LUPIN
|
LUPIN Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 Cr |
Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr |
Equity - Issued | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 Cr |
Equity Paid Up | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 Cr | ₹91 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 | ₹84 Cr | ₹114 Cr | ₹149 Cr | ₹162 Cr | ₹190 Cr |
Total Reserves | ₹17,028 Cr | ₹14,085 Cr | ₹12,225 Cr | ₹11,901 Cr | ₹13,523 Cr |
Securities Premium | ₹1,288 Cr | ₹1,179 Cr | ₹1,108 Cr | ₹1,062 Cr | ₹989 Cr |
Capital Reserves | ₹32 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
Profit & Loss Account Balance | ₹14,071 Cr | ₹11,183 Cr | ₹9,536 Cr | ₹9,288 Cr | ₹11,108 Cr |
General Reserves | ₹1,743 Cr | ₹1,739 Cr | ₹1,723 Cr | ₹1,713 Cr | ₹1,692 Cr |
Other Reserves | ₹-105 Cr | ₹-43 Cr | ₹-169 Cr | ₹-190 Cr | ₹-292 Cr |
Reserve excluding Revaluation Reserve | ₹17,028 Cr | ₹14,085 Cr | ₹12,225 Cr | ₹11,901 Cr | ₹13,523 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹17,204 Cr | ₹14,290 Cr | ₹12,465 Cr | ₹12,153 Cr | ₹13,803 Cr |
Minority Interest | ₹91 Cr | ₹83 Cr | ₹78 Cr | ₹69 Cr | ₹55 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,196 Cr | - | - | ₹142 Cr | ₹0.33 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,196 Cr | - | - | ₹142 Cr | ₹0.33 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹570 Cr | - | ₹28 Cr | - | ₹16 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | ₹570 Cr | - | ₹28 Cr | - | ₹16 Cr |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | ₹0.15 Cr |
Deferred Tax Assets / Liabilities | ₹-333 Cr | ₹-57 Cr | ₹74 Cr | ₹71 Cr | ₹50 Cr |
Deferred Tax Assets | ₹802 Cr | ₹481 Cr | ₹269 Cr | ₹267 Cr | ₹290 Cr |
Deferred Tax Liability | ₹469 Cr | ₹424 Cr | ₹343 Cr | ₹338 Cr | ₹339 Cr |
Other Long Term Liabilities | ₹520 Cr | ₹501 Cr | ₹548 Cr | ₹607 Cr | ₹741 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹436 Cr | ₹375 Cr | ₹343 Cr | ₹333 Cr | ₹329 Cr |
Total Non-Current Liabilities | ₹2,390 Cr | ₹820 Cr | ₹992 Cr | ₹1,153 Cr | ₹1,136 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,958 Cr | ₹2,958 Cr | ₹2,532 Cr | ₹2,283 Cr | ₹2,014 Cr |
Sundry Creditors | ₹2,958 Cr | ₹2,958 Cr | ₹2,532 Cr | ₹2,224 Cr | ₹1,975 Cr |
Acceptances | - | - | - | ₹59 Cr | ₹40 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2,274 Cr | ₹1,919 Cr | ₹1,577 Cr | ₹1,394 Cr | ₹2,767 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹22 Cr | ₹25 Cr | ₹15 Cr | ₹16 Cr | ₹26 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹4.86 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2,253 Cr | ₹1,894 Cr | ₹1,562 Cr | ₹1,379 Cr | ₹2,736 Cr |
Short Term Borrowings | ₹3,016 Cr | ₹2,670 Cr | ₹4,217 Cr | ₹3,702 Cr | ₹3,049 Cr |
Secured ST Loans repayable on Demands | ₹1,200 Cr | - | - | ₹257 Cr | ₹243 Cr |
Working Capital Loans- Sec | - | - | - | ₹257 Cr | ₹243 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹1,816 Cr | ₹2,670 Cr | ₹4,217 Cr | ₹3,189 Cr | ₹2,564 Cr |
Short Term Provisions | ₹713 Cr | ₹954 Cr | ₹940 Cr | ₹897 Cr | ₹606 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹440 Cr | ₹429 Cr | ₹425 Cr | ₹414 Cr | ₹137 Cr |
Provision for post retirement benefits | ₹0.48 Cr | ₹1.87 Cr | ₹0.89 Cr | ₹1.84 Cr | ₹4.94 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹273 Cr | ₹523 Cr | ₹514 Cr | ₹481 Cr | ₹464 Cr |
Total Current Liabilities | ₹8,961 Cr | ₹8,502 Cr | ₹9,265 Cr | ₹8,276 Cr | ₹8,436 Cr |
Total Liabilities | ₹28,646 Cr | ₹23,695 Cr | ₹22,800 Cr | ₹21,651 Cr | ₹23,430 Cr |
ASSETS | |||||
Gross Block | ₹20,184 Cr | ₹19,665 Cr | ₹18,077 Cr | ₹15,990 Cr | ₹14,727 Cr |
Less: Accumulated Depreciation | ₹10,406 Cr | ₹10,654 Cr | ₹9,722 Cr | ₹8,609 Cr | ₹6,846 Cr |
Less: Impairment of Assets | ₹58 Cr | ₹132 Cr | - | - | - |
Net Block | ₹9,719 Cr | ₹8,878 Cr | ₹8,355 Cr | ₹7,382 Cr | ₹7,881 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹355 Cr | ₹596 Cr | ₹895 Cr | ₹847 Cr | ₹852 Cr |
Non Current Investments | ₹87 Cr | ₹228 Cr | ₹77 Cr | ₹78 Cr | ₹78 Cr |
Long Term Investment | ₹87 Cr | ₹228 Cr | ₹77 Cr | ₹78 Cr | ₹78 Cr |
Quoted | - | ₹158 Cr | - | - | - |
Unquoted | ₹87 Cr | ₹70 Cr | ₹77 Cr | ₹78 Cr | ₹78 Cr |
Long Term Loans & Advances | ₹308 Cr | ₹321 Cr | ₹621 Cr | ₹572 Cr | ₹406 Cr |
Other Non Current Assets | ₹1,216 Cr | ₹48 Cr | ₹58 Cr | ₹16 Cr | ₹13 Cr |
Total Non-Current Assets | ₹11,847 Cr | ₹10,247 Cr | ₹10,349 Cr | ₹9,194 Cr | ₹9,444 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1,059 Cr | ₹847 Cr | ₹440 Cr | ₹822 Cr | ₹2,377 Cr |
Quoted | ₹1,059 Cr | ₹847 Cr | - | ₹149 Cr | ₹96 Cr |
Unquoted | - | - | ₹440 Cr | ₹673 Cr | ₹2,281 Cr |
Inventories | ₹5,476 Cr | ₹4,954 Cr | ₹4,492 Cr | ₹4,631 Cr | ₹4,092 Cr |
Raw Materials | ₹1,109 Cr | ₹936 Cr | ₹1,000 Cr | ₹1,075 Cr | ₹900 Cr |
Work-in Progress | ₹690 Cr | ₹665 Cr | ₹632 Cr | ₹612 Cr | ₹595 Cr |
Finished Goods | ₹1,086 Cr | ₹937 Cr | ₹739 Cr | ₹789 Cr | ₹746 Cr |
Packing Materials | ₹367 Cr | ₹366 Cr | ₹340 Cr | ₹281 Cr | ₹197 Cr |
Stores  and Spare | ₹319 Cr | ₹271 Cr | ₹256 Cr | ₹233 Cr | ₹203 Cr |
Other Inventory | ₹1,905 Cr | ₹1,780 Cr | ₹1,525 Cr | ₹1,640 Cr | ₹1,451 Cr |
Sundry Debtors | ₹5,497 Cr | ₹4,692 Cr | ₹4,481 Cr | ₹4,262 Cr | ₹4,474 Cr |
Debtors more than Six months | ₹141 Cr | ₹126 Cr | ₹113 Cr | ₹369 Cr | ₹249 Cr |
Debtors Others | ₹5,427 Cr | ₹4,669 Cr | ₹4,417 Cr | ₹3,937 Cr | ₹4,289 Cr |
Cash and Bank | ₹3,142 Cr | ₹1,203 Cr | ₹1,293 Cr | ₹1,098 Cr | ₹1,742 Cr |
Cash in hand | ₹1.62 Cr | ₹1.60 Cr | ₹1.17 Cr | ₹1.10 Cr | ₹1.16 Cr |
Balances at Bank | ₹3,120 Cr | ₹1,182 Cr | ₹1,288 Cr | ₹1,095 Cr | ₹1,739 Cr |
Other cash and bank balances | ₹21 Cr | ₹19 Cr | ₹4.20 Cr | ₹2.08 Cr | ₹2.55 Cr |
Other Current Assets | ₹1,311 Cr | ₹1,428 Cr | ₹1,520 Cr | ₹498 Cr | ₹557 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹104 Cr | ₹100 Cr | ₹114 Cr | ₹100 Cr | ₹95 Cr |
Other current_assets | ₹1,207 Cr | ₹1,328 Cr | ₹1,406 Cr | ₹398 Cr | ₹462 Cr |
Short Term Loans and Advances | ₹313 Cr | ₹324 Cr | ₹226 Cr | ₹1,147 Cr | ₹744 Cr |
Advances recoverable in cash or in kind | ₹261 Cr | ₹266 Cr | ₹197 Cr | ₹220 Cr | ₹211 Cr |
Advance income tax and TDS | ₹35 Cr | ₹41 Cr | ₹37 Cr | ₹39 Cr | ₹5.69 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹17 Cr | ₹17 Cr | ₹-8.19 Cr | ₹889 Cr | ₹527 Cr |
Total Current Assets | ₹16,799 Cr | ₹13,448 Cr | ₹12,451 Cr | ₹12,458 Cr | ₹13,986 Cr |
Net Current Assets (Including Current Investments) | ₹7,837 Cr | ₹4,946 Cr | ₹3,186 Cr | ₹4,181 Cr | ₹5,550 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹28,646 Cr | ₹23,695 Cr | ₹22,800 Cr | ₹21,651 Cr | ₹23,430 Cr |
Contingent Liabilities | ₹809 Cr | ₹861 Cr | ₹944 Cr | ₹669 Cr | ₹613 Cr |
Total Debt | ₹5,077 Cr | ₹2,670 Cr | ₹4,244 Cr | ₹3,844 Cr | ₹4,783 Cr |
Book Value | - | 311.08 | 270.67 | 263.84 | 300.06 |
Adjusted Book Value | 374.93 | 311.08 | 270.67 | 263.84 | 300.06 |
Compare Balance Sheet of peers of LUPIN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LUPIN | ₹87,538.0 Cr | 1.8% | 1.1% | -2.3% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹380,702.0 Cr | -3.3% | -4.6% | -7.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹156,908.0 Cr | -9% | -13.6% | 24% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹120,896.0 Cr | -1.1% | 7% | 8.2% | Stock Analytics | |
CIPLA | ₹119,988.0 Cr | -2% | 0.6% | -4% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹101,122.0 Cr | -1.1% | -3.8% | -13.3% | Stock Analytics |
LUPIN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LUPIN | 1.8% |
1.1% |
-2.3% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses