹761 Cr | ₹715 Cr | ₹865 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹260 Cr | ₹186 Cr | ₹184 Cr | ₹110 Cr | ₹88 Cr |
| Sundry Creditors | ₹260 Cr | ₹186 Cr | ₹184 Cr | ₹110 Cr | ₹88 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹323 Cr | ₹257 Cr | ₹373 Cr | ₹446 Cr | ₹354 Cr |
| Bank Overdraft / Short term credit | - | - | - | ₹0.94 Cr | - |
| Advances received from customers | ₹3.29 Cr | ₹6.45 Cr | ₹12 Cr | ₹1.56 Cr | ₹0.81 Cr |
| Interest Accrued But Not Due | ₹1.34 Cr | ₹5.01 Cr | ₹14 Cr | ₹19 Cr | ₹18 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹318 Cr | ₹246 Cr | ₹346 Cr | ₹424 Cr | ₹335 Cr |
| Short Term Borrowings | ₹114 Cr | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr |
| Secured ST Loans repayable on Demands | ₹114 Cr | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr |
| Working Capital Loans- Sec | ₹114 Cr | ₹50 Cr | ₹221 Cr | ₹92 Cr | ₹80 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-114 Cr | ₹-50 Cr | ₹-221 Cr | ₹-92 Cr | ₹-80 Cr |
| Short Term Provisions | ₹14 Cr | ₹3.42 Cr | ₹2.00 Cr | ₹0.25 Cr | ₹9.60 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹10 Cr | ₹0.25 Cr | ₹1.80 Cr | ₹0.10 Cr | ₹9.42 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.98 Cr | ₹3.17 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.18 Cr |
| Total Current Liabilities | ₹710 Cr | ₹496 Cr | ₹780 Cr | ₹648 Cr | ₹532 Cr |
| Total Liabilities | ₹3,505 Cr | ₹3,152 Cr | ₹2,794 Cr | ₹2,432 Cr | ₹2,124 Cr |
| ASSETS | |||||
| Gross Block | ₹2,974 Cr | ₹2,967 Cr | ₹2,406 Cr | ₹2,320 Cr | ₹1,475 Cr |
| Less: Accumulated Depreciation | ₹857 Cr | ₹729 Cr | ₹639 Cr | ₹516 Cr | ₹407 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,117 Cr | ₹2,238 Cr | ₹1,767 Cr | ₹1,804 Cr | ₹1,068 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹451 Cr | ₹64 Cr | ₹483 Cr | ₹158 Cr | ₹589 Cr |
| Non Current Investments | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr | - |
| Long Term Investment | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr | - |
| Long Term Loans & Advances | ₹38 Cr | ₹54 Cr | ₹21 Cr | ₹30 Cr | ₹18 Cr |
| Other Non Current Assets | ₹50 Cr | ₹0.03 Cr | ₹1.25 Cr | - | ₹1.79 Cr |
| Total Non-Current Assets | ₹2,679 Cr | ₹2,377 Cr | ₹2,292 Cr | ₹2,013 Cr | ₹1,677 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹77 Cr | - | - | - |
| Quoted | - | ₹77 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹349 Cr | ₹388 Cr | ₹263 Cr | ₹212 Cr | ₹154 Cr |
| Raw Materials | ₹131 Cr | ₹242 Cr | ₹76 Cr | ₹57 Cr | ₹114 Cr |
| Work-in Progress | ₹21 Cr | ₹4.17 Cr | ₹1.28 Cr | ₹0.48 Cr | - |
| Finished Goods | ₹118 Cr | ₹73 Cr | ₹108 Cr | ₹96 Cr | ₹7.56 Cr |
| Packing Materials | ₹3.38 Cr | ₹2.26 Cr | ₹1.27 Cr | ₹1.30 Cr | ₹0.95 Cr |
| Stores  and Spare | ₹69 Cr | ₹59 Cr | ₹53 Cr | ₹42 Cr | ₹32 Cr |
| Other Inventory | ₹5.86 Cr | ₹7.12 Cr | ₹23 Cr | ₹14 Cr | - |
| Sundry Debtors | ₹417 Cr | ₹232 Cr | ₹179 Cr | ₹166 Cr | ₹256 Cr |
| Debtors more than Six months | ₹1.24 Cr | ₹3.18 Cr | ₹0.44 Cr | ₹0.07 Cr | ₹0.36 Cr |
| Debtors Others | ₹415 Cr | ₹229 Cr | ₹178 Cr | ₹166 Cr | ₹256 Cr |
| Cash and Bank | ₹5.46 Cr | ₹22 Cr | ₹6.79 Cr | ₹15 Cr | ₹25 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Balances at Bank | ₹5.44 Cr | ₹22 Cr | ₹6.78 Cr | ₹15 Cr | ₹25 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.55 Cr | ₹38 Cr | ₹41 Cr | ₹19 Cr | ₹3.87 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.09 Cr | ₹1.46 Cr | ₹2.39 Cr | ₹1.85 Cr | ₹1.00 Cr |
| Other current_assets | ₹5.46 Cr | ₹36 Cr | ₹39 Cr | ₹17 Cr | ₹2.87 Cr |
| Short Term Loans and Advances | ₹49 Cr | ₹18 Cr | ₹12 Cr | ₹7.74 Cr | ₹7.53 Cr |
| Advances recoverable in cash or in kind | ₹44 Cr | ₹12 Cr | ₹9.10 Cr | ₹5.52 Cr | ₹5.61 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹4.14 Cr | ₹6.10 Cr | ₹3.34 Cr | ₹2.22 Cr | ₹1.92 Cr |
| Total Current Assets | ₹827 Cr | ₹775 Cr | ₹502 Cr | ₹419 Cr | ₹447 Cr |
| Net Current Assets (Including Current Investments) | ₹116 Cr | ₹280 Cr | ₹-278 Cr | ₹-228 Cr | ₹-85 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,505 Cr | ₹3,152 Cr | ₹2,794 Cr | ₹2,432 Cr | ₹2,124 Cr |
| Contingent Liabilities | ₹85 Cr | ₹67 Cr | ₹26 Cr | ₹44 Cr | ₹79 Cr |
| Total Debt | ₹563 Cr | ₹585 Cr | ₹963 Cr | ₹876 Cr | ₹989 Cr |
| Book Value | 514.94 | 441.48 | 301.83 | 257.30 | 174.72 |
| Adjusted Book Value | 514.94 | 441.48 | 301.83 | 257.30 | 174.72 |
Compare Balance Sheet of peers of EPIGRAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPIGRAL | ₹5,263.4 Cr | -6.1% | 1.4% | -32.4% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹157,015.0 Cr | 6.7% | 16.6% | 25.4% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹149,252.0 Cr | 2.1% | 10.3% | -3.5% | Stock Analytics | |
| SRF | ₹79,698.3 Cr | -3.9% | 7.6% | -9.4% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹40,803.2 Cr | -0.6% | 9.8% | -4.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹38,128.0 Cr | -1.7% | 24.9% | 2.6% | Stock Analytics | |
EPIGRAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPIGRAL | -6.1% |
1.4% |
-32.4% |
| SENSEX | -2.7% |
-2.1% |
-5.3% |
You may also like the below Video Courses