KALYANI STEELS
|
KALYANI STEELS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Authorised | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 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 | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,870 Cr | ₹1,658 Cr | ₹1,346 Cr | ₹1,131 Cr | ₹941 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹-4.14 Cr | ₹-4.14 Cr | - | - | - |
| Profit & Loss Account Balance | ₹1,832 Cr | ₹1,620 Cr | ₹1,294 Cr | ₹1,083 Cr | ₹892 Cr |
| General Reserves | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Other Reserves | - | - | ₹9.49 Cr | ₹6.42 Cr | ₹7.06 Cr |
| Reserve excluding Revaluation Reserve | ₹1,870 Cr | ₹1,658 Cr | ₹1,346 Cr | ₹1,131 Cr | ₹941 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,891 Cr | ₹1,680 Cr | ₹1,367 Cr | ₹1,153 Cr | ₹963 Cr |
| Minority Interest | ₹0.11 Cr | ₹0.11 Cr | - | ₹-3.91 Cr | ₹-3.61 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹83 Cr | ₹190 Cr | ₹18 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹167 Cr | ₹190 Cr | ₹18 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹-83 Cr | - | - | - |
| Unsecured Loans | - | - | - | ₹4.90 Cr | ₹4.58 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 | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | ₹4.90 Cr | ₹4.58 Cr |
| Deferred Tax Assets / Liabilities | ₹24 Cr | ₹21 Cr | ₹21 Cr | ₹27 Cr | ₹31 Cr |
| Deferred Tax Assets | ₹3.85 Cr | ₹3.10 Cr | ₹2.78 Cr | ₹2.17 Cr | ₹3.16 Cr |
| Deferred Tax Liability | ₹28 Cr | ₹24 Cr | ₹24 Cr | ₹29 Cr | ₹34 Cr |
| Other Long Term Liabilities | ₹21 Cr | ₹18 Cr | ₹6.34 Cr | ₹7.39 Cr | ₹11 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹6.11 Cr | ₹5.22 Cr | ₹4.88 Cr | ₹4.21 Cr | ₹3.91 Cr |
| Total Non-Current Liabilities | ₹51 Cr | ₹128 Cr | ₹222 Cr | ₹62 Cr | ₹50 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹304 Cr | ₹206 Cr | ₹456 Cr | ₹235 Cr | ₹315 Cr |
| Sundry Creditors | ₹165 Cr | ₹151 Cr | ₹166 Cr | ₹147 Cr | ₹133 Cr |
| Acceptances | ₹140 Cr | ₹56 Cr | ₹290 Cr | ₹88 Cr | ₹182 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹35 Cr | ₹121 Cr | ₹57 Cr | ₹49 Cr | ₹38 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.08 Cr | ₹3.13 Cr | ₹7.18 Cr | ₹5.92 Cr | ₹6.40 Cr |
| Interest Accrued But Not Due | ₹0.55 Cr | ₹0.25 Cr | ₹1.00 Cr | ₹0.97 Cr | ₹2.11 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹33 Cr | ₹118 Cr | ₹49 Cr | ₹42 Cr | ₹29 Cr |
| Short Term Borrowings | ₹438 Cr | ₹429 Cr | ₹150 Cr | ₹150 Cr | - |
| Secured ST Loans repayable on Demands | ₹154 Cr | ₹252 Cr | - | - | - |
| Working Capital Loans- Sec | - | ₹252 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹284 Cr | ₹-75 Cr | ₹150 Cr | ₹150 Cr | - |
| Short Term Provisions | ₹12 Cr | ₹8.54 Cr | ₹5.52 Cr | ₹4.77 Cr | ₹2.33 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹7.59 Cr | ₹5.77 Cr | ₹3.43 Cr | ₹3.14 Cr | ₹0.39 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.54 Cr | ₹2.77 Cr | ₹2.09 Cr | ₹1.63 Cr | ₹1.94 Cr |
| Total Current Liabilities | ₹789 Cr | ₹765 Cr | ₹668 Cr | ₹439 Cr | ₹355 Cr |
| Total Liabilities | ₹2,732 Cr | ₹2,573 Cr | ₹2,258 Cr | ₹1,650 Cr | ₹1,365 Cr |
| ASSETS | |||||
| Gross Block | ₹1,395 Cr | ₹1,441 Cr | ₹957 Cr | ₹935 Cr | ₹927 Cr |
| Less: Accumulated Depreciation | ₹717 Cr | ₹707 Cr | ₹598 Cr | ₹553 Cr | ₹509 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹678 Cr | ₹734 Cr | ₹358 Cr | ₹382 Cr | ₹418 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹429 Cr | ₹381 Cr | ₹154 Cr | ₹11 Cr | ₹5.22 Cr |
| Non Current Investments | ₹2.62 Cr | ₹2.38 Cr | ₹147 Cr | ₹144 Cr | ₹145 Cr |
| Long Term Investment | ₹2.62 Cr | ₹2.38 Cr | ₹147 Cr | ₹144 Cr | ₹145 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹3.63 Cr | ₹3.39 Cr | ₹147 Cr | ₹147 Cr | ₹147 Cr |
| Long Term Loans & Advances | ₹76 Cr | ₹68 Cr | ₹37 Cr | ₹83 Cr | ₹8.59 Cr |
| Other Non Current Assets | ₹5.33 Cr | ₹15 Cr | ₹2.82 Cr | ₹1.69 Cr | ₹1.68 Cr |
| Total Non-Current Assets | ₹1,191 Cr | ₹1,201 Cr | ₹700 Cr | ₹622 Cr | ₹579 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.45 Cr | ₹38 Cr | - | - | ₹33 Cr |
| Quoted | ₹0.45 Cr | ₹38 Cr | - | - | ₹33 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹299 Cr | ₹287 Cr | ₹218 Cr | ₹119 Cr | ₹126 Cr |
| Raw Materials | ₹124 Cr | ₹106 Cr | ₹122 Cr | ₹60 Cr | ₹41 Cr |
| Work-in Progress | ₹14 Cr | ₹25 Cr | ₹18 Cr | ₹11 Cr | ₹16 Cr |
| Finished Goods | ₹26 Cr | ₹34 Cr | ₹62 Cr | ₹39 Cr | ₹55 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹9.09 Cr | ₹10 Cr |
| Other Inventory | ₹116 Cr | ₹105 Cr | ₹0.32 Cr | ₹0.25 Cr | ₹3.73 Cr |
| Sundry Debtors | ₹431 Cr | ₹421 Cr | ₹318 Cr | ₹249 Cr | ₹236 Cr |
| Debtors more than Six months | ₹2.70 Cr | ₹2.67 Cr | ₹4.19 Cr | ₹4.26 Cr | - |
| Debtors Others | ₹431 Cr | ₹421 Cr | ₹316 Cr | ₹248 Cr | ₹240 Cr |
| Cash and Bank | ₹748 Cr | ₹550 Cr | ₹974 Cr | ₹626 Cr | ₹361 Cr |
| Cash in hand | - | - | - | - | ₹0.05 Cr |
| Balances at Bank | ₹748 Cr | ₹550 Cr | ₹974 Cr | ₹626 Cr | ₹361 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹38 Cr | ₹30 Cr | ₹26 Cr | ₹17 Cr | ₹17 Cr |
| Interest accrued on Investments | ₹31 Cr | ₹22 Cr | ₹22 Cr | ₹15 Cr | ₹14 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹5.54 Cr | ₹3.38 Cr | ₹3.04 Cr | ₹2.26 Cr | ₹1.66 Cr |
| Other current_assets | ₹0.77 Cr | ₹5.10 Cr | ₹1.01 Cr | ₹0.53 Cr | ₹1.37 Cr |
| Short Term Loans and Advances | ₹25 Cr | ₹46 Cr | ₹22 Cr | ₹17 Cr | ₹14 Cr |
| Advances recoverable in cash or in kind | ₹18 Cr | ₹39 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹6.65 Cr | ₹6.98 Cr | ₹9.02 Cr | ₹1.99 Cr | ₹3.12 Cr |
| Total Current Assets | ₹1,541 Cr | ₹1,373 Cr | ₹1,558 Cr | ₹1,028 Cr | ₹786 Cr |
| Net Current Assets (Including Current Investments) | ₹752 Cr | ₹607 Cr | ₹890 Cr | ₹589 Cr | ₹431 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,732 Cr | ₹2,573 Cr | ₹2,258 Cr | ₹1,650 Cr | ₹1,365 Cr |
| Contingent Liabilities | ₹186 Cr | ₹159 Cr | ₹97 Cr | ₹73 Cr | ₹59 Cr |
| Total Debt | ₹438 Cr | ₹596 Cr | ₹340 Cr | ₹173 Cr | ₹4.58 Cr |
| Book Value | 433.28 | 384.80 | 313.24 | 264.19 | 220.60 |
| Adjusted Book Value | 433.28 | 384.80 | 313.24 | 264.19 | 220.60 |
Compare Balance Sheet of peers of KALYANI STEELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALYANI STEELS | ₹3,645.9 Cr | 1.8% | 4.5% | 6.7% | Stock Analytics | |
| JSW STEEL | ₹278,867.0 Cr | -1.9% | 0.1% | 16% | Stock Analytics | |
| TATA STEEL | ₹217,836.0 Cr | 1.3% | 0.7% | 12.3% | Stock Analytics | |
| JINDAL STAINLESS | ₹66,155.5 Cr | 1.3% | 0.2% | 14.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,449.0 Cr | 0.6% | -5.8% | 2.3% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,700.1 Cr | 0% | 4.2% | 14% | Stock Analytics | |
KALYANI STEELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALYANI STEELS | 1.8% |
4.5% |
6.7% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses