MAGADH SUGAR & ENERGY
|
MAGADH SUGAR & ENERGY Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity Paid Up | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 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 | - | - | - | - | - |
| Total Reserves | ₹820 Cr | ₹732 Cr | ₹625 Cr | ₹584 Cr | ₹544 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹369 Cr | ₹369 Cr | ₹369 Cr | ₹369 Cr | ₹369 Cr |
| Profit & Loss Account Balance | ₹443 Cr | ₹355 Cr | ₹249 Cr | ₹208 Cr | ₹167 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹7.47 Cr | ₹7.47 Cr | ₹7.47 Cr | ₹7.47 Cr | ₹7.47 Cr |
| Reserve excluding Revaluation Reserve | ₹820 Cr | ₹732 Cr | ₹625 Cr | ₹584 Cr | ₹544 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹834 Cr | ₹746 Cr | ₹639 Cr | ₹598 Cr | ₹558 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹175 Cr | ₹72 Cr | ₹122 Cr | ₹138 Cr | ₹84 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹229 Cr | ₹123 Cr | ₹188 Cr | ₹185 Cr | ₹122 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-54 Cr | ₹-51 Cr | ₹-66 Cr | ₹-47 Cr | ₹-37 Cr |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹55 Cr | ₹49 Cr | ₹51 Cr | ₹38 Cr | ₹29 Cr |
| Deferred Tax Assets | ₹3.47 Cr | ₹8.64 Cr | ₹5.50 Cr | ₹14 Cr | ₹19 Cr |
| Deferred Tax Liability | ₹59 Cr | ₹57 Cr | ₹57 Cr | ₹52 Cr | ₹48 Cr |
| Other Long Term Liabilities | - | ₹0.12 Cr | ₹0.24 Cr | ₹1.22 Cr | ₹1.25 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.23 Cr | ₹2.44 Cr | ₹2.89 Cr | ₹0.95 Cr | ₹2.62 Cr |
| Total Non-Current Liabilities | ₹232 Cr | ₹124 Cr | ₹177 Cr | ₹178 Cr | ₹117 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹63 Cr | ₹152 Cr | ₹106 Cr | ₹39 Cr | ₹165 Cr |
| Sundry Creditors | ₹63 Cr | ₹152 Cr | ₹106 Cr | ₹39 Cr | ₹165 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹75 Cr | ₹65 Cr | ₹85 Cr | ₹71 Cr | ₹73 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | ₹1.25 Cr | ₹1.51 Cr | ₹1.50 Cr | ₹2.21 Cr | ₹2.79 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹74 Cr | ₹63 Cr | ₹83 Cr | ₹69 Cr | ₹70 Cr |
| Short Term Borrowings | ₹478 Cr | ₹514 Cr | ₹394 Cr | ₹451 Cr | ₹510 Cr |
| Secured ST Loans repayable on Demands | ₹363 Cr | ₹474 Cr | ₹347 Cr | ₹354 Cr | ₹395 Cr |
| Working Capital Loans- Sec | ₹363 Cr | ₹474 Cr | ₹347 Cr | ₹354 Cr | ₹310 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-248 Cr | ₹-434 Cr | ₹-300 Cr | ₹-257 Cr | ₹-195 Cr |
| Short Term Provisions | ₹37 Cr | ₹47 Cr | ₹29 Cr | ₹25 Cr | ₹44 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹31 Cr | ₹43 Cr | ₹25 Cr | ₹19 Cr | ₹38 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹5.96 Cr | ₹4.30 Cr | ₹4.07 Cr | ₹6.51 Cr | ₹5.87 Cr |
| Total Current Liabilities | ₹654 Cr | ₹777 Cr | ₹614 Cr | ₹587 Cr | ₹791 Cr |
| Total Liabilities | ₹1,720 Cr | ₹1,647 Cr | ₹1,430 Cr | ₹1,363 Cr | ₹1,466 Cr |
| ASSETS | |||||
| Gross Block | ₹1,079 Cr | ₹951 Cr | ₹924 Cr | ₹917 Cr | ₹781 Cr |
| Less: Accumulated Depreciation | ₹182 Cr | ₹159 Cr | ₹135 Cr | ₹111 Cr | ₹90 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹896 Cr | ₹792 Cr | ₹790 Cr | ₹807 Cr | ₹691 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹40 Cr | ₹4.56 Cr | ₹2.39 Cr | ₹0.88 Cr | ₹15 Cr |
| Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Loans & Advances | ₹12 Cr | ₹14 Cr | ₹1.70 Cr | ₹2.15 Cr | ₹10 Cr |
| Other Non Current Assets | ₹0.27 Cr | ₹0.30 Cr | ₹0.13 Cr | ₹0.18 Cr | ₹0.21 Cr |
| Total Non-Current Assets | ₹949 Cr | ₹811 Cr | ₹794 Cr | ₹810 Cr | ₹716 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹700 Cr | ₹750 Cr | ₹565 Cr | ₹471 Cr | ₹658 Cr |
| Raw Materials | ₹28 Cr | ₹24 Cr | ₹45 Cr | ₹14 Cr | ₹4.02 Cr |
| Work-in Progress | ₹1.74 Cr | ₹5.64 Cr | ₹3.88 Cr | ₹1.55 Cr | ₹1.86 Cr |
| Finished Goods | ₹597 Cr | ₹656 Cr | ₹438 Cr | ₹384 Cr | ₹594 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹12 Cr | ₹20 Cr | ₹17 Cr | ₹18 Cr | ₹12 Cr |
| Other Inventory | ₹61 Cr | ₹45 Cr | ₹61 Cr | ₹53 Cr | ₹45 Cr |
| Sundry Debtors | ₹22 Cr | ₹35 Cr | ₹35 Cr | ₹49 Cr | ₹15 Cr |
| Debtors more than Six months | ₹0.47 Cr | ₹0.52 Cr | ₹2.18 Cr | ₹1.27 Cr | ₹0.93 Cr |
| Debtors Others | ₹24 Cr | ₹35 Cr | ₹33 Cr | ₹48 Cr | ₹15 Cr |
| Cash and Bank | ₹1.19 Cr | ₹1.07 Cr | ₹0.42 Cr | ₹0.44 Cr | ₹0.59 Cr |
| Cash in hand | ₹0.08 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹0.16 Cr |
| Balances at Bank | ₹1.11 Cr | ₹0.94 Cr | ₹0.32 Cr | ₹0.31 Cr | ₹0.43 Cr |
| Other cash and bank balances | ₹0.00 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Other Current Assets | ₹5.35 Cr | ₹5.39 Cr | ₹5.29 Cr | ₹5.08 Cr | ₹29 Cr |
| Interest accrued on Investments | ₹0.03 Cr | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | ₹0.04 Cr |
| Prepaid Expenses | ₹0.22 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.40 Cr |
| Other current_assets | ₹5.10 Cr | ₹5.25 Cr | ₹5.15 Cr | ₹4.95 Cr | ₹28 Cr |
| Short Term Loans and Advances | ₹42 Cr | ₹45 Cr | ₹31 Cr | ₹28 Cr | ₹48 Cr |
| Advances recoverable in cash or in kind | ₹7.14 Cr | ₹6.45 Cr | ₹6.59 Cr | ₹9.69 Cr | ₹9.40 Cr |
| Advance income tax and TDS | ₹34 Cr | ₹36 Cr | ₹23 Cr | ₹17 Cr | ₹36 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.74 Cr | ₹1.63 Cr | ₹1.31 Cr | ₹1.58 Cr | ₹2.62 Cr |
| Total Current Assets | ₹772 Cr | ₹836 Cr | ₹636 Cr | ₹553 Cr | ₹750 Cr |
| Net Current Assets (Including Current Investments) | ₹118 Cr | ₹59 Cr | ₹22 Cr | ₹-34 Cr | ₹-41 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,720 Cr | ₹1,647 Cr | ₹1,430 Cr | ₹1,363 Cr | ₹1,466 Cr |
| Contingent Liabilities | ₹12 Cr | ₹13 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Total Debt | ₹707 Cr | ₹637 Cr | ₹582 Cr | ₹636 Cr | ₹631 Cr |
| Book Value | 591.81 | 529.11 | 453.72 | 424.59 | 395.72 |
| Adjusted Book Value | 591.81 | 529.11 | 453.72 | 424.59 | 395.72 |
Compare Balance Sheet of peers of MAGADH SUGAR & ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAGADH SUGAR & ENERGY | ₹780.6 Cr | 0.1% | -2.2% | -31.3% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,469.1 Cr | 1.1% | -2.8% | 29.4% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,372.2 Cr | 0.2% | -7.1% | -26.7% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,793.9 Cr | 1.2% | 2.4% | -15.7% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,357.8 Cr | 0.5% | -6.2% | -33% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,409.0 Cr | 2.2% | -6.7% | 1.3% | Stock Analytics | |
MAGADH SUGAR & ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAGADH SUGAR & ENERGY | 0.1% |
-2.2% |
-31.3% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses