KIRI INDUSTRIES
|
KIRI INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹56 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹34 Cr |
| Equity - Authorised | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
| Equity - Issued | ₹56 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹34 Cr |
| Equity Paid Up | ₹56 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹34 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹179 Cr | - | - | - | - |
| Total Reserves | ₹3,012 Cr | ₹2,732 Cr | ₹2,627 Cr | ₹2,521 Cr | ₹2,151 Cr |
| Securities Premium | ₹622 Cr | ₹485 Cr | ₹485 Cr | ₹485 Cr | ₹482 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,400 Cr | ₹2,230 Cr | ₹2,097 Cr | ₹1,990 Cr | ₹1,602 Cr |
| General Reserves | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Other Reserves | ₹-26 Cr | ₹0.47 Cr | ₹29 Cr | ₹29 Cr | ₹51 Cr |
| Reserve excluding Revaluation Reserve | ₹3,012 Cr | ₹2,732 Cr | ₹2,627 Cr | ₹2,521 Cr | ₹2,151 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,247 Cr | ₹2,784 Cr | ₹2,679 Cr | ₹2,573 Cr | ₹2,184 Cr |
| Minority Interest | ₹0.00 Cr | ₹0.00 Cr | ₹-0.02 Cr | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,073 Cr | ₹24 Cr | ₹15 Cr | ₹0.71 Cr | ₹69 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | ₹12 Cr | - | - | - |
| Term Loans - Banks | ₹0.04 Cr | ₹0.08 Cr | ₹0.18 Cr | ₹69 Cr | ₹53 Cr |
| Term Loans - Institutions | ₹1,073 Cr | ₹12 Cr | ₹15 Cr | - | ₹68 Cr |
| Other Secured | - | - | - | ₹-69 Cr | ₹-53 Cr |
| Unsecured Loans | ₹42 Cr | - | ₹26 Cr | ₹26 Cr | ₹27 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | ₹42 Cr | - | ₹26 Cr | ₹26 Cr | ₹20 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹6.50 Cr |
| Deferred Tax Assets / Liabilities | ₹-22 Cr | ₹-20 Cr | ₹-15 Cr | ₹-13 Cr | ₹-7.19 Cr |
| Deferred Tax Assets | ₹76 Cr | ₹78 Cr | ₹78 Cr | ₹78 Cr | ₹67 Cr |
| Deferred Tax Liability | ₹54 Cr | ₹57 Cr | ₹63 Cr | ₹64 Cr | ₹60 Cr |
| Other Long Term Liabilities | ₹114 Cr | ₹1.98 Cr | ₹1.14 Cr | ₹1.32 Cr | ₹1.22 Cr |
| Long Term Trade Payables | - | - | ₹2.72 Cr | ₹1.70 Cr | ₹0.52 Cr |
| Long Term Provisions | ₹7.02 Cr | ₹5.92 Cr | ₹5.50 Cr | ₹5.40 Cr | ₹16 Cr |
| Total Non-Current Liabilities | ₹1,213 Cr | ₹11 Cr | ₹36 Cr | ₹22 Cr | ₹105 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹213 Cr | ₹384 Cr | ₹394 Cr | ₹325 Cr | ₹256 Cr |
| Sundry Creditors | ₹213 Cr | ₹384 Cr | ₹394 Cr | ₹325 Cr | ₹256 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹25 Cr | ₹158 Cr | ₹74 Cr | ₹137 Cr | ₹144 Cr |
| Bank Overdraft / Short term credit | ₹0.10 Cr | ₹4.32 Cr | ₹4.30 Cr | - | - |
| Advances received from customers | ₹6.59 Cr | ₹30 Cr | ₹39 Cr | ₹35 Cr | ₹37 Cr |
| Interest Accrued But Not Due | ₹0.24 Cr | ₹11 Cr | ₹1.02 Cr | ₹0.92 Cr | ₹0.75 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹18 Cr | ₹113 Cr | ₹30 Cr | ₹102 Cr | ₹106 Cr |
| Short Term Borrowings | ₹4.88 Cr | ₹6.16 Cr | ₹4.07 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Secured ST Loans repayable on Demands | ₹4.88 Cr | ₹5.61 Cr | ₹3.52 Cr | - | - |
| Working Capital Loans- Sec | ₹4.88 Cr | ₹5.61 Cr | ₹3.52 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-4.88 Cr | ₹-5.06 Cr | ₹-2.97 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Short Term Provisions | ₹1.17 Cr | ₹1.93 Cr | ₹2.26 Cr | ₹3.70 Cr | ₹2.46 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.21 Cr | - | ₹0.08 Cr | ₹1.07 Cr | ₹0.20 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.96 Cr | ₹1.93 Cr | ₹2.18 Cr | ₹2.63 Cr | ₹2.26 Cr |
| Total Current Liabilities | ₹243 Cr | ₹550 Cr | ₹475 Cr | ₹466 Cr | ₹403 Cr |
| Total Liabilities | ₹4,703 Cr | ₹3,345 Cr | ₹3,190 Cr | ₹3,061 Cr | ₹2,693 Cr |
| ASSETS | |||||
| Gross Block | ₹1,142 Cr | ₹730 Cr | ₹799 Cr | ₹787 Cr | ₹754 Cr |
| Less: Accumulated Depreciation | ₹337 Cr | ₹293 Cr | ₹290 Cr | ₹241 Cr | ₹191 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹806 Cr | ₹437 Cr | ₹510 Cr | ₹546 Cr | ₹563 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹63 Cr | ₹68 Cr | ₹73 Cr | ₹63 Cr | ₹58 Cr |
| Non Current Investments | ₹2,807 Cr | ₹2,528 Cr | ₹1,992 Cr | ₹1,781 Cr | ₹1,445 Cr |
| Long Term Investment | ₹2,807 Cr | ₹2,528 Cr | ₹1,992 Cr | ₹1,781 Cr | ₹1,445 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2,813 Cr | ₹2,534 Cr | ₹1,998 Cr | ₹1,787 Cr | ₹1,451 Cr |
| Long Term Loans & Advances | ₹333 Cr | ₹72 Cr | ₹78 Cr | ₹92 Cr | ₹84 Cr |
| Other Non Current Assets | ₹4.20 Cr | ₹0.02 Cr | - | - | - |
| Total Non-Current Assets | ₹4,013 Cr | ₹3,105 Cr | ₹2,652 Cr | ₹2,482 Cr | ₹2,151 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹345 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹345 Cr | - | - | - | - |
| Inventories | ₹153 Cr | ₹124 Cr | ₹195 Cr | ₹245 Cr | ₹169 Cr |
| Raw Materials | ₹48 Cr | ₹26 Cr | ₹66 Cr | ₹86 Cr | ₹69 Cr |
| Work-in Progress | ₹15 Cr | ₹11 Cr | ₹34 Cr | ₹72 Cr | ₹21 Cr |
| Finished Goods | ₹71 Cr | ₹68 Cr | ₹82 Cr | ₹70 Cr | ₹66 Cr |
| Packing Materials | ₹11 Cr | ₹6.29 Cr | ₹5.09 Cr | ₹5.27 Cr | ₹3.54 Cr |
| Stores  and Spare | ₹4.05 Cr | ₹6.25 Cr | ₹7.41 Cr | ₹11 Cr | ₹8.46 Cr |
| Other Inventory | ₹4.60 Cr | ₹6.39 Cr | ₹0.51 Cr | ₹1.30 Cr | ₹0.76 Cr |
| Sundry Debtors | ₹109 Cr | ₹87 Cr | ₹209 Cr | ₹289 Cr | ₹329 Cr |
| Debtors more than Six months | ₹43 Cr | ₹22 Cr | ₹51 Cr | ₹42 Cr | ₹106 Cr |
| Debtors Others | ₹66 Cr | ₹65 Cr | ₹159 Cr | ₹247 Cr | ₹223 Cr |
| Cash and Bank | ₹14 Cr | ₹4.60 Cr | ₹99 Cr | ₹19 Cr | ₹10 Cr |
| Cash in hand | ₹0.07 Cr | ₹0.15 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.12 Cr |
| Balances at Bank | ₹14 Cr | ₹4.45 Cr | ₹98 Cr | ₹19 Cr | ₹10 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹25 Cr | ₹3.04 Cr | ₹2.86 Cr | ₹3.19 Cr | ₹5.47 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.70 Cr | ₹2.19 Cr | ₹0.89 Cr | ₹1.06 Cr | ₹1.09 Cr |
| Other current_assets | ₹25 Cr | ₹0.85 Cr | ₹1.97 Cr | ₹2.13 Cr | ₹4.38 Cr |
| Short Term Loans and Advances | ₹39 Cr | ₹18 Cr | ₹31 Cr | ₹24 Cr | ₹28 Cr |
| Advances recoverable in cash or in kind | ₹10 Cr | ₹8.89 Cr | ₹17 Cr | ₹11 Cr | ₹10 Cr |
| Advance income tax and TDS | ₹2.10 Cr | ₹0.86 Cr | ₹3.98 Cr | ₹1.54 Cr | ₹0.49 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹22 Cr | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹4.76 Cr | ₹8.66 Cr | ₹9.48 Cr | ₹11 Cr | ₹17 Cr |
| Total Current Assets | ₹686 Cr | ₹237 Cr | ₹536 Cr | ₹579 Cr | ₹542 Cr |
| Net Current Assets (Including Current Investments) | ₹442 Cr | ₹-313 Cr | ₹62 Cr | ₹113 Cr | ₹139 Cr |
| Miscellaneous Expenses not written off | ₹4.99 Cr | ₹2.99 Cr | ₹1.33 Cr | - | - |
| Total Assets | ₹4,703 Cr | ₹3,345 Cr | ₹3,190 Cr | ₹3,061 Cr | ₹2,693 Cr |
| Contingent Liabilities | ₹1,494 Cr | ₹37 Cr | ₹26 Cr | ₹13 Cr | ₹16 Cr |
| Total Debt | ₹1,123 Cr | ₹121 Cr | ₹49 Cr | ₹96 Cr | ₹149 Cr |
| Book Value | - | 541.87 | 516.64 | 496.32 | 649.73 |
| Adjusted Book Value | 550.49 | 536.47 | 516.64 | 496.32 | 649.73 |
Compare Balance Sheet of peers of KIRI INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRI INDUSTRIES | ₹3,252.0 Cr | 1.3% | -7.8% | 33% | Stock Analytics | |
| SUDARSHAN CHEMICAL INDUSTRIES | ₹8,461.6 Cr | -6.5% | -17.9% | 3.4% | Stock Analytics | |
| VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,620.0 Cr | -3.2% | -7.4% | -32.4% | Stock Analytics | |
| SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,271.8 Cr | -1.6% | -6.7% | 50.5% | Stock Analytics | |
| BHAGERIA INDUSTRIES | ₹913.9 Cr | -6.7% | 17.7% | 2.8% | Stock Analytics | |
| BODAL CHEMICALS | ₹750.8 Cr | -3% | -3.6% | -23.4% | Stock Analytics | |
KIRI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRI INDUSTRIES | 1.3% |
-7.8% |
33% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses