KIC METALIKS
|
KIC METALIKS Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
| Equity Paid Up | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr | ₹7.10 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹167 Cr | ₹173 Cr | ₹171 Cr | ₹152 Cr | ₹114 Cr |
| Securities Premium | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹99 Cr | ₹105 Cr | ₹103 Cr | ₹84 Cr | ₹79 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹15 Cr |
| Reserve excluding Revaluation Reserve | ₹167 Cr | ₹173 Cr | ₹171 Cr | ₹152 Cr | ₹114 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹174 Cr | ₹180 Cr | ₹178 Cr | ₹159 Cr | ₹121 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.87 Cr | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹5.50 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1.25 Cr | ₹10.00 Cr | ₹15 Cr | ₹23 Cr | ₹5.04 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹0.62 Cr | ₹0.52 Cr | ₹0.47 Cr | ₹0.82 Cr | ₹0.45 Cr |
| Unsecured Loans | - | - | - | ₹16 Cr | ₹57 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | ₹16 Cr | ₹21 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹37 Cr |
| Deferred Tax Assets / Liabilities | ₹25 Cr | ₹31 Cr | ₹32 Cr | ₹23 Cr | ₹16 Cr |
| Deferred Tax Assets | ₹6.01 Cr | ₹2.85 Cr | ₹2.58 Cr | ₹4.72 Cr | ₹12 Cr |
| Deferred Tax Liability | ₹31 Cr | ₹33 Cr | ₹34 Cr | ₹28 Cr | ₹27 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.06 Cr | ₹2.96 Cr | ₹3.04 Cr | ₹2.89 Cr | ₹1.62 Cr |
| Total Non-Current Liabilities | ₹29 Cr | ₹44 Cr | ₹50 Cr | ₹65 Cr | ₹80 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹91 Cr | ₹64 Cr | ₹22 Cr | ₹11 Cr | ₹60 Cr |
| Sundry Creditors | ₹91 Cr | ₹64 Cr | ₹22 Cr | ₹11 Cr | ₹60 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹17 Cr | ₹22 Cr | ₹36 Cr | ₹15 Cr | ₹85 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.97 Cr | ₹8.37 Cr | ₹18 Cr | ₹4.56 Cr | ₹54 Cr |
| Interest Accrued But Not Due | ₹0.06 Cr | ₹0.13 Cr | ₹0.18 Cr | ₹1.77 Cr | ₹2.94 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹12 Cr | ₹14 Cr | ₹17 Cr | ₹9.09 Cr | ₹28 Cr |
| Short Term Borrowings | ₹117 Cr | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr |
| Secured ST Loans repayable on Demands | ₹117 Cr | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr |
| Working Capital Loans- Sec | ₹117 Cr | ₹114 Cr | ₹105 Cr | ₹109 Cr | ₹49 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-117 Cr | ₹-114 Cr | ₹-105 Cr | ₹-109 Cr | ₹-49 Cr |
| Short Term Provisions | ₹0.59 Cr | ₹0.71 Cr | ₹6.07 Cr | ₹31 Cr | ₹20 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.27 Cr | ₹5.28 Cr | ₹31 Cr | ₹20 Cr |
| Provision for post retirement benefits | - | - | - | ₹0.02 Cr | ₹0.03 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.59 Cr | ₹0.45 Cr | ₹0.79 Cr | ₹0.14 Cr | ₹0.18 Cr |
| Total Current Liabilities | ₹225 Cr | ₹201 Cr | ₹169 Cr | ₹168 Cr | ₹215 Cr |
| Total Liabilities | ₹428 Cr | ₹425 Cr | ₹397 Cr | ₹392 Cr | ₹415 Cr |
| ASSETS | |||||
| Gross Block | ₹267 Cr | ₹267 Cr | ₹265 Cr | ₹220 Cr | ₹229 Cr |
| Less: Accumulated Depreciation | ₹92 Cr | ₹77 Cr | ₹63 Cr | ₹48 Cr | ₹40 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹175 Cr | ₹189 Cr | ₹202 Cr | ₹171 Cr | ₹189 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹7.20 Cr | ₹1.74 Cr | ₹1.69 Cr | ₹36 Cr | ₹0.96 Cr |
| Non Current Investments | - | - | - | - | ₹0.05 Cr |
| Long Term Investment | - | - | - | - | ₹0.05 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | ₹0.05 Cr |
| Long Term Loans & Advances | ₹0.06 Cr | - | ₹0.85 Cr | ₹1.05 Cr | ₹0.66 Cr |
| Other Non Current Assets | ₹0.17 Cr | ₹2.21 Cr | ₹2.13 Cr | ₹2.11 Cr | - |
| Total Non-Current Assets | ₹183 Cr | ₹193 Cr | ₹207 Cr | ₹211 Cr | ₹190 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹193 Cr | ₹210 Cr | ₹162 Cr | ₹83 Cr | ₹104 Cr |
| Raw Materials | ₹152 Cr | ₹157 Cr | ₹134 Cr | ₹76 Cr | ₹97 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹20 Cr | ₹35 Cr | ₹18 Cr | ₹1.64 Cr | ₹3.06 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹21 Cr | ₹17 Cr | ₹9.33 Cr | ₹5.07 Cr | ₹3.75 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹40 Cr | ₹7.45 Cr | ₹2.15 Cr | ₹1.44 Cr | ₹8.17 Cr |
| Debtors more than Six months | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.03 Cr | - |
| Debtors Others | ₹40 Cr | ₹7.45 Cr | ₹2.16 Cr | ₹1.43 Cr | ₹8.19 Cr |
| Cash and Bank | ₹5.08 Cr | ₹4.18 Cr | ₹2.99 Cr | ₹2.34 Cr | ₹11 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹5.05 Cr | ₹4.15 Cr | ₹2.96 Cr | ₹2.32 Cr | ₹11 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.19 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.14 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.19 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.14 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹6.90 Cr | ₹9.89 Cr | ₹24 Cr | ₹90 Cr | ₹101 Cr |
| Advances recoverable in cash or in kind | ₹1.32 Cr | ₹5.32 Cr | ₹16 Cr | ₹60 Cr | ₹82 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹5.58 Cr | ₹4.57 Cr | ₹7.91 Cr | ₹30 Cr | ₹19 Cr |
| Total Current Assets | ₹245 Cr | ₹232 Cr | ₹191 Cr | ₹176 Cr | ₹225 Cr |
| Net Current Assets (Including Current Investments) | ₹20 Cr | ₹31 Cr | ₹21 Cr | ₹8.84 Cr | ₹10 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹428 Cr | ₹425 Cr | ₹397 Cr | ₹392 Cr | ₹415 Cr |
| Contingent Liabilities | ₹6.34 Cr | ₹6.34 Cr | ₹3.93 Cr | ₹2.90 Cr | ₹3.50 Cr |
| Total Debt | ₹124 Cr | ₹130 Cr | ₹128 Cr | ₹156 Cr | ₹131 Cr |
| Book Value | 49.04 | 50.75 | 50.09 | 44.89 | 33.99 |
| Adjusted Book Value | 49.04 | 50.75 | 50.09 | 44.89 | 33.99 |
Compare Balance Sheet of peers of KIC METALIKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIC METALIKS | ₹97.3 Cr | -6.3% | -10.1% | -37.2% | Stock Analytics | |
| JINDAL STEEL & POWER | ₹102,279.0 Cr | -3.2% | -6.9% | 7.6% | Stock Analytics | |
| LLOYDS METALS & ENERGY | ₹65,509.3 Cr | 0.6% | -7.6% | 14.2% | Stock Analytics | |
| JAI BALAJI INDUSTRIES | ₹5,780.0 Cr | -4.3% | -29.1% | -67.6% | Stock Analytics | |
| STEEL EXCHANGE INDIA | ₹1,042.7 Cr | -4.6% | -7.3% | -21.5% | Stock Analytics | |
| SURAJ PRODUCTS | ₹270.0 Cr | -8.2% | -32.2% | -51.1% | Stock Analytics | |
KIC METALIKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIC METALIKS | -6.3% |
-10.1% |
-37.2% |
| SENSEX | -0.6% |
1.7% |
4.6% |
You may also like the below Video Courses