NCL INDUSTRIES
|
NCL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Authorised | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
| Equity - Issued | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity Paid Up | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 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 | ₹813 Cr | ₹804 Cr | ₹725 Cr | ₹696 Cr | ₹619 Cr |
| Securities Premium | ₹212 Cr | ₹212 Cr | ₹212 Cr | ₹212 Cr | ₹212 Cr |
| Capital Reserves | ₹2.44 Cr | ₹2.44 Cr | ₹2.44 Cr | ₹2.44 Cr | ₹2.44 Cr |
| Profit & Loss Account Balance | ₹149 Cr | ₹170 Cr | ₹120 Cr | ₹141 Cr | ₹115 Cr |
| General Reserves | ₹450 Cr | ₹420 Cr | ₹390 Cr | ₹340 Cr | ₹290 Cr |
| Other Reserves | ₹-0.64 Cr | ₹-0.41 Cr | - | - | - |
| Reserve excluding Revaluation Reserve | ₹813 Cr | ₹804 Cr | ₹725 Cr | ₹696 Cr | ₹619 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹858 Cr | ₹849 Cr | ₹770 Cr | ₹741 Cr | ₹665 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹109 Cr | ₹110 Cr | ₹158 Cr | ₹175 Cr | ₹154 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹159 Cr | ₹155 Cr | ₹212 Cr | ₹169 Cr | ₹181 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-50 Cr | ₹-45 Cr | ₹-53 Cr | ₹5.72 Cr | ₹-28 Cr |
| Unsecured Loans | ₹38 Cr | ₹36 Cr | ₹49 Cr | ₹38 Cr | ₹83 Cr |
| Fixed Deposits - Public | ₹38 Cr | ₹36 Cr | - | ₹38 Cr | ₹49 Cr |
| 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 | - | - | ₹49 Cr | - | ₹34 Cr |
| Deferred Tax Assets / Liabilities | ₹131 Cr | ₹127 Cr | ₹115 Cr | ₹92 Cr | ₹82 Cr |
| Deferred Tax Assets | ₹0.91 Cr | ₹1.46 Cr | ₹2.97 Cr | ₹1.77 Cr | ₹0.41 Cr |
| Deferred Tax Liability | ₹132 Cr | ₹128 Cr | ₹118 Cr | ₹94 Cr | ₹82 Cr |
| Other Long Term Liabilities | ₹84 Cr | ₹83 Cr | ₹89 Cr | ₹74 Cr | ₹5.65 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹10 Cr | ₹7.56 Cr | ₹7.39 Cr | ₹3.49 Cr | ₹3.28 Cr |
| Total Non-Current Liabilities | ₹372 Cr | ₹363 Cr | ₹419 Cr | ₹382 Cr | ₹327 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹151 Cr | ₹90 Cr | ₹90 Cr | ₹71 Cr | ₹73 Cr |
| Sundry Creditors | ₹151 Cr | ₹90 Cr | ₹90 Cr | ₹71 Cr | ₹73 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹209 Cr | ₹223 Cr | ₹223 Cr | ₹217 Cr | ₹178 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹27 Cr | ₹27 Cr | ₹32 Cr | ₹25 Cr | ₹26 Cr |
| Interest Accrued But Not Due | ₹8.23 Cr | ₹7.88 Cr | ₹8.68 Cr | ₹8.90 Cr | ₹9.00 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹1.63 Cr | ₹1.75 Cr | ₹3.13 Cr | ₹3.85 Cr | ₹3.56 Cr |
| Other Liabilities | ₹173 Cr | ₹186 Cr | ₹180 Cr | ₹180 Cr | ₹139 Cr |
| Short Term Borrowings | ₹27 Cr | - | - | ₹37 Cr | ₹30 Cr |
| Secured ST Loans repayable on Demands | ₹27 Cr | - | - | ₹37 Cr | ₹30 Cr |
| Working Capital Loans- Sec | ₹27 Cr | - | - | ₹37 Cr | ₹30 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-27 Cr | - | - | ₹-37 Cr | ₹-30 Cr |
| Short Term Provisions | ₹26 Cr | ₹47 Cr | ₹46 Cr | ₹67 Cr | ₹92 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹23 Cr | ₹43 Cr | ₹44 Cr | ₹65 Cr | ₹90 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.21 Cr | ₹3.67 Cr | ₹2.43 Cr | ₹2.30 Cr | ₹2.05 Cr |
| Total Current Liabilities | ₹414 Cr | ₹360 Cr | ₹359 Cr | ₹393 Cr | ₹374 Cr |
| Total Liabilities | ₹1,645 Cr | ₹1,572 Cr | ₹1,548 Cr | ₹1,516 Cr | ₹1,366 Cr |
| ASSETS | |||||
| Gross Block | ₹1,329 Cr | ₹1,326 Cr | ₹1,288 Cr | ₹1,056 Cr | ₹1,028 Cr |
| Less: Accumulated Depreciation | ₹376 Cr | ₹326 Cr | ₹282 Cr | ₹254 Cr | ₹209 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹953 Cr | ₹1,000 Cr | ₹1,006 Cr | ₹802 Cr | ₹820 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹148 Cr | ₹39 Cr | ₹28 Cr | ₹171 Cr | ₹61 Cr |
| Non Current Investments | ₹4.20 Cr | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - |
| Long Term Investment | ₹4.20 Cr | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹4.20 Cr | ₹4.41 Cr | ₹5.46 Cr | ₹20 Cr | - |
| Long Term Loans & Advances | ₹68 Cr | ₹54 Cr | ₹55 Cr | ₹26 Cr | ₹80 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹1,173 Cr | ₹1,098 Cr | ₹1,094 Cr | ₹1,019 Cr | ₹961 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹248 Cr | ₹177 Cr | ₹150 Cr | ₹129 Cr | ₹105 Cr |
| Raw Materials | ₹43 Cr | ₹39 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr |
| Work-in Progress | ₹8.88 Cr | ₹13 Cr | ₹4.46 Cr | ₹2.69 Cr | ₹7.76 Cr |
| Finished Goods | ₹39 Cr | ₹35 Cr | ₹33 Cr | ₹34 Cr | ₹29 Cr |
| Packing Materials | ₹20 Cr | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹12 Cr |
| Stores  and Spare | ₹73 Cr | ₹67 Cr | ₹62 Cr | ₹50 Cr | ₹41 Cr |
| Other Inventory | ₹63 Cr | - | - | - | - |
| Sundry Debtors | ₹136 Cr | ₹143 Cr | ₹142 Cr | ₹171 Cr | ₹104 Cr |
| Debtors more than Six months | ₹20 Cr | ₹31 Cr | ₹55 Cr | ₹63 Cr | ₹8.64 Cr |
| Debtors Others | ₹127 Cr | ₹125 Cr | ₹106 Cr | ₹112 Cr | ₹95 Cr |
| Cash and Bank | ₹22 Cr | ₹54 Cr | ₹40 Cr | ₹11 Cr | ₹68 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Balances at Bank | ₹22 Cr | ₹54 Cr | ₹40 Cr | ₹11 Cr | ₹68 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.74 Cr | ₹3.54 Cr | ₹2.70 Cr | ₹5.99 Cr | ₹5.41 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹2.10 Cr | ₹1.19 Cr | ₹0.82 Cr | ₹0.47 Cr | ₹0.50 Cr |
| Prepaid Expenses | ₹1.39 Cr | ₹1.39 Cr | ₹1.71 Cr | ₹1.30 Cr | ₹0.71 Cr |
| Other current_assets | ₹0.25 Cr | ₹0.97 Cr | ₹0.16 Cr | ₹4.21 Cr | ₹4.21 Cr |
| Short Term Loans and Advances | ₹62 Cr | ₹98 Cr | ₹120 Cr | ₹181 Cr | ₹122 Cr |
| Advances recoverable in cash or in kind | ₹28 Cr | ₹39 Cr | ₹53 Cr | ₹100 Cr | ₹37 Cr |
| Advance income tax and TDS | ₹10 Cr | ₹33 Cr | ₹42 Cr | ₹45 Cr | ₹67 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹9.50 Cr | ₹2.15 Cr | ₹6.00 Cr | ₹20 Cr | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹15 Cr | ₹23 Cr | ₹19 Cr | ₹16 Cr | ₹18 Cr |
| Total Current Assets | ₹471 Cr | ₹475 Cr | ₹454 Cr | ₹497 Cr | ₹405 Cr |
| Net Current Assets (Including Current Investments) | ₹57 Cr | ₹115 Cr | ₹95 Cr | ₹105 Cr | ₹32 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,645 Cr | ₹1,572 Cr | ₹1,548 Cr | ₹1,516 Cr | ₹1,366 Cr |
| Contingent Liabilities | ₹114 Cr | ₹121 Cr | ₹118 Cr | ₹60 Cr | ₹49 Cr |
| Total Debt | ₹228 Cr | ₹195 Cr | ₹268 Cr | ₹335 Cr | ₹301 Cr |
| Book Value | 189.74 | 187.72 | 170.20 | 163.78 | 146.95 |
| Adjusted Book Value | 189.74 | 187.72 | 170.20 | 163.78 | 146.95 |
Compare Balance Sheet of peers of NCL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NCL INDUSTRIES | ₹931.6 Cr | 6% | 2.1% | -5.7% | Stock Analytics | |
| ULTRATECH CEMENT | ₹349,596.0 Cr | 1.1% | -1.7% | 8.1% | Stock Analytics | |
| AMBUJA CEMENTS | ₹139,201.0 Cr | 1.3% | 0% | -0.9% | Stock Analytics | |
| SHREE CEMENT | ₹96,507.0 Cr | -1.3% | -9.6% | 10% | Stock Analytics | |
| JK CEMENT | ₹42,923.7 Cr | -1.1% | -17.5% | 37.8% | Stock Analytics | |
| ACC | ₹34,556.6 Cr | -0.3% | -1.2% | -19.4% | Stock Analytics | |
NCL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NCL INDUSTRIES | 6% |
2.1% |
-5.7% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses