GOODRICKE GROUP
|
GOODRICKE GROUP Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Authorised | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 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 | ₹249 Cr | ₹220 Cr | ₹289 Cr | ₹301 Cr | ₹298 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹1.36 Cr | ₹1.36 Cr | ₹1.36 Cr | ₹1.36 Cr | ₹1.36 Cr |
| Profit & Loss Account Balance | ₹82 Cr | ₹52 Cr | ₹122 Cr | ₹134 Cr | ₹131 Cr |
| General Reserves | ₹166 Cr | ₹166 Cr | ₹166 Cr | ₹166 Cr | ₹166 Cr |
| Other Reserves | ₹0.29 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Reserve excluding Revaluation Reserve | ₹249 Cr | ₹220 Cr | ₹289 Cr | ₹301 Cr | ₹298 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹271 Cr | ₹241 Cr | ₹311 Cr | ₹322 Cr | ₹319 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹2.57 Cr | ₹3.87 Cr | ₹3.34 Cr | ₹2.74 Cr | ₹1.94 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹3.44 Cr | ₹4.69 Cr | ₹7.99 Cr | ₹13 Cr | ₹8.44 Cr |
| Term Loans - Institutions | ₹1.68 Cr | ₹1.72 Cr | - | - | - |
| Other Secured | ₹-2.54 Cr | ₹-2.54 Cr | ₹-4.66 Cr | ₹-11 Cr | ₹-6.50 Cr |
| Unsecured Loans | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹19 Cr | ₹24 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 | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹19 Cr | ₹24 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹60 Cr | ₹61 Cr | ₹58 Cr | ₹59 Cr | ₹55 Cr |
| Deferred Tax Assets | ₹8.57 Cr | ₹8.59 Cr | ₹9.34 Cr | ₹6.43 Cr | ₹10 Cr |
| Deferred Tax Liability | ₹68 Cr | ₹70 Cr | ₹67 Cr | ₹65 Cr | ₹65 Cr |
| Other Long Term Liabilities | ₹15 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹31 Cr | ₹30 Cr | ₹22 Cr | ₹23 Cr | ₹226 Cr |
| Total Non-Current Liabilities | ₹120 Cr | ₹125 Cr | ₹114 Cr | ₹120 Cr | ₹320 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹174 Cr | ₹156 Cr | ₹137 Cr | ₹160 Cr | ₹138 Cr |
| Sundry Creditors | ₹174 Cr | ₹156 Cr | ₹137 Cr | ₹160 Cr | ₹138 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹24 Cr | ₹23 Cr | ₹24 Cr | ₹30 Cr | ₹31 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.84 Cr | ₹3.94 Cr | ₹3.63 Cr | ₹3.38 Cr | ₹7.16 Cr |
| Interest Accrued But Not Due | ₹0.83 Cr | ₹0.57 Cr | ₹0.34 Cr | ₹0.40 Cr | ₹0.74 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹18 Cr | ₹19 Cr | ₹20 Cr | ₹26 Cr | ₹23 Cr |
| Short Term Borrowings | ₹51 Cr | ₹95 Cr | ₹35 Cr | - | ₹42 Cr |
| Secured ST Loans repayable on Demands | ₹25 Cr | ₹90 Cr | ₹35 Cr | - | ₹30 Cr |
| Working Capital Loans- Sec | ₹25 Cr | ₹90 Cr | ₹35 Cr | - | ₹30 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹0.61 Cr | ₹-85 Cr | ₹-35 Cr | - | ₹-18 Cr |
| Short Term Provisions | ₹1.57 Cr | ₹7.24 Cr | ₹18 Cr | ₹3.16 Cr | ₹21 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | ₹1.12 Cr | ₹1.09 Cr | ₹0.89 Cr | ₹2.52 Cr | ₹8.47 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.45 Cr | ₹6.15 Cr | ₹17 Cr | ₹0.64 Cr | ₹12 Cr |
| Total Current Liabilities | ₹251 Cr | ₹282 Cr | ₹214 Cr | ₹194 Cr | ₹231 Cr |
| Total Liabilities | ₹641 Cr | ₹648 Cr | ₹639 Cr | ₹636 Cr | ₹870 Cr |
| ASSETS | |||||
| Gross Block | ₹467 Cr | ₹484 Cr | ₹456 Cr | ₹436 Cr | ₹417 Cr |
| Less: Accumulated Depreciation | ₹158 Cr | ₹158 Cr | ₹138 Cr | ₹121 Cr | ₹104 Cr |
| Less: Impairment of Assets | ₹2.02 Cr | - | - | - | - |
| Net Block | ₹307 Cr | ₹326 Cr | ₹317 Cr | ₹316 Cr | ₹313 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹21 Cr | ₹24 Cr | ₹33 Cr | ₹33 Cr | ₹35 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹12 Cr | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹224 Cr |
| Other Non Current Assets | ₹2.03 Cr | ₹1.93 Cr | ₹3.89 Cr | ₹1.05 Cr | ₹1.19 Cr |
| Total Non-Current Assets | ₹343 Cr | ₹366 Cr | ₹369 Cr | ₹368 Cr | ₹574 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.76 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.76 Cr | - | - | - | - |
| Inventories | ₹154 Cr | ₹139 Cr | ₹148 Cr | ₹165 Cr | ₹181 Cr |
| Raw Materials | ₹73 Cr | ₹64 Cr | ₹68 Cr | ₹78 Cr | ₹90 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹44 Cr | ₹35 Cr | ₹42 Cr | ₹44 Cr | ₹48 Cr |
| Packing Materials | ₹8.13 Cr | ₹7.84 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Stores  and Spare | ₹28 Cr | ₹32 Cr | ₹27 Cr | ₹31 Cr | ₹28 Cr |
| Other Inventory | - | - | ₹0.11 Cr | ₹1.27 Cr | ₹4.05 Cr |
| Sundry Debtors | ₹75 Cr | ₹73 Cr | ₹66 Cr | ₹53 Cr | ₹60 Cr |
| Debtors more than Six months | ₹8.83 Cr | ₹8.27 Cr | ₹7.89 Cr | ₹7.26 Cr | ₹10 Cr |
| Debtors Others | ₹72 Cr | ₹70 Cr | ₹63 Cr | ₹50 Cr | ₹54 Cr |
| Cash and Bank | ₹9.64 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr |
| Cash in hand | ₹0.32 Cr | ₹1.15 Cr | ₹0.99 Cr | ₹2.48 Cr | ₹3.36 Cr |
| Balances at Bank | ₹9.32 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹14 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹27 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.76 Cr | ₹0.95 Cr | ₹0.68 Cr | ₹0.64 Cr | ₹0.64 Cr |
| Prepaid Expenses | ₹3.54 Cr | ₹2.29 Cr | ₹2.09 Cr | - | - |
| Other current_assets | ₹23 Cr | ₹14 Cr | ₹10 Cr | ₹12 Cr | ₹14 Cr |
| Short Term Loans and Advances | ₹33 Cr | ₹37 Cr | ₹27 Cr | ₹24 Cr | ₹22 Cr |
| Advances recoverable in cash or in kind | ₹6.77 Cr | ₹7.88 Cr | ₹4.27 Cr | ₹21 Cr | ₹19 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹26 Cr | ₹30 Cr | ₹23 Cr | ₹3.12 Cr | ₹2.92 Cr |
| Total Current Assets | ₹299 Cr | ₹282 Cr | ₹270 Cr | ₹269 Cr | ₹295 Cr |
| Net Current Assets (Including Current Investments) | ₹48 Cr | ₹0.67 Cr | ₹56 Cr | ₹75 Cr | ₹65 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹641 Cr | ₹648 Cr | ₹639 Cr | ₹636 Cr | ₹870 Cr |
| Contingent Liabilities | ₹19 Cr | ₹14 Cr | ₹48 Cr | ₹48 Cr | ₹52 Cr |
| Total Debt | ₹68 Cr | ₹114 Cr | ₹57 Cr | ₹32 Cr | ₹74 Cr |
| Book Value | 125.25 | 111.68 | 143.93 | 149.28 | 147.84 |
| Adjusted Book Value | 125.25 | 111.68 | 143.93 | 149.28 | 147.84 |
Compare Balance Sheet of peers of GOODRICKE GROUP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GOODRICKE GROUP | ₹414.1 Cr | 0.5% | -2.7% | -30.6% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹116,232.0 Cr | 5.5% | 4.3% | 7.9% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹11,317.8 Cr | 1.5% | -4.6% | 27.4% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,276.2 Cr | 0.2% | -6.2% | -40.6% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹670.5 Cr | 21.5% | 71% | 96.6% | Stock Analytics | |
| JAY SHREE TEA & INDUSTRIES | ₹282.0 Cr | 3.1% | -0.8% | -34.5% | Stock Analytics | |
GOODRICKE GROUP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GOODRICKE GROUP | 0.5% |
-2.7% |
-30.6% |
| SENSEX | 2.9% |
1.7% |
3.6% |
You may also like the below Video Courses