ORIENTAL AROMATICS
|
ORIENTAL AROMATICS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹646 Cr | ₹616 Cr | ₹608 Cr | ₹588 Cr | ₹540 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹2.67 Cr | ₹2.67 Cr | ₹2.67 Cr | ₹2.67 Cr | ₹2.67 Cr |
| Profit & Loss Account Balance | ₹604 Cr | ₹572 Cr | ₹565 Cr | ₹545 Cr | ₹497 Cr |
| General Reserves | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr |
| Other Reserves | ₹-3.24 Cr | ₹-2.37 Cr | ₹-2.35 Cr | ₹-2.33 Cr | ₹-2.01 Cr |
| Reserve excluding Revaluation Reserve | ₹646 Cr | ₹616 Cr | ₹608 Cr | ₹588 Cr | ₹540 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹663 Cr | ₹632 Cr | ₹625 Cr | ₹605 Cr | ₹557 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹74 Cr | ₹52 Cr | ₹32 Cr | ₹45 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹74 Cr | ₹52 Cr | ₹32 Cr | ₹45 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Deferred Tax Assets | - | - | - | - | - |
| Deferred Tax Liability | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Other Long Term Liabilities | - | ₹1.06 Cr | ₹1.66 Cr | - | ₹0.24 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.45 Cr | ₹4.17 Cr | ₹2.90 Cr | ₹2.08 Cr | ₹2.46 Cr |
| Total Non-Current Liabilities | ₹107 Cr | ₹84 Cr | ₹63 Cr | ₹74 Cr | ₹29 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹76 Cr | ₹82 Cr | ₹87 Cr | ₹81 Cr | ₹71 Cr |
| Sundry Creditors | ₹76 Cr | ₹82 Cr | ₹87 Cr | ₹81 Cr | ₹71 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹33 Cr | ₹55 Cr | ₹25 Cr | ₹13 Cr | ₹8.29 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.37 Cr | ₹1.41 Cr | ₹0.59 Cr | ₹1.77 Cr | ₹0.51 Cr |
| Interest Accrued But Not Due | ₹2.05 Cr | ₹0.89 Cr | ₹0.89 Cr | ₹0.25 Cr | ₹0.09 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹27 Cr | ₹53 Cr | ₹24 Cr | ₹11 Cr | ₹7.70 Cr |
| Short Term Borrowings | ₹264 Cr | ₹139 Cr | ₹184 Cr | ₹89 Cr | ₹78 Cr |
| Secured ST Loans repayable on Demands | ₹264 Cr | ₹139 Cr | ₹184 Cr | ₹89 Cr | ₹68 Cr |
| Working Capital Loans- Sec | ₹264 Cr | ₹139 Cr | ₹184 Cr | ₹89 Cr | ₹68 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-264 Cr | ₹-139 Cr | ₹-184 Cr | ₹-89 Cr | ₹-58 Cr |
| Short Term Provisions | ₹2.94 Cr | ₹2.29 Cr | ₹2.16 Cr | ₹1.98 Cr | ₹1.36 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.94 Cr | ₹2.29 Cr | ₹2.16 Cr | ₹1.98 Cr | ₹1.36 Cr |
| Total Current Liabilities | ₹375 Cr | ₹278 Cr | ₹298 Cr | ₹186 Cr | ₹158 Cr |
| Total Liabilities | ₹1,145 Cr | ₹995 Cr | ₹986 Cr | ₹865 Cr | ₹745 Cr |
| ASSETS | |||||
| Gross Block | ₹633 Cr | ₹402 Cr | ₹386 Cr | ₹359 Cr | ₹315 Cr |
| Less: Accumulated Depreciation | ₹153 Cr | ₹132 Cr | ₹113 Cr | ₹94 Cr | ₹78 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹480 Cr | ₹270 Cr | ₹273 Cr | ₹265 Cr | ₹236 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹4.98 Cr | ₹173 Cr | ₹52 Cr | ₹25 Cr | ₹13 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹26 Cr | ₹30 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
| Other Non Current Assets | ₹2.70 Cr | ₹2.83 Cr | ₹2.65 Cr | ₹2.80 Cr | ₹2.34 Cr |
| Total Non-Current Assets | ₹513 Cr | ₹477 Cr | ₹347 Cr | ₹310 Cr | ₹268 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹365 Cr | ₹277 Cr | ₹368 Cr | ₹287 Cr | ₹228 Cr |
| Raw Materials | ₹107 Cr | ₹93 Cr | ₹135 Cr | ₹110 Cr | ₹96 Cr |
| Work-in Progress | ₹59 Cr | ₹59 Cr | ₹71 Cr | ₹57 Cr | ₹47 Cr |
| Finished Goods | ₹140 Cr | ₹66 Cr | ₹100 Cr | ₹46 Cr | ₹23 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | - | ₹14 Cr | ₹12 Cr | ₹8.37 Cr |
| Other Inventory | ₹39 Cr | ₹60 Cr | ₹47 Cr | ₹62 Cr | ₹53 Cr |
| Sundry Debtors | ₹188 Cr | ₹181 Cr | ₹190 Cr | ₹195 Cr | ₹189 Cr |
| Debtors more than Six months | ₹0.63 Cr | ₹1.89 Cr | ₹1.89 Cr | ₹1.95 Cr | - |
| Debtors Others | ₹188 Cr | ₹181 Cr | ₹190 Cr | ₹195 Cr | ₹190 Cr |
| Cash and Bank | ₹12 Cr | ₹12 Cr | ₹17 Cr | ₹9.42 Cr | ₹20 Cr |
| Cash in hand | ₹0.18 Cr | ₹0.15 Cr | ₹0.26 Cr | ₹0.11 Cr | ₹0.09 Cr |
| Balances at Bank | ₹12 Cr | ₹12 Cr | ₹17 Cr | ₹9.31 Cr | ₹20 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹8.32 Cr | ₹5.94 Cr | ₹5.69 Cr | ₹8.45 Cr | ₹4.64 Cr |
| Interest accrued on Investments | ₹0.21 Cr | ₹0.25 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.12 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.25 Cr | ₹5.32 Cr | ₹5.24 Cr | ₹7.35 Cr | ₹3.73 Cr |
| Other current_assets | ₹0.87 Cr | ₹0.37 Cr | ₹0.41 Cr | ₹1.06 Cr | ₹0.79 Cr |
| Short Term Loans and Advances | ₹58 Cr | ₹43 Cr | ₹59 Cr | ₹56 Cr | ₹37 Cr |
| Advances recoverable in cash or in kind | ₹7.73 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹51 Cr | ₹28 Cr | ₹48 Cr | ₹45 Cr | ₹24 Cr |
| Total Current Assets | ₹632 Cr | ₹518 Cr | ₹639 Cr | ₹555 Cr | ₹477 Cr |
| Net Current Assets (Including Current Investments) | ₹257 Cr | ₹240 Cr | ₹341 Cr | ₹369 Cr | ₹319 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,145 Cr | ₹995 Cr | ₹986 Cr | ₹865 Cr | ₹745 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹352 Cr | ₹204 Cr | ₹229 Cr | ₹139 Cr | ₹78 Cr |
| Book Value | 197.00 | 187.90 | 185.70 | 179.84 | 165.60 |
| Adjusted Book Value | 197.00 | 187.90 | 185.70 | 179.84 | 165.60 |
Compare Balance Sheet of peers of ORIENTAL AROMATICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ORIENTAL AROMATICS | ₹1,141.3 Cr | 1.5% | 2.7% | -45% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹148,673.0 Cr | 0.3% | -2% | -5.4% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹125,700.0 Cr | 3.6% | -0.5% | 35.7% | Stock Analytics | |
| SRF | ₹84,159.5 Cr | -2.2% | -6.7% | 26.5% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹39,057.2 Cr | -0.4% | -2.3% | -13.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,871.2 Cr | 0.5% | 0.3% | 6.9% | Stock Analytics | |
ORIENTAL AROMATICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ORIENTAL AROMATICS | 1.5% |
2.7% |
-45% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses