KAMDHENU
|
KAMDHENU Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹17 Cr | ₹24 Cr | - | - | - |
| Total Reserves | ₹271 Cr | ₹186 Cr | ₹140 Cr | ₹197 Cr | ₹168 Cr |
| Securities Premium | ₹28 Cr | - | - | ₹53 Cr | ₹53 Cr |
| Capital Reserves | - | - | - | - | ₹1.81 Cr |
| Profit & Loss Account Balance | ₹242 Cr | ₹187 Cr | ₹141 Cr | ₹145 Cr | ₹113 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹2.21 Cr | ₹-0.38 Cr | ₹-0.84 Cr | ₹-0.39 Cr | ₹-0.12 Cr |
| Reserve excluding Revaluation Reserve | ₹271 Cr | ₹186 Cr | ₹140 Cr | ₹197 Cr | ₹168 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹316 Cr | ₹237 Cr | ₹167 Cr | ₹224 Cr | ₹195 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | ₹13 Cr | ₹2.36 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | ₹18 Cr | ₹8.16 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | ₹-4.89 Cr | ₹-5.80 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 | ₹5.24 Cr | ₹3.58 Cr | ₹1.00 Cr | ₹3.54 Cr | ₹5.42 Cr |
| Deferred Tax Assets | ₹1.97 Cr | ₹1.96 Cr | ₹5.29 Cr | ₹6.34 Cr | ₹4.80 Cr |
| Deferred Tax Liability | ₹7.20 Cr | ₹5.54 Cr | ₹6.29 Cr | ₹9.88 Cr | ₹10 Cr |
| Other Long Term Liabilities | ₹6.55 Cr | ₹7.37 Cr | ₹8.02 Cr | ₹14 Cr | ₹12 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.27 Cr | ₹0.98 Cr | ₹3.29 Cr | ₹5.64 Cr | ₹4.16 Cr |
| Total Non-Current Liabilities | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹36 Cr | ₹24 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹90 Cr | ₹99 Cr |
| Sundry Creditors | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹90 Cr | ₹99 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹9.72 Cr | ₹10 Cr | ₹9.41 Cr | ₹39 Cr | ₹28 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.58 Cr | ₹0.61 Cr | ₹2.21 Cr | ₹3.53 Cr | ₹2.49 Cr |
| Interest Accrued But Not Due | - | - | - | ₹0.33 Cr | ₹0.54 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹9.14 Cr | ₹9.72 Cr | ₹7.20 Cr | ₹35 Cr | ₹25 Cr |
| Short Term Borrowings | - | - | - | ₹69 Cr | ₹85 Cr |
| Secured ST Loans repayable on Demands | - | - | - | ₹69 Cr | ₹85 Cr |
| Working Capital Loans- Sec | - | - | - | ₹69 Cr | ₹85 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | ₹-69 Cr | ₹-85 Cr |
| Short Term Provisions | ₹2.05 Cr | ₹0.41 Cr | ₹0.94 Cr | ₹1.14 Cr | ₹0.66 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.94 Cr | ₹0.35 Cr | ₹0.42 Cr | ₹0.24 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.11 Cr | ₹0.06 Cr | ₹0.52 Cr | ₹0.90 Cr | ₹0.66 Cr |
| Total Current Liabilities | ₹39 Cr | ₹35 Cr | ₹30 Cr | ₹199 Cr | ₹212 Cr |
| Total Liabilities | ₹368 Cr | ₹284 Cr | ₹209 Cr | ₹460 Cr | ₹431 Cr |
| ASSETS | |||||
| Gross Block | ₹72 Cr | ₹70 Cr | ₹69 Cr | ₹132 Cr | ₹122 Cr |
| Less: Accumulated Depreciation | ₹30 Cr | ₹25 Cr | ₹22 Cr | ₹38 Cr | ₹31 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹42 Cr | ₹45 Cr | ₹47 Cr | ₹94 Cr | ₹91 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | ₹1.00 Cr | ₹0.76 Cr |
| Non Current Investments | ₹24 Cr | ₹4.96 Cr | ₹4.73 Cr | ₹6.36 Cr | ₹2.39 Cr |
| Long Term Investment | ₹24 Cr | ₹4.96 Cr | ₹4.73 Cr | ₹6.36 Cr | ₹2.39 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹24 Cr | ₹4.96 Cr | ₹7.20 Cr | ₹7.81 Cr | ₹3.46 Cr |
| Long Term Loans & Advances | ₹25 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹13 Cr |
| Other Non Current Assets | ₹0.01 Cr | ₹8.44 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹1.32 Cr |
| Total Non-Current Assets | ₹91 Cr | ₹72 Cr | ₹65 Cr | ₹117 Cr | ₹108 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹163 Cr | ₹79 Cr | ₹9.50 Cr | ₹9.68 Cr | ₹6.17 Cr |
| Quoted | ₹146 Cr | ₹79 Cr | ₹9.50 Cr | - | - |
| Unquoted | ₹17 Cr | - | - | ₹9.68 Cr | ₹6.17 Cr |
| Inventories | ₹17 Cr | ₹12 Cr | ₹15 Cr | ₹77 Cr | ₹67 Cr |
| Raw Materials | ₹4.33 Cr | ₹3.74 Cr | ₹2.55 Cr | ₹3.07 Cr | ₹10 Cr |
| Work-in Progress | ₹0.21 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.31 Cr | ₹0.20 Cr |
| Finished Goods | ₹8.81 Cr | ₹3.81 Cr | ₹7.09 Cr | ₹54 Cr | ₹43 Cr |
| Packing Materials | ₹0.02 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹13 Cr | ₹3.39 Cr |
| Stores  and Spare | ₹3.19 Cr | ₹3.41 Cr | ₹4.15 Cr | ₹4.01 Cr | ₹3.49 Cr |
| Other Inventory | ₹0.58 Cr | ₹0.82 Cr | ₹0.57 Cr | ₹3.71 Cr | ₹6.64 Cr |
| Sundry Debtors | ₹45 Cr | ₹55 Cr | ₹82 Cr | ₹198 Cr | ₹200 Cr |
| Debtors more than Six months | ₹6.32 Cr | ₹14 Cr | ₹38 Cr | ₹52 Cr | ₹56 Cr |
| Debtors Others | ₹41 Cr | ₹46 Cr | ₹53 Cr | ₹159 Cr | ₹153 Cr |
| Cash and Bank | ₹43 Cr | ₹54 Cr | ₹12 Cr | ₹16 Cr | ₹4.08 Cr |
| Cash in hand | ₹0.36 Cr | ₹0.25 Cr | ₹0.29 Cr | ₹3.40 Cr | ₹0.20 Cr |
| Balances at Bank | ₹43 Cr | ₹54 Cr | ₹12 Cr | ₹12 Cr | ₹3.88 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.58 Cr | ₹1.15 Cr | ₹0.45 Cr | ₹4.99 Cr | ₹27 Cr |
| Interest accrued on Investments | ₹0.91 Cr | ₹0.53 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.42 Cr | ₹0.40 Cr | ₹0.26 Cr | ₹0.71 Cr | ₹0.86 Cr |
| Other current_assets | ₹0.25 Cr | ₹0.22 Cr | ₹0.18 Cr | ₹4.26 Cr | ₹26 Cr |
| Short Term Loans and Advances | ₹7.96 Cr | ₹11 Cr | ₹25 Cr | ₹36 Cr | ₹19 Cr |
| Advances recoverable in cash or in kind | ₹9.23 Cr | ₹11 Cr | ₹24 Cr | ₹36 Cr | ₹17 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-1.27 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹2.41 Cr |
| Total Current Assets | ₹277 Cr | ₹212 Cr | ₹143 Cr | ₹343 Cr | ₹323 Cr |
| Net Current Assets (Including Current Investments) | ₹238 Cr | ₹177 Cr | ₹114 Cr | ₹143 Cr | ₹111 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹368 Cr | ₹284 Cr | ₹209 Cr | ₹460 Cr | ₹431 Cr |
| Contingent Liabilities | ₹9.07 Cr | ₹9.18 Cr | ₹65 Cr | ₹9.16 Cr | ₹3.81 Cr |
| Total Debt | - | - | - | ₹87 Cr | ₹94 Cr |
| Book Value | - | 79.12 | 61.88 | 83.31 | 72.31 |
| Adjusted Book Value | 10.79 | 7.91 | 6.19 | 8.33 | 7.23 |
Compare Balance Sheet of peers of KAMDHENU
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KAMDHENU | ₹781.7 Cr | 1.1% | -1% | -37.5% | Stock Analytics | |
| JSW STEEL | ₹294,934.0 Cr | 4.8% | 5.5% | 25.1% | Stock Analytics | |
| TATA STEEL | ₹228,385.0 Cr | 3.6% | 8.5% | 23.4% | Stock Analytics | |
| JINDAL STAINLESS | ₹62,157.1 Cr | -7.1% | 2.2% | 16.8% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹56,650.1 Cr | 5.5% | 1.8% | 19.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,742.7 Cr | 1.5% | 6.2% | 23.1% | Stock Analytics | |
KAMDHENU Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KAMDHENU | 1.1% |
-1% |
-37.5% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses