NILKAMAL
|
NILKAMAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Authorised | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Issued | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity Paid Up | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 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 | ₹1,472 Cr | ₹1,395 Cr | ₹1,299 Cr | ₹1,187 Cr | ₹1,124 Cr |
| Securities Premium | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,063 Cr | ₹987 Cr | ₹894 Cr | ₹782 Cr | ₹712 Cr |
| General Reserves | ₹350 Cr | ₹350 Cr | ₹350 Cr | ₹350 Cr | ₹350 Cr |
| Other Reserves | ₹-5.92 Cr | ₹-6.43 Cr | ₹-9.14 Cr | ₹-10 Cr | ₹-2.04 Cr |
| Reserve excluding Revaluation Reserve | ₹1,472 Cr | ₹1,395 Cr | ₹1,299 Cr | ₹1,187 Cr | ₹1,124 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,487 Cr | ₹1,410 Cr | ₹1,314 Cr | ₹1,202 Cr | ₹1,139 Cr |
| Minority Interest | ₹1.29 Cr | ₹0.98 Cr | ₹0.75 Cr | ₹0.71 Cr | ₹1.04 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹207 Cr | ₹127 Cr | ₹160 Cr | ₹117 Cr | ₹29 Cr |
| Non Convertible Debentures | ₹49 Cr | ₹99 Cr | ₹98 Cr | ₹98 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹188 Cr | ₹108 Cr | ₹81 Cr | ₹37 Cr | ₹46 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-30 Cr | ₹-80 Cr | ₹-19 Cr | ₹-18 Cr | ₹-18 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 | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr |
| Deferred Tax Assets | ₹48 Cr | ₹44 Cr | ₹48 Cr | ₹51 Cr | ₹52 Cr |
| Deferred Tax Liability | ₹62 Cr | ₹60 Cr | ₹63 Cr | ₹63 Cr | ₹64 Cr |
| Other Long Term Liabilities | ₹213 Cr | ₹208 Cr | ₹207 Cr | ₹213 Cr | ₹218 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹8.45 Cr | ₹7.25 Cr | ₹6.16 Cr | ₹6.67 Cr | ₹6.57 Cr |
| Total Non-Current Liabilities | ₹443 Cr | ₹357 Cr | ₹389 Cr | ₹349 Cr | ₹266 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹297 Cr | ₹215 Cr | ₹226 Cr | ₹221 Cr | ₹193 Cr |
| Sundry Creditors | ₹297 Cr | ₹215 Cr | ₹226 Cr | ₹221 Cr | ₹193 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹157 Cr | ₹176 Cr | ₹124 Cr | ₹130 Cr | ₹111 Cr |
| Bank Overdraft / Short term credit | ₹0.20 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.08 Cr |
| Advances received from customers | ₹56 Cr | ₹37 Cr | ₹33 Cr | ₹38 Cr | ₹35 Cr |
| Interest Accrued But Not Due | ₹1.00 Cr | ₹0.88 Cr | ₹0.60 Cr | ₹0.67 Cr | ₹0.31 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹100 Cr | ₹138 Cr | ₹90 Cr | ₹91 Cr | ₹75 Cr |
| Short Term Borrowings | ₹136 Cr | ₹41 Cr | ₹9.26 Cr | ₹39 Cr | ₹2.18 Cr |
| Secured ST Loans repayable on Demands | ₹51 Cr | ₹41 Cr | ₹9.26 Cr | ₹39 Cr | ₹2.18 Cr |
| Working Capital Loans- Sec | ₹51 Cr | ₹41 Cr | ₹9.26 Cr | ₹14 Cr | ₹2.18 Cr |
| Buyers Credits - Unsec | ₹85 Cr | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-51 Cr | ₹-41 Cr | ₹-9.26 Cr | ₹-14 Cr | ₹-2.18 Cr |
| Short Term Provisions | ₹23 Cr | ₹20 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹6.42 Cr | ₹7.01 Cr | ₹0.49 Cr | ₹0.46 Cr | ₹0.49 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Total Current Liabilities | ₹613 Cr | ₹453 Cr | ₹371 Cr | ₹402 Cr | ₹317 Cr |
| Total Liabilities | ₹2,544 Cr | ₹2,221 Cr | ₹2,075 Cr | ₹1,953 Cr | ₹1,724 Cr |
| ASSETS | |||||
| Gross Block | ₹1,706 Cr | ₹1,439 Cr | ₹1,341 Cr | ₹1,155 Cr | ₹1,002 Cr |
| Less: Accumulated Depreciation | ₹770 Cr | ₹665 Cr | ₹559 Cr | ₹460 Cr | ₹368 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹936 Cr | ₹775 Cr | ₹782 Cr | ₹695 Cr | ₹634 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹75 Cr | ₹38 Cr | ₹22 Cr | ₹26 Cr | ₹18 Cr |
| Non Current Investments | ₹45 Cr | ₹38 Cr | ₹27 Cr | ₹21 Cr | ₹19 Cr |
| Long Term Investment | ₹45 Cr | ₹38 Cr | ₹27 Cr | ₹21 Cr | ₹19 Cr |
| Quoted | ₹1.22 Cr | ₹1.61 Cr | ₹0.59 Cr | - | - |
| Unquoted | ₹44 Cr | ₹36 Cr | ₹27 Cr | ₹21 Cr | ₹19 Cr |
| Long Term Loans & Advances | ₹72 Cr | ₹95 Cr | ₹52 Cr | ₹63 Cr | ₹49 Cr |
| Other Non Current Assets | ₹8.71 Cr | ₹15 Cr | ₹2.73 Cr | ₹2.59 Cr | ₹3.86 Cr |
| Total Non-Current Assets | ₹1,138 Cr | ₹961 Cr | ₹887 Cr | ₹808 Cr | ₹725 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹1.55 Cr | ₹33 Cr | ₹4.58 Cr | ₹14 Cr | ₹16 Cr |
| Quoted | - | ₹30 Cr | - | - | ₹10 Cr |
| Unquoted | ₹1.55 Cr | ₹2.63 Cr | ₹4.58 Cr | ₹14 Cr | ₹5.72 Cr |
| Inventories | ₹689 Cr | ₹596 Cr | ₹656 Cr | ₹661 Cr | ₹498 Cr |
| Raw Materials | ₹157 Cr | ₹127 Cr | ₹162 Cr | ₹203 Cr | ₹141 Cr |
| Work-in Progress | ₹71 Cr | ₹55 Cr | ₹56 Cr | ₹56 Cr | ₹41 Cr |
| Finished Goods | ₹185 Cr | ₹177 Cr | ₹174 Cr | ₹178 Cr | ₹122 Cr |
| Packing Materials | ₹7.08 Cr | ₹5.90 Cr | ₹6.67 Cr | ₹7.02 Cr | ₹5.10 Cr |
| Stores  and Spare | ₹63 Cr | ₹49 Cr | ₹44 Cr | ₹34 Cr | ₹24 Cr |
| Other Inventory | ₹206 Cr | ₹181 Cr | ₹214 Cr | ₹183 Cr | ₹164 Cr |
| Sundry Debtors | ₹462 Cr | ₹464 Cr | ₹433 Cr | ₹314 Cr | ₹308 Cr |
| Debtors more than Six months | ₹59 Cr | ₹68 Cr | ₹49 Cr | ₹31 Cr | ₹31 Cr |
| Debtors Others | ₹417 Cr | ₹408 Cr | ₹396 Cr | ₹293 Cr | ₹291 Cr |
| Cash and Bank | ₹139 Cr | ₹85 Cr | ₹24 Cr | ₹68 Cr | ₹91 Cr |
| Cash in hand | ₹1.14 Cr | ₹1.33 Cr | ₹0.86 Cr | ₹1.89 Cr | ₹0.74 Cr |
| Balances at Bank | ₹138 Cr | ₹83 Cr | ₹23 Cr | ₹66 Cr | ₹89 Cr |
| Other cash and bank balances | ₹0.41 Cr | ₹0.03 Cr | ₹0.03 Cr | - | ₹0.50 Cr |
| Other Current Assets | ₹45 Cr | ₹30 Cr | ₹17 Cr | ₹18 Cr | ₹27 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.85 Cr | ₹0.57 Cr | ₹0.19 Cr | ₹0.11 Cr | ₹0.07 Cr |
| Prepaid Expenses | ₹11 Cr | ₹7.76 Cr | ₹7.73 Cr | ₹9.89 Cr | ₹9.42 Cr |
| Other current_assets | ₹32 Cr | ₹21 Cr | ₹9.48 Cr | ₹8.07 Cr | ₹17 Cr |
| Short Term Loans and Advances | ₹70 Cr | ₹54 Cr | ₹53 Cr | ₹69 Cr | ₹60 Cr |
| Advances recoverable in cash or in kind | ₹31 Cr | ₹23 Cr | ₹22 Cr | ₹34 Cr | ₹18 Cr |
| Advance income tax and TDS | - | - | ₹5.41 Cr | ₹4.99 Cr | ₹6.34 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹40 Cr | ₹31 Cr | ₹26 Cr | ₹30 Cr | ₹35 Cr |
| Total Current Assets | ₹1,407 Cr | ₹1,260 Cr | ₹1,188 Cr | ₹1,145 Cr | ₹999 Cr |
| Net Current Assets (Including Current Investments) | ₹794 Cr | ₹808 Cr | ₹817 Cr | ₹743 Cr | ₹682 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,544 Cr | ₹2,221 Cr | ₹2,075 Cr | ₹1,953 Cr | ₹1,724 Cr |
| Contingent Liabilities | ₹4.90 Cr | ₹10 Cr | ₹4.49 Cr | ₹7.09 Cr | ₹4.59 Cr |
| Total Debt | ₹373 Cr | ₹247 Cr | ₹189 Cr | ₹175 Cr | ₹49 Cr |
| Book Value | - | 944.81 | 880.69 | 805.17 | 763.53 |
| Adjusted Book Value | 996.61 | 944.81 | 880.69 | 805.17 | 763.53 |
Compare Balance Sheet of peers of NILKAMAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NILKAMAL | ₹2,040.7 Cr | -1.3% | -9.5% | -28.7% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹42,285.3 Cr | 0.9% | -13.9% | -29.7% | Stock Analytics | |
| ASTRAL | ₹38,345.8 Cr | 1.3% | -9% | -21.5% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,287.5 Cr | -3.8% | -12.2% | -39.9% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,102.6 Cr | -2.7% | -12.8% | -19.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,466.1 Cr | -5.5% | 3.8% | -29.8% | Stock Analytics | |
NILKAMAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NILKAMAL | -1.3% |
-9.5% |
-28.7% |
| SENSEX | -0.6% |
1.7% |
4.6% |
You may also like the below Video Courses