INDOCO REMEDIES
|
INDOCO REMEDIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹5.74 Cr | ₹3.54 Cr | ₹0.66 Cr | - | - |
| Total Reserves | ₹998 Cr | ₹1,088 Cr | ₹1,009 Cr | ₹886 Cr | ₹751 Cr |
| Securities Premium | ₹67 Cr | ₹65 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹672 Cr | ₹765 Cr | ₹687 Cr | ₹564 Cr | ₹428 Cr |
| General Reserves | ₹258 Cr | ₹258 Cr | ₹258 Cr | ₹258 Cr | ₹258 Cr |
| Other Reserves | ₹0.91 Cr | ₹0.23 Cr | ₹0.00 Cr | - | - |
| Reserve excluding Revaluation Reserve | ₹998 Cr | ₹1,088 Cr | ₹1,009 Cr | ₹886 Cr | ₹751 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,022 Cr | ₹1,110 Cr | ₹1,028 Cr | ₹905 Cr | ₹769 Cr |
| Minority Interest | ₹-3.62 Cr | ₹0.60 Cr | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹533 Cr | ₹352 Cr | ₹144 Cr | ₹96 Cr | ₹97 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹527 Cr | ₹305 Cr | ₹190 Cr | ₹129 Cr | ₹110 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹6.68 Cr | ₹47 Cr | ₹-47 Cr | ₹-34 Cr | ₹-13 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 | ₹13 Cr | ₹12 Cr | ₹6.14 Cr | ₹11 Cr | ₹-19 Cr |
| Deferred Tax Assets | ₹29 Cr | ₹27 Cr | ₹26 Cr | ₹30 Cr | ₹62 Cr |
| Deferred Tax Liability | ₹42 Cr | ₹38 Cr | ₹32 Cr | ₹40 Cr | ₹42 Cr |
| Other Long Term Liabilities | ₹21 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹14 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹36 Cr | ₹34 Cr | ₹33 Cr | ₹32 Cr | ₹66 Cr |
| Total Non-Current Liabilities | ₹604 Cr | ₹422 Cr | ₹205 Cr | ₹157 Cr | ₹158 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹208 Cr | ₹154 Cr | ₹123 Cr | ₹133 Cr | ₹113 Cr |
| Sundry Creditors | ₹208 Cr | ₹154 Cr | ₹123 Cr | ₹133 Cr | ₹113 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹193 Cr | ₹150 Cr | ₹132 Cr | ₹140 Cr | ₹129 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹13 Cr | ₹7.61 Cr | ₹13 Cr | ₹3.72 Cr | ₹3.05 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹180 Cr | ₹142 Cr | ₹119 Cr | ₹136 Cr | ₹126 Cr |
| Short Term Borrowings | ₹362 Cr | ₹261 Cr | ₹119 Cr | ₹104 Cr | ₹117 Cr |
| Secured ST Loans repayable on Demands | ₹82 Cr | ₹57 Cr | ₹19 Cr | ₹36 Cr | ₹33 Cr |
| Working Capital Loans- Sec | ₹76 Cr | ₹53 Cr | ₹18 Cr | ₹34 Cr | ₹32 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹204 Cr | ₹150 Cr | ₹82 Cr | ₹34 Cr | ₹53 Cr |
| Short Term Provisions | ₹46 Cr | ₹82 Cr | ₹106 Cr | ₹142 Cr | ₹47 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.48 Cr | ₹33 Cr | ₹56 Cr | ₹94 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹45 Cr | ₹48 Cr | ₹50 Cr | ₹47 Cr | ₹47 Cr |
| Total Current Liabilities | ₹808 Cr | ₹645 Cr | ₹481 Cr | ₹518 Cr | ₹407 Cr |
| Total Liabilities | ₹2,430 Cr | ₹2,178 Cr | ₹1,714 Cr | ₹1,579 Cr | ₹1,334 Cr |
| ASSETS | |||||
| Gross Block | ₹1,928 Cr | ₹1,781 Cr | ₹1,423 Cr | ₹1,236 Cr | ₹1,178 Cr |
| Less: Accumulated Depreciation | ₹931 Cr | ₹826 Cr | ₹745 Cr | ₹681 Cr | ₹608 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹997 Cr | ₹954 Cr | ₹678 Cr | ₹555 Cr | ₹570 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹276 Cr | ₹103 Cr | ₹55 Cr | ₹53 Cr | ₹25 Cr |
| Non Current Investments | ₹1.46 Cr | ₹1.46 Cr | ₹1.46 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Investment | ₹1.46 Cr | ₹1.46 Cr | ₹1.46 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.46 Cr | ₹1.46 Cr | ₹1.46 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Loans & Advances | ₹103 Cr | ₹102 Cr | ₹49 Cr | ₹34 Cr | ₹72 Cr |
| Other Non Current Assets | ₹6.94 Cr | ₹7.04 Cr | ₹2.26 Cr | ₹2.13 Cr | ₹2.06 Cr |
| Total Non-Current Assets | ₹1,429 Cr | ₹1,190 Cr | ₹845 Cr | ₹712 Cr | ₹712 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹7.24 Cr | ₹1.00 Cr | - | - |
| Quoted | - | ₹7.24 Cr | ₹1.00 Cr | - | - |
| Unquoted | ₹4.63 Cr | ₹4.63 Cr | ₹4.63 Cr | ₹4.63 Cr | ₹4.63 Cr |
| Inventories | ₹419 Cr | ₹353 Cr | ₹326 Cr | ₹311 Cr | ₹238 Cr |
| Raw Materials | ₹198 Cr | ₹180 Cr | ₹200 Cr | ₹186 Cr | ₹137 Cr |
| Work-in Progress | ₹122 Cr | ₹84 Cr | ₹57 Cr | ₹43 Cr | ₹39 Cr |
| Finished Goods | ₹59 Cr | ₹62 Cr | ₹34 Cr | ₹55 Cr | ₹44 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | ₹11 Cr | ₹12 Cr | ₹4.90 Cr | ₹7.64 Cr |
| Other Inventory | ₹20 Cr | ₹17 Cr | ₹21 Cr | ₹22 Cr | ₹10 Cr |
| Sundry Debtors | ₹352 Cr | ₹406 Cr | ₹351 Cr | ₹297 Cr | ₹234 Cr |
| Debtors more than Six months | ₹79 Cr | ₹68 Cr | ₹63 Cr | ₹52 Cr | ₹63 Cr |
| Debtors Others | ₹307 Cr | ₹370 Cr | ₹320 Cr | ₹262 Cr | ₹174 Cr |
| Cash and Bank | ₹17 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr | ₹14 Cr |
| Cash in hand | ₹0.13 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.07 Cr |
| Balances at Bank | ₹17 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr | ₹14 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹45 Cr | ₹42 Cr | ₹20 Cr | ₹35 Cr | ₹12 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹2.15 Cr | ₹2.15 Cr | - | - | - |
| Prepaid Expenses | ₹18 Cr | ₹20 Cr | ₹12 Cr | ₹9.54 Cr | ₹8.63 Cr |
| Other current_assets | ₹25 Cr | ₹20 Cr | ₹8.62 Cr | ₹25 Cr | ₹3.27 Cr |
| Short Term Loans and Advances | ₹167 Cr | ₹155 Cr | ₹158 Cr | ₹205 Cr | ₹125 Cr |
| Advances recoverable in cash or in kind | ₹38 Cr | ₹27 Cr | ₹22 Cr | ₹13 Cr | ₹24 Cr |
| Advance income tax and TDS | ₹19 Cr | ₹35 Cr | ₹62 Cr | ₹93 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹111 Cr | ₹92 Cr | ₹75 Cr | ₹98 Cr | ₹101 Cr |
| Total Current Assets | ₹1,002 Cr | ₹988 Cr | ₹870 Cr | ₹867 Cr | ₹623 Cr |
| Net Current Assets (Including Current Investments) | ₹193 Cr | ₹342 Cr | ₹389 Cr | ₹349 Cr | ₹216 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,430 Cr | ₹2,178 Cr | ₹1,714 Cr | ₹1,579 Cr | ₹1,334 Cr |
| Contingent Liabilities | ₹163 Cr | ₹164 Cr | ₹89 Cr | ₹60 Cr | ₹56 Cr |
| Total Debt | ₹978 Cr | ₹655 Cr | ₹315 Cr | ₹244 Cr | ₹259 Cr |
| Book Value | 110.17 | 120.02 | 111.51 | 98.17 | 83.45 |
| Adjusted Book Value | 110.17 | 120.02 | 111.51 | 98.17 | 83.45 |
Compare Balance Sheet of peers of INDOCO REMEDIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| INDOCO REMEDIES | ₹2,553.0 Cr | -1.1% | -6.5% | -15.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹406,471.0 Cr | 1.2% | 4.2% | -10.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹172,294.0 Cr | -0.5% | 8.9% | 10.8% | Stock Analytics | |
| CIPLA | ₹127,946.0 Cr | 0.4% | 3.7% | 8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,691.0 Cr | -0% | -2.1% | 6.6% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,214.0 Cr | 2.2% | -1.8% | -4.4% | Stock Analytics | |
INDOCO REMEDIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| INDOCO REMEDIES | -1.1% |
-6.5% |
-15.4% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses