EXCEL INDUSTRIES
|
EXCEL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr |
| Equity - Authorised | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity - Issued | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr |
| Equity Paid Up | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 Cr | ₹6.29 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 | ₹1,582 Cr | ₹1,421 Cr | ₹1,235 Cr | ₹1,143 Cr | ₹845 Cr |
| Securities Premium | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 Cr | ₹5.34 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹359 Cr | ₹283 Cr | ₹277 Cr | ₹275 Cr | ₹178 Cr |
| General Reserves | ₹496 Cr | ₹496 Cr | ₹496 Cr | ₹446 Cr | ₹396 Cr |
| Other Reserves | ₹722 Cr | ₹637 Cr | ₹457 Cr | ₹416 Cr | ₹266 Cr |
| Reserve excluding Revaluation Reserve | ₹1,582 Cr | ₹1,421 Cr | ₹1,235 Cr | ₹1,143 Cr | ₹845 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,589 Cr | ₹1,427 Cr | ₹1,242 Cr | ₹1,149 Cr | ₹852 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | ₹0.01 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | ₹0.01 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 | ₹141 Cr | ₹150 Cr | ₹113 Cr | ₹119 Cr | ₹87 Cr |
| Deferred Tax Assets | ₹11 Cr | ₹6.38 Cr | ₹6.14 Cr | ₹6.44 Cr | ₹5.13 Cr |
| Deferred Tax Liability | ₹152 Cr | ₹157 Cr | ₹119 Cr | ₹125 Cr | ₹92 Cr |
| Other Long Term Liabilities | ₹2.18 Cr | ₹1.78 Cr | ₹1.78 Cr | ₹1.78 Cr | ₹2.17 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr |
| Total Non-Current Liabilities | ₹158 Cr | ₹165 Cr | ₹127 Cr | ₹135 Cr | ₹102 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹137 Cr | ₹185 Cr | ₹107 Cr | ₹180 Cr | ₹123 Cr |
| Sundry Creditors | ₹137 Cr | ₹185 Cr | ₹107 Cr | ₹180 Cr | ₹123 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹24 Cr | ₹11 Cr | ₹9.85 Cr | ₹8.57 Cr | ₹19 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.95 Cr | ₹1.24 Cr | ₹0.92 Cr | ₹0.82 Cr | ₹1.04 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹21 Cr | ₹9.75 Cr | ₹8.93 Cr | ₹7.75 Cr | ₹18 Cr |
| Short Term Borrowings | ₹0.05 Cr | - | ₹0.89 Cr | ₹5.23 Cr | ₹6.07 Cr |
| Secured ST Loans repayable on Demands | ₹0.05 Cr | - | ₹0.89 Cr | ₹0.03 Cr | ₹0.16 Cr |
| Working Capital Loans- Sec | ₹0.05 Cr | - | ₹0.89 Cr | ₹0.03 Cr | ₹0.16 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-0.05 Cr | - | ₹-0.89 Cr | ₹5.16 Cr | ₹5.75 Cr |
| Short Term Provisions | ₹12 Cr | ₹6.93 Cr | ₹5.78 Cr | ₹8.21 Cr | ₹9.17 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.57 Cr | ₹0.78 Cr | ₹3.11 Cr | ₹1.81 Cr |
| Provision for post retirement benefits | ₹0.26 Cr | ₹0.40 Cr | ₹0.43 Cr | ₹0.37 Cr | ₹0.44 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹12 Cr | ₹5.95 Cr | ₹4.57 Cr | ₹4.73 Cr | ₹6.92 Cr |
| Total Current Liabilities | ₹174 Cr | ₹203 Cr | ₹123 Cr | ₹202 Cr | ₹157 Cr |
| Total Liabilities | ₹1,920 Cr | ₹1,795 Cr | ₹1,493 Cr | ₹1,487 Cr | ₹1,111 Cr |
| ASSETS | |||||
| Gross Block | ₹644 Cr | ₹599 Cr | ₹577 Cr | ₹549 Cr | ₹481 Cr |
| Less: Accumulated Depreciation | ₹201 Cr | ₹172 Cr | ₹150 Cr | ₹123 Cr | ₹93 Cr |
| Less: Impairment of Assets | - | - | ₹0.65 Cr | - | - |
| Net Block | ₹443 Cr | ₹427 Cr | ₹427 Cr | ₹426 Cr | ₹388 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹8.45 Cr | ₹18 Cr | ₹19 Cr | ₹21 Cr | ₹17 Cr |
| Non Current Investments | ₹875 Cr | ₹785 Cr | ₹568 Cr | ₹535 Cr | ₹350 Cr |
| Long Term Investment | ₹875 Cr | ₹785 Cr | ₹568 Cr | ₹535 Cr | ₹350 Cr |
| Quoted | ₹497 Cr | ₹418 Cr | ₹300 Cr | ₹329 Cr | ₹202 Cr |
| Unquoted | ₹379 Cr | ₹368 Cr | ₹269 Cr | ₹206 Cr | ₹148 Cr |
| Long Term Loans & Advances | ₹14 Cr | ₹39 Cr | ₹30 Cr | ₹25 Cr | ₹26 Cr |
| Other Non Current Assets | ₹5.57 Cr | ₹5.13 Cr | ₹0.51 Cr | ₹0.23 Cr | ₹0.42 Cr |
| Total Non-Current Assets | ₹1,366 Cr | ₹1,276 Cr | ₹1,045 Cr | ₹1,008 Cr | ₹782 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹210 Cr | ₹199 Cr | ₹56 Cr | ₹12 Cr | ₹16 Cr |
| Quoted | ₹125 Cr | ₹79 Cr | ₹0.59 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Unquoted | ₹85 Cr | ₹120 Cr | ₹56 Cr | ₹12 Cr | ₹16 Cr |
| Inventories | ₹94 Cr | ₹106 Cr | ₹131 Cr | ₹165 Cr | ₹69 Cr |
| Raw Materials | ₹23 Cr | ₹55 Cr | ₹67 Cr | ₹94 Cr | ₹12 Cr |
| Work-in Progress | ₹12 Cr | ₹4.04 Cr | ₹29 Cr | ₹36 Cr | ₹24 Cr |
| Finished Goods | ₹39 Cr | ₹33 Cr | ₹28 Cr | ₹24 Cr | ₹17 Cr |
| Packing Materials | ₹0.85 Cr | ₹1.16 Cr | ₹1.20 Cr | ₹1.56 Cr | ₹1.45 Cr |
| Stores  and Spare | ₹4.02 Cr | ₹3.72 Cr | ₹5.92 Cr | ₹7.98 Cr | ₹5.66 Cr |
| Other Inventory | ₹15 Cr | ₹9.45 Cr | ₹0.74 Cr | ₹1.02 Cr | ₹8.46 Cr |
| Sundry Debtors | ₹216 Cr | ₹185 Cr | ₹157 Cr | ₹199 Cr | ₹173 Cr |
| Debtors more than Six months | ₹2.73 Cr | ₹2.62 Cr | ₹2.71 Cr | ₹5.09 Cr | ₹4.07 Cr |
| Debtors Others | ₹214 Cr | ₹183 Cr | ₹156 Cr | ₹197 Cr | ₹171 Cr |
| Cash and Bank | ₹16 Cr | ₹12 Cr | ₹87 Cr | ₹68 Cr | ₹52 Cr |
| Cash in hand | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.01 Cr |
| Balances at Bank | ₹15 Cr | ₹12 Cr | ₹87 Cr | ₹68 Cr | ₹52 Cr |
| Other cash and bank balances | ₹1.47 Cr | - | - | - | - |
| Other Current Assets | ₹7.71 Cr | ₹6.71 Cr | ₹8.62 Cr | ₹7.67 Cr | ₹7.67 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.56 Cr | ₹0.54 Cr | ₹2.56 Cr | ₹0.62 Cr | ₹0.32 Cr |
| Prepaid Expenses | ₹3.42 Cr | ₹3.76 Cr | ₹2.90 Cr | ₹2.81 Cr | ₹2.28 Cr |
| Other current_assets | ₹3.72 Cr | ₹2.42 Cr | ₹3.15 Cr | ₹4.24 Cr | ₹5.07 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹11 Cr | ₹7.49 Cr | ₹26 Cr | ₹12 Cr |
| Advances recoverable in cash or in kind | ₹5.49 Cr | ₹4.63 Cr | ₹4.43 Cr | ₹6.57 Cr | ₹10 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹5.11 Cr | ₹5.92 Cr | ₹3.07 Cr | ₹20 Cr | ₹1.62 Cr |
| Total Current Assets | ₹554 Cr | ₹520 Cr | ₹447 Cr | ₹478 Cr | ₹329 Cr |
| Net Current Assets (Including Current Investments) | ₹380 Cr | ₹317 Cr | ₹324 Cr | ₹276 Cr | ₹172 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,920 Cr | ₹1,795 Cr | ₹1,493 Cr | ₹1,487 Cr | ₹1,111 Cr |
| Contingent Liabilities | ₹2.29 Cr | ₹2.29 Cr | ₹2.36 Cr | ₹5.61 Cr | ₹5.61 Cr |
| Total Debt | ₹0.05 Cr | - | ₹0.89 Cr | ₹5.24 Cr | ₹6.09 Cr |
| Book Value | - | 1,135.23 | 987.82 | 914.32 | 677.41 |
| Adjusted Book Value | 1,263.84 | 1,135.23 | 987.82 | 914.32 | 677.41 |
Compare Balance Sheet of peers of EXCEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EXCEL INDUSTRIES | ₹1,431.9 Cr | -1% | -2.4% | -28% | Stock Analytics | |
| UPL | ₹57,425.7 Cr | 0.4% | -1.6% | 28.2% | Stock Analytics | |
| PI INDUSTRIES | ₹53,545.1 Cr | -0.7% | -5.3% | -21% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹26,427.3 Cr | 2.2% | -11.7% | -7.5% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹22,517.8 Cr | -1.3% | -6.4% | -25.5% | Stock Analytics | |
| BASF INDIA | ₹19,683.3 Cr | 2.1% | -1.9% | -45.6% | Stock Analytics | |
EXCEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EXCEL INDUSTRIES | -1% |
-2.4% |
-28% |
| SENSEX | 2.9% |
1.7% |
3.6% |
You may also like the below Video Courses