KANSAI NEROLAC PAINTS
|
KANSAI NEROLAC PAINTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹81 Cr | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
| Equity - Authorised | ₹85 Cr | ₹85 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
| Equity - Issued | ₹81 Cr | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
| Equity Paid Up | ₹81 Cr | ₹81 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹12 Cr | ₹16 Cr | ₹3.75 Cr | - | - |
| Total Reserves | ₹6,330 Cr | ₹5,486 Cr | ₹4,476 Cr | ₹4,078 Cr | ₹3,999 Cr |
| Securities Premium | ₹1.88 Cr | - | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Capital Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
| Profit & Loss Account Balance | ₹5,842 Cr | ₹5,005 Cr | ₹3,970 Cr | ₹3,582 Cr | ₹3,504 Cr |
| General Reserves | ₹474 Cr | ₹474 Cr | ₹489 Cr | ₹489 Cr | ₹489 Cr |
| Other Reserves | ₹12 Cr | ₹6.04 Cr | ₹4.88 Cr | ₹-5.53 Cr | ₹-6.54 Cr |
| Reserve excluding Revaluation Reserve | ₹6,330 Cr | ₹5,486 Cr | ₹4,476 Cr | ₹4,078 Cr | ₹3,999 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹6,423 Cr | ₹5,583 Cr | ₹4,534 Cr | ₹4,132 Cr | ₹4,053 Cr |
| Minority Interest | ₹-19 Cr | ₹16 Cr | ₹27 Cr | ₹19 Cr | ₹36 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹30 Cr | ₹15 Cr | ₹4.69 Cr | ₹11 Cr | ₹17 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹30 Cr | ₹15 Cr | ₹4.69 Cr | ₹11 Cr | ₹17 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹164 Cr | ₹126 Cr | ₹112 Cr | ₹106 Cr | ₹109 Cr |
| Deferred Tax Assets | ₹32 Cr | ₹39 Cr | ₹41 Cr | ₹39 Cr | ₹36 Cr |
| Deferred Tax Liability | ₹196 Cr | ₹165 Cr | ₹153 Cr | ₹146 Cr | ₹145 Cr |
| Other Long Term Liabilities | ₹145 Cr | ₹125 Cr | ₹100 Cr | ₹92 Cr | ₹77 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr | ₹0.45 Cr |
| Total Non-Current Liabilities | ₹362 Cr | ₹291 Cr | ₹239 Cr | ₹232 Cr | ₹204 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,101 Cr | ₹1,052 Cr | ₹1,016 Cr | ₹981 Cr | ₹907 Cr |
| Sundry Creditors | ₹967 Cr | ₹996 Cr | ₹961 Cr | ₹981 Cr | ₹907 Cr |
| Acceptances | ₹134 Cr | ₹56 Cr | ₹54 Cr | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹230 Cr | ₹334 Cr | ₹319 Cr | ₹134 Cr | ₹157 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹21 Cr | ₹14 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹210 Cr | ₹319 Cr | ₹301 Cr | ₹115 Cr | ₹141 Cr |
| Short Term Borrowings | ₹88 Cr | ₹101 Cr | ₹149 Cr | ₹186 Cr | ₹150 Cr |
| Secured ST Loans repayable on Demands | ₹88 Cr | ₹101 Cr | ₹149 Cr | ₹184 Cr | ₹150 Cr |
| Working Capital Loans- Sec | ₹64 Cr | ₹70 Cr | ₹67 Cr | ₹88 Cr | ₹84 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | ₹1.66 Cr | ₹0.05 Cr |
| Other Unsecured Loans | ₹-64 Cr | ₹-70 Cr | ₹-67 Cr | ₹-88 Cr | ₹-84 Cr |
| Short Term Provisions | ₹32 Cr | ₹34 Cr | ₹23 Cr | ₹26 Cr | ₹27 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹4.23 Cr | ₹2.44 Cr | ₹2.44 Cr | ₹8.85 Cr | ₹8.78 Cr |
| Provision for post retirement benefits | ₹1.94 Cr | ₹1.94 Cr | ₹1.94 Cr | ₹1.94 Cr | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹25 Cr | ₹30 Cr | ₹19 Cr | ₹15 Cr | ₹18 Cr |
| Total Current Liabilities | ₹1,451 Cr | ₹1,521 Cr | ₹1,507 Cr | ₹1,326 Cr | ₹1,241 Cr |
| Total Liabilities | ₹8,217 Cr | ₹7,410 Cr | ₹6,306 Cr | ₹5,709 Cr | ₹5,533 Cr |
| ASSETS | |||||
| Gross Block | ₹4,010 Cr | ₹3,776 Cr | ₹3,542 Cr | ₹3,270 Cr | ₹3,038 Cr |
| Less: Accumulated Depreciation | ₹1,764 Cr | ₹1,594 Cr | ₹1,434 Cr | ₹1,274 Cr | ₹1,126 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,246 Cr | ₹2,182 Cr | ₹2,108 Cr | ₹1,996 Cr | ₹1,912 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹221 Cr | ₹149 Cr | ₹113 Cr | ₹225 Cr | ₹207 Cr |
| Non Current Investments | ₹3.81 Cr | ₹3.72 Cr | ₹3.23 Cr | ₹1.08 Cr | ₹0.95 Cr |
| Long Term Investment | ₹3.81 Cr | ₹3.72 Cr | ₹3.23 Cr | ₹1.08 Cr | ₹0.95 Cr |
| Quoted | ₹1.74 Cr | ₹1.65 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.57 Cr |
| Unquoted | ₹2.07 Cr | ₹2.07 Cr | ₹2.34 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Long Term Loans & Advances | ₹293 Cr | ₹279 Cr | ₹248 Cr | ₹249 Cr | ₹233 Cr |
| Other Non Current Assets | ₹95 Cr | ₹43 Cr | ₹31 Cr | ₹8.27 Cr | ₹2.87 Cr |
| Total Non-Current Assets | ₹2,865 Cr | ₹2,661 Cr | ₹2,503 Cr | ₹2,479 Cr | ₹2,355 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹1,846 Cr | ₹1,323 Cr | ₹498 Cr | ₹209 Cr | ₹668 Cr |
| Quoted | ₹8.27 Cr | ₹8.93 Cr | ₹12 Cr | ₹9.52 Cr | ₹16 Cr |
| Unquoted | ₹1,838 Cr | ₹1,314 Cr | ₹487 Cr | ₹200 Cr | ₹652 Cr |
| Inventories | ₹1,665 Cr | ₹1,687 Cr | ₹1,729 Cr | ₹1,630 Cr | ₹1,198 Cr |
| Raw Materials | ₹478 Cr | ₹490 Cr | ₹531 Cr | ₹527 Cr | ₹394 Cr |
| Work-in Progress | ₹152 Cr | ₹157 Cr | ₹143 Cr | ₹143 Cr | ₹101 Cr |
| Finished Goods | ₹918 Cr | ₹903 Cr | ₹929 Cr | ₹849 Cr | ₹615 Cr |
| Packing Materials | ₹20 Cr | ₹20 Cr | ₹23 Cr | ₹23 Cr | ₹19 Cr |
| Stores  and Spare | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr |
| Other Inventory | ₹80 Cr | ₹100 Cr | ₹89 Cr | ₹75 Cr | ₹58 Cr |
| Sundry Debtors | ₹1,357 Cr | ₹1,335 Cr | ₹1,238 Cr | ₹1,093 Cr | ₹956 Cr |
| Debtors more than Six months | ₹146 Cr | ₹154 Cr | ₹106 Cr | ₹97 Cr | ₹80 Cr |
| Debtors Others | ₹1,303 Cr | ₹1,238 Cr | ₹1,184 Cr | ₹1,046 Cr | ₹923 Cr |
| Cash and Bank | ₹290 Cr | ₹260 Cr | ₹127 Cr | ₹106 Cr | ₹125 Cr |
| Cash in hand | ₹0.46 Cr | ₹0.44 Cr | ₹0.27 Cr | ₹1.11 Cr | ₹0.30 Cr |
| Balances at Bank | ₹267 Cr | ₹234 Cr | ₹104 Cr | ₹82 Cr | ₹107 Cr |
| Other cash and bank balances | ₹23 Cr | ₹26 Cr | ₹22 Cr | ₹23 Cr | ₹17 Cr |
| Other Current Assets | ₹80 Cr | ₹61 Cr | ₹40 Cr | ₹36 Cr | ₹76 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹61 Cr | ₹54 Cr | ₹33 Cr | ₹13 Cr | ₹18 Cr |
| Other current_assets | ₹19 Cr | ₹6.63 Cr | ₹7.02 Cr | ₹23 Cr | ₹58 Cr |
| Short Term Loans and Advances | ₹115 Cr | ₹83 Cr | ₹171 Cr | ₹156 Cr | ₹155 Cr |
| Advances recoverable in cash or in kind | ₹56 Cr | ₹48 Cr | ₹59 Cr | ₹56 Cr | ₹52 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹58 Cr | ₹35 Cr | ₹112 Cr | ₹100 Cr | ₹103 Cr |
| Total Current Assets | ₹5,352 Cr | ₹4,749 Cr | ₹3,803 Cr | ₹3,230 Cr | ₹3,178 Cr |
| Net Current Assets (Including Current Investments) | ₹3,902 Cr | ₹3,228 Cr | ₹2,296 Cr | ₹1,904 Cr | ₹1,937 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,217 Cr | ₹7,410 Cr | ₹6,306 Cr | ₹5,709 Cr | ₹5,533 Cr |
| Contingent Liabilities | ₹52 Cr | ₹134 Cr | ₹71 Cr | ₹147 Cr | ₹148 Cr |
| Total Debt | ₹118 Cr | ₹121 Cr | ₹160 Cr | ₹203 Cr | ₹173 Cr |
| Book Value | - | 68.86 | 84.06 | 76.68 | 75.21 |
| Adjusted Book Value | 79.30 | 68.86 | 56.04 | 51.12 | 50.14 |
Compare Balance Sheet of peers of KANSAI NEROLAC PAINTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KANSAI NEROLAC PAINTS | ₹20,135.7 Cr | 1.1% | 1.3% | -12.2% | Stock Analytics | |
| ASIAN PAINTS | ₹276,163.0 Cr | 10% | 22.8% | -2.5% | Stock Analytics | |
| BERGER PAINTS INDIA | ₹67,482.0 Cr | 8.8% | 8.4% | 8.5% | Stock Analytics | |
| AKZO NOBEL INDIA | ₹15,255.8 Cr | 2.6% | 0.3% | -20.8% | Stock Analytics | |
| INDIGO PAINTS | ₹6,168.5 Cr | 28.8% | 24% | -24.3% | Stock Analytics | |
| SHALIMAR PAINTS | ₹614.6 Cr | -2.4% | -10% | -35% | Stock Analytics | |
KANSAI NEROLAC PAINTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KANSAI NEROLAC PAINTS | 1.1% |
1.3% |
-12.2% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses