KCP SUGAR AND INDUSTRIES CORPORATION
|
KCP SUGAR AND INDUSTRIES CORPORATION Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 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 | - | - | - | - | - |
| Total Reserves | ₹439 Cr | ₹427 Cr | ₹360 Cr | ₹304 Cr | ₹302 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹319 Cr | ₹307 Cr | ₹242 Cr | ₹186 Cr | ₹183 Cr |
| General Reserves | ₹113 Cr | ₹113 Cr | ₹113 Cr | ₹113 Cr | ₹113 Cr |
| Other Reserves | ₹7.08 Cr | ₹7.60 Cr | ₹5.66 Cr | ₹5.13 Cr | ₹5.59 Cr |
| Reserve excluding Revaluation Reserve | ₹439 Cr | ₹427 Cr | ₹360 Cr | ₹304 Cr | ₹302 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹450 Cr | ₹439 Cr | ₹372 Cr | ₹315 Cr | ₹313 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹3.85 Cr | ₹31 Cr | ₹44 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹3.85 Cr | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹-3.85 Cr | ₹3.85 Cr | ₹31 Cr | ₹44 Cr |
| Unsecured Loans | ₹33 Cr | ₹33 Cr | ₹40 Cr | ₹42 Cr | ₹49 Cr |
| Fixed Deposits - Public | ₹54 Cr | ₹56 Cr | ₹64 Cr | ₹66 Cr | ₹49 Cr |
| 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 | ₹-21 Cr | ₹-23 Cr | ₹-24 Cr | ₹-24 Cr | - |
| Deferred Tax Assets / Liabilities | ₹18 Cr | ₹11 Cr | ₹3.53 Cr | ₹-5.60 Cr | ₹-4.57 Cr |
| Deferred Tax Assets | ₹6.77 Cr | ₹7.17 Cr | ₹7.90 Cr | ₹12 Cr | ₹13 Cr |
| Deferred Tax Liability | ₹25 Cr | ₹18 Cr | ₹11 Cr | ₹6.65 Cr | ₹8.04 Cr |
| Other Long Term Liabilities | ₹0.78 Cr | ₹1.83 Cr | ₹1.70 Cr | ₹0.97 Cr | ₹0.98 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹9.75 Cr |
| Total Non-Current Liabilities | ₹65 Cr | ₹57 Cr | ₹60 Cr | ₹78 Cr | ₹99 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹12 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr | ₹15 Cr |
| Sundry Creditors | ₹12 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr | ₹15 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹42 Cr | ₹62 Cr | ₹69 Cr | ₹75 Cr | ₹61 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹11 Cr | ₹17 Cr | ₹26 Cr | ₹28 Cr | ₹8.06 Cr |
| Interest Accrued But Not Due | ₹1.08 Cr | ₹0.68 Cr | ₹3.29 Cr | ₹1.45 Cr | ₹1.43 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹30 Cr | ₹45 Cr | ₹39 Cr | ₹45 Cr | ₹52 Cr |
| Short Term Borrowings | ₹45 Cr | ₹87 Cr | ₹111 Cr | ₹81 Cr | ₹147 Cr |
| Secured ST Loans repayable on Demands | ₹39 Cr | ₹77 Cr | ₹103 Cr | ₹66 Cr | ₹147 Cr |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹6.00 Cr | ₹10.00 Cr | ₹8.00 Cr | ₹15 Cr | - |
| Short Term Provisions | ₹4.44 Cr | ₹4.16 Cr | ₹1.75 Cr | ₹2.46 Cr | ₹2.79 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.40 Cr | ₹2.75 Cr | - | ₹0.89 Cr | ₹0.66 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹1.12 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.04 Cr | ₹1.42 Cr | ₹1.75 Cr | ₹1.57 Cr | ₹1.01 Cr |
| Total Current Liabilities | ₹103 Cr | ₹171 Cr | ₹196 Cr | ₹179 Cr | ₹226 Cr |
| Total Liabilities | ₹619 Cr | ₹666 Cr | ₹628 Cr | ₹572 Cr | ₹638 Cr |
| ASSETS | |||||
| Gross Block | ₹149 Cr | ₹151 Cr | ₹140 Cr | ₹131 Cr | ₹126 Cr |
| Less: Accumulated Depreciation | ₹51 Cr | ₹50 Cr | ₹45 Cr | ₹39 Cr | ₹35 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹99 Cr | ₹100 Cr | ₹96 Cr | ₹92 Cr | ₹91 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.25 Cr | - | ₹0.06 Cr | ₹0.98 Cr | ₹2.65 Cr |
| Non Current Investments | ₹195 Cr | ₹191 Cr | ₹139 Cr | ₹104 Cr | ₹109 Cr |
| Long Term Investment | ₹195 Cr | ₹191 Cr | ₹139 Cr | ₹104 Cr | ₹109 Cr |
| Quoted | ₹194 Cr | ₹190 Cr | ₹133 Cr | ₹98 Cr | ₹103 Cr |
| Unquoted | ₹1.19 Cr | ₹0.05 Cr | ₹5.98 Cr | ₹6.53 Cr | ₹5.95 Cr |
| Long Term Loans & Advances | ₹5.87 Cr | ₹4.98 Cr | ₹4.96 Cr | ₹5.73 Cr | ₹4.89 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹301 Cr | ₹297 Cr | ₹240 Cr | ₹203 Cr | ₹208 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹78 Cr | ₹73 Cr | ₹71 Cr | ₹76 Cr | ₹69 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹78 Cr | ₹73 Cr | ₹71 Cr | ₹76 Cr | ₹69 Cr |
| Inventories | ₹133 Cr | ₹205 Cr | ₹230 Cr | ₹215 Cr | ₹262 Cr |
| Raw Materials | ₹8.39 Cr | ₹43 Cr | ₹10 Cr | ₹8.76 Cr | ₹8.27 Cr |
| Work-in Progress | ₹10 Cr | ₹14 Cr | ₹5.86 Cr | ₹13 Cr | ₹5.82 Cr |
| Finished Goods | ₹110 Cr | ₹145 Cr | ₹208 Cr | ₹190 Cr | ₹245 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.06 Cr | ₹3.25 Cr | ₹5.88 Cr | ₹3.33 Cr | ₹2.84 Cr |
| Other Inventory | ₹0.18 Cr | - | ₹0.01 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Sundry Debtors | ₹49 Cr | ₹29 Cr | ₹22 Cr | ₹29 Cr | ₹46 Cr |
| Debtors more than Six months | ₹12 Cr | ₹14 Cr | ₹16 Cr | ₹9.49 Cr | ₹13 Cr |
| Debtors Others | ₹38 Cr | ₹17 Cr | ₹8.54 Cr | ₹21 Cr | ₹34 Cr |
| Cash and Bank | ₹48 Cr | ₹47 Cr | ₹47 Cr | ₹26 Cr | ₹14 Cr |
| Cash in hand | ₹0.06 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.01 Cr |
| Balances at Bank | ₹48 Cr | ₹47 Cr | ₹47 Cr | ₹26 Cr | ₹14 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.56 Cr | ₹1.28 Cr | ₹0.72 Cr | ₹1.10 Cr | ₹19 Cr |
| Interest accrued on Investments | ₹0.46 Cr | ₹0.09 Cr | - | - | ₹0.01 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.10 Cr | ₹1.18 Cr | ₹0.72 Cr | ₹1.10 Cr | ₹0.84 Cr |
| Other current_assets | - | - | - | - | ₹18 Cr |
| Short Term Loans and Advances | ₹7.65 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
| Advances recoverable in cash or in kind | ₹7.39 Cr | ₹10 Cr | ₹7.32 Cr | ₹12 Cr | ₹7.13 Cr |
| Advance income tax and TDS | ₹0.04 Cr | ₹0.02 Cr | ₹3.43 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.23 Cr | ₹1.45 Cr | ₹1.42 Cr | ₹0.33 Cr | ₹5.38 Cr |
| Total Current Assets | ₹317 Cr | ₹367 Cr | ₹383 Cr | ₹361 Cr | ₹422 Cr |
| Net Current Assets (Including Current Investments) | ₹214 Cr | ₹196 Cr | ₹187 Cr | ₹181 Cr | ₹196 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹619 Cr | ₹666 Cr | ₹628 Cr | ₹572 Cr | ₹638 Cr |
| Contingent Liabilities | ₹7.77 Cr | ₹8.04 Cr | ₹33 Cr | ₹31 Cr | ₹29 Cr |
| Total Debt | ₹99 Cr | ₹147 Cr | ₹185 Cr | ₹190 Cr | ₹270 Cr |
| Book Value | - | 38.69 | 32.79 | 27.81 | 27.63 |
| Adjusted Book Value | 39.71 | 38.69 | 32.79 | 27.81 | 27.63 |
Compare Balance Sheet of peers of KCP SUGAR AND INDUSTRIES CORPORATION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KCP SUGAR AND INDUSTRIES CORPORATION | ₹311.4 Cr | -1.9% | -11.4% | -35.7% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,288.6 Cr | 0.2% | -0.1% | 31.6% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,229.1 Cr | -1.9% | -0.6% | -14.2% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,905.5 Cr | -0.9% | 1.4% | -3.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,004.5 Cr | 0.1% | -4.5% | -29.5% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,575.2 Cr | 3.5% | 11.4% | -3.3% | Stock Analytics | |
KCP SUGAR AND INDUSTRIES CORPORATION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KCP SUGAR AND INDUSTRIES CORPORATION | -1.9% |
-11.4% |
-35.7% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses