INDIAN SUCROSE
|
INDIAN SUCROSE Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Authorised | ₹68 Cr | ₹33 Cr | ₹33 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹15 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 | - | - | ₹0.19 Cr | - | - |
| Total Reserves | ₹197 Cr | ₹164 Cr | ₹134 Cr | ₹95 Cr | ₹74 Cr |
| Securities Premium | ₹9.23 Cr | ₹9.23 Cr | ₹8.79 Cr | ₹6.64 Cr | ₹6.64 Cr |
| Capital Reserves | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
| Profit & Loss Account Balance | ₹188 Cr | ₹155 Cr | ₹126 Cr | ₹89 Cr | ₹67 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹197 Cr | ₹164 Cr | ₹134 Cr | ₹95 Cr | ₹74 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹214 Cr | ₹182 Cr | ₹152 Cr | ₹111 Cr | ₹89 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹23 Cr | ₹33 Cr | ₹43 Cr | ₹47 Cr | ₹54 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹30 Cr | ₹40 Cr | ₹48 Cr | ₹52 Cr | ₹58 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-6.47 Cr | ₹-6.87 Cr | ₹-5.30 Cr | ₹-5.24 Cr | ₹-4.23 Cr |
| Unsecured Loans | ₹7.24 Cr | ₹8.96 Cr | ₹9.82 Cr | ₹14 Cr | ₹6.53 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 | ₹7.24 Cr | ₹8.96 Cr | ₹9.82 Cr | ₹14 Cr | ₹5.77 Cr |
| Other Unsecured Loan | - | - | - | ₹0.15 Cr | ₹0.76 Cr |
| Deferred Tax Assets / Liabilities | ₹17 Cr | ₹11 Cr | ₹6.75 Cr | ₹18 Cr | ₹18 Cr |
| Deferred Tax Assets | ₹1.67 Cr | ₹1.69 Cr | ₹2.05 Cr | - | - |
| Deferred Tax Liability | ₹19 Cr | ₹12 Cr | ₹8.81 Cr | ₹18 Cr | ₹18 Cr |
| Other Long Term Liabilities | ₹0.17 Cr | ₹0.30 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.09 Cr | ₹2.33 Cr | ₹3.21 Cr | ₹2.87 Cr | ₹2.86 Cr |
| Total Non-Current Liabilities | ₹50 Cr | ₹56 Cr | ₹63 Cr | ₹82 Cr | ₹81 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹111 Cr | ₹132 Cr | ₹129 Cr | ₹125 Cr | ₹174 Cr |
| Sundry Creditors | ₹111 Cr | ₹132 Cr | ₹129 Cr | ₹125 Cr | ₹174 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹45 Cr | ₹37 Cr | ₹37 Cr | ₹27 Cr | ₹72 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹16 Cr | ₹7.31 Cr | ₹2.08 Cr | - | - |
| Interest Accrued But Not Due | ₹0.07 Cr | ₹0.04 Cr | ₹0.42 Cr | - | ₹0.03 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹29 Cr | ₹30 Cr | ₹35 Cr | ₹27 Cr | ₹71 Cr |
| Short Term Borrowings | ₹164 Cr | ₹168 Cr | ₹112 Cr | ₹137 Cr | ₹30 Cr |
| Secured ST Loans repayable on Demands | ₹164 Cr | ₹168 Cr | ₹112 Cr | ₹137 Cr | ₹30 Cr |
| Working Capital Loans- Sec | ₹164 Cr | ₹168 Cr | ₹112 Cr | ₹137 Cr | ₹30 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-164 Cr | ₹-168 Cr | ₹-112 Cr | ₹-137 Cr | ₹-30 Cr |
| Short Term Provisions | ₹5.45 Cr | ₹6.53 Cr | ₹15 Cr | ₹9.29 Cr | ₹7.68 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹4.42 Cr | ₹5.65 Cr | ₹14 Cr | ₹8.79 Cr | ₹6.96 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.02 Cr | ₹0.88 Cr | ₹0.76 Cr | ₹0.51 Cr | ₹0.72 Cr |
| Total Current Liabilities | ₹325 Cr | ₹344 Cr | ₹292 Cr | ₹298 Cr | ₹283 Cr |
| Total Liabilities | ₹590 Cr | ₹581 Cr | ₹507 Cr | ₹491 Cr | ₹454 Cr |
| ASSETS | |||||
| Gross Block | ₹341 Cr | ₹332 Cr | ₹220 Cr | ₹215 Cr | ₹212 Cr |
| Less: Accumulated Depreciation | ₹138 Cr | ₹128 Cr | ₹120 Cr | ₹113 Cr | ₹106 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹203 Cr | ₹204 Cr | ₹100 Cr | ₹102 Cr | ₹106 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.69 Cr | ₹1.31 Cr | ₹91 Cr | ₹60 Cr | ₹35 Cr |
| Non Current Investments | ₹0.10 Cr | ₹0.10 Cr | ₹1.26 Cr | ₹1.38 Cr | ₹2.26 Cr |
| Long Term Investment | ₹0.10 Cr | ₹0.10 Cr | ₹1.26 Cr | ₹1.38 Cr | ₹2.26 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.10 Cr | ₹0.10 Cr | ₹1.26 Cr | ₹1.38 Cr | ₹2.26 Cr |
| Long Term Loans & Advances | ₹6.42 Cr | ₹7.63 Cr | ₹7.63 Cr | ₹23 Cr | ₹16 Cr |
| Other Non Current Assets | ₹0.15 Cr | ₹0.15 Cr | ₹2.42 Cr | ₹5.88 Cr | ₹3.04 Cr |
| Total Non-Current Assets | ₹211 Cr | ₹213 Cr | ₹203 Cr | ₹192 Cr | ₹163 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹195 Cr | ₹215 Cr | ₹190 Cr | ₹191 Cr | ₹215 Cr |
| Raw Materials | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Work-in Progress | ₹6.00 Cr | ₹5.88 Cr | ₹4.95 Cr | ₹3.18 Cr | ₹1.80 Cr |
| Finished Goods | ₹144 Cr | ₹175 Cr | ₹138 Cr | ₹150 Cr | ₹184 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹26 Cr | ₹23 Cr | ₹35 Cr | ₹27 Cr | ₹21 Cr |
| Other Inventory | ₹19 Cr | ₹9.69 Cr | ₹13 Cr | ₹11 Cr | ₹7.62 Cr |
| Sundry Debtors | ₹68 Cr | ₹54 Cr | ₹73 Cr | ₹74 Cr | ₹50 Cr |
| Debtors more than Six months | ₹9.99 Cr | ₹7.24 Cr | ₹54 Cr | - | - |
| Debtors Others | ₹58 Cr | ₹47 Cr | ₹19 Cr | ₹74 Cr | ₹50 Cr |
| Cash and Bank | ₹20 Cr | ₹32 Cr | ₹20 Cr | ₹27 Cr | ₹17 Cr |
| Cash in hand | ₹0.19 Cr | ₹0.09 Cr | ₹1.28 Cr | ₹0.56 Cr | ₹1.32 Cr |
| Balances at Bank | ₹19 Cr | ₹32 Cr | ₹19 Cr | ₹26 Cr | ₹16 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.57 Cr | ₹1.73 Cr | ₹2.44 Cr | ₹3.02 Cr | ₹1.57 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.46 Cr | ₹0.98 Cr | ₹0.45 Cr | ₹0.42 Cr | ₹0.40 Cr |
| Other current_assets | ₹1.11 Cr | ₹0.76 Cr | ₹1.98 Cr | ₹2.60 Cr | ₹1.17 Cr |
| Short Term Loans and Advances | ₹94 Cr | ₹65 Cr | ₹18 Cr | ₹4.70 Cr | ₹7.41 Cr |
| Advances recoverable in cash or in kind | ₹3.50 Cr | ₹2.82 Cr | ₹3.52 Cr | ₹4.26 Cr | ₹3.93 Cr |
| Advance income tax and TDS | ₹3.20 Cr | ₹5.62 Cr | ₹2.48 Cr | ₹0.44 Cr | ₹1.16 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹87 Cr | ₹57 Cr | ₹13 Cr | - | ₹2.31 Cr |
| Total Current Assets | ₹378 Cr | ₹368 Cr | ₹304 Cr | ₹299 Cr | ₹291 Cr |
| Net Current Assets (Including Current Investments) | ₹53 Cr | ₹24 Cr | ₹12 Cr | ₹0.83 Cr | ₹7.29 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹590 Cr | ₹581 Cr | ₹507 Cr | ₹491 Cr | ₹454 Cr |
| Contingent Liabilities | ₹8.53 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Total Debt | ₹208 Cr | ₹223 Cr | ₹180 Cr | ₹204 Cr | ₹153 Cr |
| Book Value | 123.43 | 104.57 | 88.87 | 71.87 | 57.77 |
| Adjusted Book Value | 123.43 | 104.57 | 88.87 | 71.87 | 57.77 |
Compare Balance Sheet of peers of INDIAN SUCROSE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| INDIAN SUCROSE | ₹149.0 Cr | -0.2% | -7.4% | -30.3% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,227.2 Cr | -4.3% | -1.9% | 27.9% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹8,742.2 Cr | -5.8% | -10% | -29.2% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,889.1 Cr | 1% | 1.5% | -14.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,925.7 Cr | -5.7% | -9.6% | -33.3% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,454.2 Cr | -1.6% | -2% | 9.7% | Stock Analytics | |
INDIAN SUCROSE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| INDIAN SUCROSE | -0.2% |
-7.4% |
-30.3% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses