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 | ₹20,519.7 Cr | -0.2% | -3% | -5.1% | Stock Analytics | |
ASIAN PAINTS | ₹212,913.0 Cr | -0.3% | -2.3% | -21.5% | Stock Analytics | |
BERGER PAINTS INDIA | ₹66,718.3 Cr | 2.4% | 6.4% | 27.5% | Stock Analytics | |
AKZO NOBEL INDIA | ₹14,708.2 Cr | -2.2% | -4.9% | 27.5% | Stock Analytics | |
INDIGO PAINTS | ₹5,340.1 Cr | 2.6% | 14.1% | -17.8% | Stock Analytics | |
SHALIMAR PAINTS | ₹844.8 Cr | 1% | 3.1% | -28.4% | Stock Analytics |
KANSAI NEROLAC PAINTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KANSAI NEROLAC PAINTS | -0.2% |
-3% |
-5.1% |
SENSEX | 2.1% |
3.7% |
14.3% |
You may also like the below Video Courses