MANORAMA INDUSTRIES
|
MANORAMA INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹17 Cr | ₹1.23 Cr | ₹0.22 Cr | - | - |
| Total Reserves | ₹433 Cr | ₹324 Cr | ₹286 Cr | ₹256 Cr | ₹134 Cr |
| Securities Premium | ₹156 Cr | ₹156 Cr | ₹156 Cr | ₹156 Cr | ₹57 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹278 Cr | ₹168 Cr | ₹131 Cr | ₹101 Cr | ₹77 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | ₹0.09 Cr |
| Reserve excluding Revaluation Reserve | ₹433 Cr | ₹324 Cr | ₹286 Cr | ₹256 Cr | ₹134 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹462 Cr | ₹337 Cr | ₹298 Cr | ₹268 Cr | ₹145 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹43 Cr | ₹51 Cr | ₹24 Cr | ₹30 Cr | ₹15 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹48 Cr | ₹58 Cr | ₹29 Cr | ₹34 Cr | ₹15 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-4.75 Cr | ₹-7.44 Cr | ₹-4.71 Cr | ₹-3.84 Cr | ₹-0.10 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 | ₹3.53 Cr | ₹4.30 Cr | ₹4.74 Cr | ₹1.75 Cr | ₹2.33 Cr |
| Deferred Tax Assets | ₹1.24 Cr | ₹0.93 Cr | ₹1.07 Cr | ₹1.27 Cr | ₹0.69 Cr |
| Deferred Tax Liability | ₹4.77 Cr | ₹5.23 Cr | ₹5.81 Cr | ₹3.01 Cr | ₹3.03 Cr |
| Other Long Term Liabilities | ₹1.73 Cr | ₹0.68 Cr | ₹0.75 Cr | ₹0.83 Cr | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.87 Cr | ₹1.04 Cr | ₹0.63 Cr | ₹0.50 Cr | ₹0.28 Cr |
| Total Non-Current Liabilities | ₹50 Cr | ₹57 Cr | ₹30 Cr | ₹33 Cr | ₹18 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹14 Cr | ₹40 Cr | ₹4.04 Cr | ₹8.15 Cr | ₹7.40 Cr |
| Sundry Creditors | ₹14 Cr | ₹40 Cr | ₹4.04 Cr | ₹8.15 Cr | ₹7.40 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹25 Cr | ₹17 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.94 Cr | ₹0.22 Cr | ₹0.27 Cr | ₹0.21 Cr | ₹5.69 Cr |
| Interest Accrued But Not Due | ₹0.11 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹24 Cr | ₹17 Cr | ₹10 Cr | ₹10 Cr | ₹4.65 Cr |
| Short Term Borrowings | ₹427 Cr | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr |
| Secured ST Loans repayable on Demands | ₹427 Cr | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr |
| Working Capital Loans- Sec | ₹427 Cr | ₹285 Cr | ₹80 Cr | ₹73 Cr | ₹70 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-427 Cr | ₹-285 Cr | ₹-80 Cr | ₹-73 Cr | ₹-70 Cr |
| Short Term Provisions | ₹7.22 Cr | ₹0.16 Cr | ₹1.03 Cr | ₹2.69 Cr | ₹3.99 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹7.03 Cr | - | ₹0.93 Cr | ₹2.61 Cr | ₹3.95 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.19 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Total Current Liabilities | ₹473 Cr | ₹343 Cr | ₹96 Cr | ₹95 Cr | ₹91 Cr |
| Total Liabilities | ₹985 Cr | ₹737 Cr | ₹424 Cr | ₹396 Cr | ₹254 Cr |
| ASSETS | |||||
| Gross Block | ₹238 Cr | ₹169 Cr | ₹123 Cr | ₹71 Cr | ₹65 Cr |
| Less: Accumulated Depreciation | ₹62 Cr | ₹40 Cr | ₹26 Cr | ₹16 Cr | ₹7.96 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹176 Cr | ₹129 Cr | ₹97 Cr | ₹55 Cr | ₹57 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.40 Cr | ₹41 Cr | ₹49 Cr | ₹42 Cr | - |
| Non Current Investments | ₹0.50 Cr | - | - | - | - |
| Long Term Investment | ₹0.50 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.50 Cr | - | - | - | - |
| Long Term Loans & Advances | ₹7.37 Cr | ₹5.44 Cr | ₹3.75 Cr | ₹13 Cr | ₹1.23 Cr |
| Other Non Current Assets | ₹4.91 Cr | ₹4.01 Cr | ₹3.56 Cr | ₹5.93 Cr | ₹16 Cr |
| Total Non-Current Assets | ₹194 Cr | ₹181 Cr | ₹154 Cr | ₹116 Cr | ₹74 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹549 Cr | ₹389 Cr | ₹158 Cr | ₹181 Cr | ₹123 Cr |
| Raw Materials | ₹407 Cr | ₹224 Cr | ₹74 Cr | ₹81 Cr | ₹50 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹113 Cr | ₹145 Cr | ₹75 Cr | ₹91 Cr | ₹67 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹5.12 Cr | ₹4.80 Cr | ₹5.93 Cr | ₹4.91 Cr | ₹3.76 Cr |
| Other Inventory | ₹24 Cr | ₹15 Cr | ₹2.57 Cr | ₹4.57 Cr | ₹3.20 Cr |
| Sundry Debtors | ₹102 Cr | ₹42 Cr | ₹28 Cr | ₹25 Cr | ₹22 Cr |
| Debtors more than Six months | ₹0.46 Cr | ₹0.65 Cr | ₹0.47 Cr | ₹0.42 Cr | ₹0.53 Cr |
| Debtors Others | ₹101 Cr | ₹41 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr |
| Cash and Bank | ₹96 Cr | ₹88 Cr | ₹60 Cr | ₹53 Cr | ₹17 Cr |
| Cash in hand | ₹0.23 Cr | ₹0.29 Cr | ₹0.15 Cr | ₹0.20 Cr | ₹0.04 Cr |
| Balances at Bank | ₹96 Cr | ₹87 Cr | ₹60 Cr | ₹53 Cr | ₹17 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.33 Cr | ₹4.12 Cr | ₹2.91 Cr | ₹1.57 Cr | ₹1.19 Cr |
| Interest accrued on Investments | ₹0.75 Cr | ₹2.00 Cr | ₹1.49 Cr | ₹0.24 Cr | ₹0.31 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.58 Cr | ₹2.13 Cr | ₹1.42 Cr | ₹1.34 Cr | ₹0.88 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹41 Cr | ₹33 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
| Advances recoverable in cash or in kind | ₹15 Cr | ₹12 Cr | ₹14 Cr | ₹9.01 Cr | ₹11 Cr |
| Advance income tax and TDS | - | ₹0.53 Cr | - | ₹9.76 Cr | ₹5.41 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹26 Cr | ₹21 Cr | ₹8.00 Cr | - | - |
| Total Current Assets | ₹792 Cr | ₹556 Cr | ₹270 Cr | ₹280 Cr | ₹180 Cr |
| Net Current Assets (Including Current Investments) | ₹318 Cr | ₹213 Cr | ₹174 Cr | ₹185 Cr | ₹89 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹985 Cr | ₹737 Cr | ₹424 Cr | ₹396 Cr | ₹254 Cr |
| Contingent Liabilities | ₹1.01 Cr | ₹0.40 Cr | ₹0.21 Cr | - | - |
| Total Debt | ₹481 Cr | ₹346 Cr | ₹110 Cr | ₹108 Cr | ₹85 Cr |
| Book Value | - | 56.34 | 250.07 | 225.05 | 130.06 |
| Adjusted Book Value | 74.72 | 56.34 | 50.01 | 45.01 | 26.01 |
Compare Balance Sheet of peers of MANORAMA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MANORAMA INDUSTRIES | ₹8,394.4 Cr | -5.6% | -0.1% | 41.7% | Stock Analytics | |
| GUJARAT AMBUJA EXPORTS | ₹4,905.5 Cr | 1% | 1.4% | -16.6% | Stock Analytics | |
| SHRI VENKATESH REFINERIES | ₹580.2 Cr | -1.6% | -5.3% | 101.3% | Stock Analytics | |
| WARDWIZARD FOODS AND BEVERAGES | ₹255.9 Cr | -4.3% | 8.5% | 47.6% | Stock Analytics | |
MANORAMA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MANORAMA INDUSTRIES | -5.6% |
-0.1% |
41.7% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses