EXXARO TILES
|
EXXARO TILES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
| Equity Paid Up | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹34 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹232 Cr | ₹232 Cr | ₹229 Cr | ₹222 Cr | ₹102 Cr |
| Securities Premium | ₹143 Cr | ₹143 Cr | ₹143 Cr | ₹143 Cr | ₹34 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹86 Cr | ₹86 Cr | ₹84 Cr | ₹76 Cr | ₹60 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹3.54 Cr | ₹3.38 Cr | ₹2.94 Cr | ₹2.95 Cr | ₹8.01 Cr |
| Reserve excluding Revaluation Reserve | ₹232 Cr | ₹232 Cr | ₹229 Cr | ₹222 Cr | ₹102 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹277 Cr | ₹277 Cr | ₹274 Cr | ₹267 Cr | ₹136 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹14 Cr | ₹21 Cr | ₹29 Cr | ₹22 Cr | ₹52 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹3.67 Cr | ₹5.83 Cr | ₹7.83 Cr | - | ₹39 Cr |
| Term Loans - Institutions | - | - | - | - | ₹13 Cr |
| Other Secured | ₹10 Cr | ₹16 Cr | ₹21 Cr | ₹22 Cr | ₹0.03 Cr |
| Unsecured Loans | ₹2.13 Cr | - | - | - | ₹18 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 | ₹2.13 Cr | - | - | - | ₹12 Cr |
| Other Unsecured Loan | - | - | - | - | ₹5.42 Cr |
| Deferred Tax Assets / Liabilities | ₹8.10 Cr | ₹7.96 Cr | ₹7.55 Cr | ₹6.51 Cr | ₹3.00 Cr |
| Deferred Tax Assets | ₹13 Cr | ₹11 Cr | ₹9.43 Cr | ₹9.48 Cr | ₹13 Cr |
| Deferred Tax Liability | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
| Other Long Term Liabilities | ₹0.55 Cr | ₹0.44 Cr | ₹0.45 Cr | ₹0.44 Cr | ₹0.42 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.62 Cr | ₹1.31 Cr | ₹1.39 Cr | ₹1.11 Cr | ₹1.05 Cr |
| Total Non-Current Liabilities | ₹26 Cr | ₹31 Cr | ₹38 Cr | ₹30 Cr | ₹74 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹100 Cr | ₹91 Cr | ₹77 Cr | ₹58 Cr | ₹51 Cr |
| Sundry Creditors | ₹100 Cr | ₹91 Cr | ₹77 Cr | ₹58 Cr | ₹51 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹28 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.94 Cr | ₹1.85 Cr | ₹1.32 Cr | ₹1.05 Cr | ₹0.92 Cr |
| Interest Accrued But Not Due | - | - | - | ₹0.11 Cr | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹27 Cr |
| Short Term Borrowings | ₹69 Cr | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
| Secured ST Loans repayable on Demands | ₹69 Cr | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
| Working Capital Loans- Sec | ₹69 Cr | ₹69 Cr | ₹62 Cr | ₹35 Cr | ₹73 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-69 Cr | ₹-69 Cr | ₹-62 Cr | ₹-35 Cr | ₹-73 Cr |
| Short Term Provisions | ₹1.00 Cr | ₹0.68 Cr | ₹1.37 Cr | ₹3.36 Cr | ₹6.26 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.42 Cr | ₹0.32 Cr | - | ₹0.98 Cr | ₹2.97 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.58 Cr | ₹0.36 Cr | ₹1.37 Cr | ₹2.38 Cr | ₹3.29 Cr |
| Total Current Liabilities | ₹188 Cr | ₹178 Cr | ₹155 Cr | ₹108 Cr | ₹159 Cr |
| Total Liabilities | ₹491 Cr | ₹486 Cr | ₹468 Cr | ₹405 Cr | ₹369 Cr |
| ASSETS | |||||
| Gross Block | ₹315 Cr | ₹309 Cr | ₹304 Cr | ₹240 Cr | ₹235 Cr |
| Less: Accumulated Depreciation | ₹124 Cr | ₹115 Cr | ₹105 Cr | ₹90 Cr | ₹76 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹192 Cr | ₹194 Cr | ₹198 Cr | ₹150 Cr | ₹159 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | - | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
| Long Term Investment | - | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
| Quoted | - | ₹1.06 Cr | ₹10.00 Cr | - | ₹1.37 Cr |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹1.11 Cr | ₹0.77 Cr | ₹1.65 Cr | ₹2.10 Cr | ₹0.87 Cr |
| Other Non Current Assets | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Total Non-Current Assets | ₹193 Cr | ₹196 Cr | ₹210 Cr | ₹153 Cr | ₹162 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹164 Cr | ₹155 Cr | ₹132 Cr | ₹114 Cr | ₹104 Cr |
| Raw Materials | ₹40 Cr | ₹36 Cr | ₹27 Cr | ₹17 Cr | ₹11 Cr |
| Work-in Progress | ₹15 Cr | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Finished Goods | ₹100 Cr | ₹95 Cr | ₹79 Cr | ₹75 Cr | ₹71 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.52 Cr | ₹4.15 Cr | ₹5.62 Cr | ₹5.87 Cr | ₹5.17 Cr |
| Other Inventory | ₹3.79 Cr | ₹4.53 Cr | ₹2.45 Cr | ₹0.84 Cr | ₹0.55 Cr |
| Sundry Debtors | ₹115 Cr | ₹117 Cr | ₹110 Cr | ₹101 Cr | ₹90 Cr |
| Debtors more than Six months | ₹21 Cr | ₹22 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
| Debtors Others | ₹95 Cr | ₹96 Cr | ₹96 Cr | ₹86 Cr | ₹77 Cr |
| Cash and Bank | ₹4.76 Cr | ₹4.01 Cr | ₹3.44 Cr | ₹19 Cr | ₹5.31 Cr |
| Cash in hand | ₹0.07 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.13 Cr | ₹0.07 Cr |
| Balances at Bank | ₹4.69 Cr | ₹3.98 Cr | ₹3.42 Cr | ₹19 Cr | ₹5.25 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.09 Cr | ₹1.60 Cr | ₹0.85 Cr | ₹0.75 Cr | ₹0.65 Cr |
| Interest accrued on Investments | - | - | ₹0.07 Cr | - | ₹0.15 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.18 Cr | ₹0.94 Cr | ₹0.70 Cr | ₹0.75 Cr | ₹0.50 Cr |
| Other current_assets | ₹2.91 Cr | ₹0.66 Cr | ₹0.08 Cr | - | - |
| Short Term Loans and Advances | ₹10 Cr | ₹13 Cr | ₹11 Cr | ₹16 Cr | ₹6.91 Cr |
| Advances recoverable in cash or in kind | ₹0.86 Cr | ₹5.49 Cr | ₹4.38 Cr | ₹10 Cr | ₹2.62 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹9.54 Cr | ₹7.02 Cr | ₹6.25 Cr | ₹6.04 Cr | ₹4.29 Cr |
| Total Current Assets | ₹298 Cr | ₹290 Cr | ₹257 Cr | ₹252 Cr | ₹207 Cr |
| Net Current Assets (Including Current Investments) | ₹110 Cr | ₹111 Cr | ₹102 Cr | ₹144 Cr | ₹48 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹491 Cr | ₹486 Cr | ₹468 Cr | ₹405 Cr | ₹369 Cr |
| Contingent Liabilities | ₹156 Cr | ₹108 Cr | ₹94 Cr | ₹23 Cr | ₹35 Cr |
| Total Debt | ₹92 Cr | ₹97 Cr | ₹94 Cr | ₹57 Cr | ₹161 Cr |
| Book Value | 6.19 | 61.85 | 61.25 | 59.63 | 40.54 |
| Adjusted Book Value | 6.19 | 6.19 | 6.13 | 5.96 | 4.05 |
Compare Balance Sheet of peers of EXXARO TILES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EXXARO TILES | ₹394.2 Cr | -5.5% | 22% | -0.8% | Stock Analytics | |
| KAJARIA CERAMICS | ₹17,794.7 Cr | 0.7% | -9.5% | -5.9% | Stock Analytics | |
| CERA SANITARYWARE | ₹7,248.6 Cr | -3.4% | -7% | -19% | Stock Analytics | |
| POKARNA | ₹2,794.2 Cr | 2.8% | 28% | -16.8% | Stock Analytics | |
| NITCO | ₹2,106.7 Cr | 0.4% | -16.3% | -20.3% | Stock Analytics | |
| SOMANY CERAMICS | ₹1,831.0 Cr | -1.1% | 0.5% | -35.8% | Stock Analytics | |
EXXARO TILES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EXXARO TILES | -5.5% |
22% |
-0.8% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses