KPR MILL
|
KPR MILL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Equity - Authorised | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Equity Paid Up | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹4,968 Cr | ₹4,324 Cr | ₹3,673 Cr | ₹3,152 Cr | ₹2,316 Cr |
| Securities Premium | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹191 Cr | ₹191 Cr |
| Capital Reserves | ₹2.93 Cr | ₹2.93 Cr | ₹2.93 Cr | ₹2.93 Cr | ₹2.93 Cr |
| Profit & Loss Account Balance | ₹4,656 Cr | ₹4,012 Cr | ₹3,362 Cr | ₹2,692 Cr | ₹1,855 Cr |
| General Reserves | ₹248 Cr | ₹248 Cr | ₹248 Cr | ₹248 Cr | ₹248 Cr |
| Other Reserves | ₹22 Cr | ₹22 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr |
| Reserve excluding Revaluation Reserve | ₹4,968 Cr | ₹4,324 Cr | ₹3,673 Cr | ₹3,152 Cr | ₹2,316 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,002 Cr | ₹4,358 Cr | ₹3,707 Cr | ₹3,187 Cr | ₹2,350 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹50 Cr | ₹291 Cr | ₹441 Cr | ₹619 Cr | ₹172 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹591 Cr | ₹707 Cr | ₹220 Cr |
| Term Loans - Institutions | ₹119 Cr | ₹371 Cr | ₹0.34 Cr | ₹0.38 Cr | - |
| Other Secured | ₹-69 Cr | ₹-79 Cr | ₹-151 Cr | ₹-88 Cr | ₹-47 Cr |
| Unsecured Loans | ₹3.89 Cr | ₹3.84 Cr | ₹7.68 Cr | ₹7.22 Cr | ₹6.77 Cr |
| 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 | ₹3.89 Cr | ₹3.84 Cr | ₹7.68 Cr | ₹7.22 Cr | ₹6.77 Cr |
| Deferred Tax Assets / Liabilities | ₹129 Cr | ₹118 Cr | ₹97 Cr | ₹34 Cr | ₹29 Cr |
| Deferred Tax Assets | - | - | - | ₹36 Cr | ₹37 Cr |
| Deferred Tax Liability | ₹129 Cr | ₹118 Cr | ₹97 Cr | ₹70 Cr | ₹67 Cr |
| Other Long Term Liabilities | ₹1.50 Cr | ₹6.64 Cr | ₹20 Cr | ₹32 Cr | ₹4.66 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹184 Cr | ₹420 Cr | ₹566 Cr | ₹692 Cr | ₹213 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹218 Cr | ₹115 Cr | ₹336 Cr | ₹273 Cr | ₹109 Cr |
| Sundry Creditors | ₹218 Cr | ₹115 Cr | ₹336 Cr | ₹273 Cr | ₹109 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹203 Cr | ₹175 Cr | ₹239 Cr | ₹194 Cr | ₹124 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹8.57 Cr | ₹11 Cr | ₹7.81 Cr | ₹17 Cr | ₹9.00 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹0.22 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹194 Cr | ₹164 Cr | ₹232 Cr | ₹177 Cr | ₹115 Cr |
| Short Term Borrowings | ₹343 Cr | ₹784 Cr | ₹749 Cr | ₹471 Cr | ₹431 Cr |
| Secured ST Loans repayable on Demands | ₹343 Cr | ₹784 Cr | ₹749 Cr | ₹471 Cr | ₹431 Cr |
| Working Capital Loans- Sec | ₹343 Cr | ₹784 Cr | ₹749 Cr | ₹471 Cr | ₹431 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-343 Cr | ₹-784 Cr | ₹-749 Cr | ₹-471 Cr | ₹-431 Cr |
| Short Term Provisions | ₹11 Cr | ₹12 Cr | ₹0.77 Cr | ₹41 Cr | ₹24 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹11 Cr | ₹12 Cr | ₹0.77 Cr | ₹41 Cr | ₹24 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹775 Cr | ₹1,086 Cr | ₹1,325 Cr | ₹979 Cr | ₹688 Cr |
| Total Liabilities | ₹5,962 Cr | ₹5,864 Cr | ₹5,598 Cr | ₹4,858 Cr | ₹3,251 Cr |
| ASSETS | |||||
| Gross Block | ₹3,980 Cr | ₹3,749 Cr | ₹3,445 Cr | ₹2,916 Cr | ₹2,094 Cr |
| Less: Accumulated Depreciation | ₹1,519 Cr | ₹1,319 Cr | ₹1,139 Cr | ₹976 Cr | ₹838 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,461 Cr | ₹2,429 Cr | ₹2,306 Cr | ₹1,940 Cr | ₹1,256 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹40 Cr | ₹118 Cr | ₹87 Cr | ₹115 Cr | ₹29 Cr |
| Non Current Investments | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Long Term Investment | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Long Term Loans & Advances | ₹131 Cr | ₹156 Cr | ₹189 Cr | ₹327 Cr | ₹211 Cr |
| Other Non Current Assets | ₹1.45 Cr | ₹20 Cr | ₹36 Cr | - | - |
| Total Non-Current Assets | ₹2,635 Cr | ₹2,724 Cr | ₹2,619 Cr | ₹2,384 Cr | ₹1,497 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹263 Cr | ₹32 Cr | ₹127 Cr | ₹309 Cr | ₹233 Cr |
| Quoted | ₹263 Cr | ₹32 Cr | ₹127 Cr | ₹309 Cr | ₹233 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,869 Cr | ₹1,905 Cr | ₹1,898 Cr | ₹1,289 Cr | ₹913 Cr |
| Raw Materials | ₹776 Cr | ₹835 Cr | ₹781 Cr | ₹548 Cr | ₹483 Cr |
| Work-in Progress | ₹51 Cr | ₹55 Cr | ₹57 Cr | ₹49 Cr | ₹35 Cr |
| Finished Goods | ₹952 Cr | ₹918 Cr | ₹963 Cr | ₹613 Cr | ₹309 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹77 Cr | ₹81 Cr | ₹78 Cr | ₹65 Cr | ₹51 Cr |
| Other Inventory | ₹13 Cr | ₹16 Cr | ₹19 Cr | ₹13 Cr | ₹36 Cr |
| Sundry Debtors | ₹586 Cr | ₹669 Cr | ₹625 Cr | ₹480 Cr | ₹321 Cr |
| Debtors more than Six months | ₹13 Cr | ₹8.43 Cr | ₹4.90 Cr | ₹3.87 Cr | ₹4.22 Cr |
| Debtors Others | ₹575 Cr | ₹663 Cr | ₹623 Cr | ₹477 Cr | ₹317 Cr |
| Cash and Bank | ₹318 Cr | ₹179 Cr | ₹113 Cr | ₹128 Cr | ₹77 Cr |
| Cash in hand | ₹0.44 Cr | ₹0.81 Cr | ₹1.51 Cr | ₹0.58 Cr | ₹1.09 Cr |
| Balances at Bank | ₹318 Cr | ₹178 Cr | ₹111 Cr | ₹127 Cr | ₹76 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹133 Cr | ₹202 Cr | ₹53 Cr | ₹91 Cr | ₹38 Cr |
| Interest accrued on Investments | ₹2.73 Cr | ₹2.56 Cr | ₹0.98 Cr | ₹3.46 Cr | ₹2.59 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹12 Cr | ₹9.06 Cr | ₹7.02 Cr | ₹7.36 Cr | ₹6.78 Cr |
| Other current_assets | ₹118 Cr | ₹190 Cr | ₹45 Cr | ₹80 Cr | ₹28 Cr |
| Short Term Loans and Advances | ₹158 Cr | ₹153 Cr | ₹162 Cr | ₹177 Cr | ₹172 Cr |
| Advances recoverable in cash or in kind | ₹85 Cr | ₹65 Cr | ₹99 Cr | ₹95 Cr | ₹100 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹73 Cr | ₹88 Cr | ₹62 Cr | ₹81 Cr | ₹72 Cr |
| Total Current Assets | ₹3,326 Cr | ₹3,140 Cr | ₹2,978 Cr | ₹2,474 Cr | ₹1,754 Cr |
| Net Current Assets (Including Current Investments) | ₹2,551 Cr | ₹2,054 Cr | ₹1,653 Cr | ₹1,494 Cr | ₹1,066 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹5,962 Cr | ₹5,864 Cr | ₹5,598 Cr | ₹4,858 Cr | ₹3,251 Cr |
| Contingent Liabilities | ₹178 Cr | ₹156 Cr | ₹179 Cr | ₹182 Cr | ₹92 Cr |
| Total Debt | ₹466 Cr | ₹1,158 Cr | ₹1,348 Cr | ₹1,185 Cr | ₹657 Cr |
| Book Value | - | 127.51 | 108.45 | 92.61 | 341.50 |
| Adjusted Book Value | 146.34 | 127.51 | 108.45 | 92.61 | 68.30 |
Compare Balance Sheet of peers of KPR MILL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KPR MILL | ₹35,695.9 Cr | 0.7% | -6.7% | 17.4% | Stock Analytics | |
| PAGE INDUSTRIES | ₹45,761.9 Cr | 0% | -4.1% | -6.9% | Stock Analytics | |
| VEDANT FASHIONS | ₹16,708.2 Cr | -0.5% | -4.6% | -47.7% | Stock Analytics | |
| SWAN ENERGY | ₹13,564.8 Cr | 1.4% | -10.3% | -17.4% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,807.0 Cr | 9.4% | 6% | -4.3% | Stock Analytics | |
| WELSPUN LIVING | ₹12,291.5 Cr | 5.3% | 5.1% | -20% | Stock Analytics | |
KPR MILL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KPR MILL | 0.7% |
-6.7% |
17.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses