HISAR METAL INDUSTRIES
|
HISAR METAL INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr |
| Equity - Authorised | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr | ₹6.00 Cr |
| Equity - Issued | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr |
| Equity Paid Up | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 Cr | ₹5.40 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 | ₹57 Cr | ₹55 Cr | ₹49 Cr | ₹38 Cr | ₹27 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹24 Cr | ₹37 Cr | ₹31 Cr | ₹20 Cr | ₹24 Cr |
| General Reserves | ₹33 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹3.08 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹57 Cr | ₹55 Cr | ₹49 Cr | ₹38 Cr | ₹27 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹63 Cr | ₹60 Cr | ₹54 Cr | ₹44 Cr | ₹32 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.76 Cr | ₹4.35 Cr | ₹3.94 Cr | ₹0.86 Cr | ₹1.62 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹4.96 Cr | ₹4.93 Cr | ₹4.09 Cr | ₹1.58 Cr | ₹2.25 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-0.20 Cr | ₹-0.58 Cr | ₹-0.15 Cr | ₹-0.72 Cr | ₹-0.63 Cr |
| Unsecured Loans | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹18 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 | ₹7.73 Cr | ₹7.73 Cr | ₹6.73 Cr | ₹11 Cr | ₹11 Cr |
| Other Unsecured Loan | ₹8.43 Cr | ₹7.73 Cr | ₹7.58 Cr | ₹7.45 Cr | ₹7.34 Cr |
| Deferred Tax Assets / Liabilities | ₹1.74 Cr | ₹1.70 Cr | ₹2.17 Cr | ₹1.73 Cr | ₹1.63 Cr |
| Deferred Tax Assets | ₹0.73 Cr | ₹0.61 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.18 Cr |
| Deferred Tax Liability | ₹2.47 Cr | ₹2.31 Cr | ₹2.36 Cr | ₹1.98 Cr | ₹1.81 Cr |
| Other Long Term Liabilities | ₹0.25 Cr | ₹0.25 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.02 Cr | ₹1.99 Cr | ₹1.57 Cr | ₹1.59 Cr | ₹1.13 Cr |
| Total Non-Current Liabilities | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹20 Cr | ₹35 Cr |
| Sundry Creditors | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹20 Cr | ₹35 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹7.19 Cr | ₹5.15 Cr | ₹4.29 Cr | ₹4.89 Cr | ₹3.83 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.19 Cr | ₹0.87 Cr | ₹0.59 Cr | ₹0.58 Cr | ₹0.58 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹7.00 Cr | ₹4.28 Cr | ₹3.70 Cr | ₹4.31 Cr | ₹3.25 Cr |
| Short Term Borrowings | ₹48 Cr | ₹59 Cr | ₹49 Cr | ₹45 Cr | ₹42 Cr |
| Secured ST Loans repayable on Demands | ₹48 Cr | ₹59 Cr | ₹49 Cr | ₹45 Cr | ₹42 Cr |
| Working Capital Loans- Sec | ₹48 Cr | ₹40 Cr | ₹49 Cr | ₹45 Cr | ₹42 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-48 Cr | ₹-40 Cr | ₹-49 Cr | ₹-45 Cr | ₹-42 Cr |
| Short Term Provisions | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr |
| Proposed Equity Dividend | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹78 Cr | ₹86 Cr | ₹69 Cr | ₹70 Cr | ₹81 Cr |
| Total Liabilities | ₹166 Cr | ₹170 Cr | ₹145 Cr | ₹137 Cr | ₹136 Cr |
| ASSETS | |||||
| Gross Block | ₹72 Cr | ₹66 Cr | ₹57 Cr | ₹56 Cr | ₹56 Cr |
| Less: Accumulated Depreciation | ₹43 Cr | ₹41 Cr | ₹39 Cr | ₹37 Cr | ₹35 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹29 Cr | ₹25 Cr | ₹19 Cr | ₹19 Cr | ₹21 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.23 Cr | ₹3.26 Cr | ₹6.03 Cr | - | - |
| Non Current Investments | ₹1.49 Cr | ₹1.49 Cr | ₹1.50 Cr | ₹1.32 Cr | ₹1.20 Cr |
| Long Term Investment | ₹1.49 Cr | ₹1.49 Cr | ₹1.50 Cr | ₹1.32 Cr | ₹1.20 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.49 Cr | ₹1.49 Cr | ₹1.50 Cr | ₹1.32 Cr | ₹1.20 Cr |
| Long Term Loans & Advances | ₹1.29 Cr | ₹1.21 Cr | ₹1.15 Cr | ₹1.15 Cr | ₹1.14 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹35 Cr | ₹31 Cr | ₹27 Cr | ₹21 Cr | ₹23 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹64 Cr | ₹67 Cr | ₹55 Cr | ₹58 Cr | ₹63 Cr |
| Raw Materials | ₹50 Cr | ₹52 Cr | ₹41 Cr | ₹45 Cr | ₹52 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹6.39 Cr | ₹6.38 Cr | ₹4.37 Cr | ₹4.65 Cr | ₹3.00 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹7.52 Cr | ₹8.53 Cr | ₹9.56 Cr | ₹8.83 Cr | ₹7.54 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹55 Cr | ₹50 Cr | ₹48 Cr | ₹46 Cr | ₹41 Cr |
| Debtors more than Six months | ₹3.42 Cr | ₹4.19 Cr | ₹4.40 Cr | ₹0.08 Cr | ₹0.56 Cr |
| Debtors Others | ₹52 Cr | ₹46 Cr | ₹44 Cr | ₹46 Cr | ₹40 Cr |
| Cash and Bank | ₹3.86 Cr | ₹4.34 Cr | ₹4.83 Cr | ₹4.25 Cr | ₹3.39 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Balances at Bank | ₹3.83 Cr | ₹4.31 Cr | ₹4.80 Cr | ₹4.22 Cr | ₹3.36 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.17 Cr | ₹5.90 Cr | ₹5.64 Cr | ₹2.28 Cr | ₹1.75 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.43 Cr | ₹0.55 Cr | ₹0.54 Cr | ₹0.45 Cr | ₹0.30 Cr |
| Other current_assets | ₹2.75 Cr | ₹5.35 Cr | ₹5.10 Cr | ₹1.83 Cr | ₹1.45 Cr |
| Short Term Loans and Advances | ₹4.71 Cr | ₹11 Cr | ₹3.99 Cr | ₹4.26 Cr | ₹3.87 Cr |
| Advances recoverable in cash or in kind | ₹1.09 Cr | ₹6.99 Cr | ₹3.07 Cr | ₹3.69 Cr | ₹0.77 Cr |
| Advance income tax and TDS | ₹1.10 Cr | ₹0.56 Cr | - | ₹0.57 Cr | ₹0.66 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.51 Cr | ₹3.82 Cr | ₹0.93 Cr | - | ₹2.44 Cr |
| Total Current Assets | ₹130 Cr | ₹139 Cr | ₹118 Cr | ₹115 Cr | ₹113 Cr |
| Net Current Assets (Including Current Investments) | ₹53 Cr | ₹53 Cr | ₹49 Cr | ₹45 Cr | ₹32 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹166 Cr | ₹170 Cr | ₹145 Cr | ₹137 Cr | ₹136 Cr |
| Contingent Liabilities | ₹20 Cr | ₹7.74 Cr | ₹17 Cr | ₹14 Cr | ₹8.79 Cr |
| Total Debt | ₹70 Cr | ₹81 Cr | ₹68 Cr | ₹65 Cr | ₹62 Cr |
| Book Value | 116.32 | 111.44 | 100.46 | 81.18 | 59.85 |
| Adjusted Book Value | 116.32 | 111.44 | 100.46 | 81.18 | 59.85 |
Compare Balance Sheet of peers of HISAR METAL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HISAR METAL INDUSTRIES | ₹93.4 Cr | -5.7% | -1.3% | 14.6% | Stock Analytics | |
| JSW STEEL | ₹285,446.0 Cr | -0.1% | -0.1% | 15.3% | Stock Analytics | |
| TATA STEEL | ₹208,599.0 Cr | -0.9% | -5.7% | 13.8% | Stock Analytics | |
| JINDAL STAINLESS | ₹62,346.7 Cr | 0.2% | 3.6% | 4.5% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹54,750.1 Cr | -1.9% | -3.9% | 7.6% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,141.6 Cr | 2% | -0.8% | 14% | Stock Analytics | |
HISAR METAL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HISAR METAL INDUSTRIES | -5.7% |
-1.3% |
14.6% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses