PANACEA BIOTEC
|
PANACEA BIOTEC Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr |
| Equity - Authorised | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Issued | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr |
| Equity Paid Up | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr | ₹6.13 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹829 Cr | ₹836 Cr | ₹837 Cr | ₹871 Cr | ₹-235 Cr |
| Securities Premium | ₹92 Cr | ₹92 Cr | ₹92 Cr | ₹92 Cr | ₹92 Cr |
| Capital Reserves | ₹-253 Cr | ₹-253 Cr | ₹-253 Cr | ₹-253 Cr | ₹-280 Cr |
| Profit & Loss Account Balance | ₹780 Cr | ₹788 Cr | ₹790 Cr | ₹825 Cr | ₹-254 Cr |
| General Reserves | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹79 Cr | ₹79 Cr |
| Other Reserves | ₹131 Cr | ₹130 Cr | ₹130 Cr | ₹128 Cr | ₹128 Cr |
| Reserve excluding Revaluation Reserve | ₹829 Cr | ₹836 Cr | ₹837 Cr | ₹871 Cr | ₹-235 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹835 Cr | ₹842 Cr | ₹844 Cr | ₹877 Cr | ₹-229 Cr |
| Minority Interest | ₹-4.17 Cr | ₹-3.82 Cr | ₹-3.49 Cr | ₹-2.98 Cr | ₹-3.00 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹0.18 Cr | ₹0.24 Cr | ₹675 Cr |
| Non Convertible Debentures | - | - | - | - | ₹754 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | ₹0.18 Cr | ₹0.24 Cr | ₹-79 Cr |
| Unsecured Loans | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹34 Cr | ₹60 Cr |
| 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 | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹30 Cr | ₹56 Cr |
| Other Unsecured Loan | ₹7.21 Cr | ₹5.99 Cr | ₹4.98 Cr | ₹4.15 Cr | ₹3.65 Cr |
| Deferred Tax Assets / Liabilities | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹-24 Cr | ₹-0.15 Cr |
| Deferred Tax Assets | ₹59 Cr | ₹77 Cr | ₹80 Cr | ₹127 Cr | ₹120 Cr |
| Deferred Tax Liability | ₹82 Cr | ₹99 Cr | ₹100 Cr | ₹104 Cr | ₹120 Cr |
| Other Long Term Liabilities | ₹11 Cr | ₹22 Cr | ₹32 Cr | ₹46 Cr | ₹194 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹47 Cr | ₹199 Cr | ₹198 Cr | ₹29 Cr | ₹31 Cr |
| Total Non-Current Liabilities | ₹104 Cr | ₹265 Cr | ₹271 Cr | ₹85 Cr | ₹960 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹226 Cr | ₹146 Cr | ₹177 Cr | ₹235 Cr | ₹247 Cr |
| Sundry Creditors | ₹226 Cr | ₹146 Cr | ₹177 Cr | ₹235 Cr | ₹247 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹105 Cr | ₹128 Cr | ₹116 Cr | ₹503 Cr | ₹187 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹77 Cr | ₹78 Cr | ₹77 Cr | ₹172 Cr | ₹65 Cr |
| Interest Accrued But Not Due | ₹0.61 Cr | ₹8.27 Cr | ₹0.00 Cr | ₹4.51 Cr | ₹25 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹28 Cr | ₹42 Cr | ₹39 Cr | ₹327 Cr | ₹98 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹36 Cr | ₹36 Cr | ₹37 Cr | ₹36 Cr | ₹13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.01 Cr | ₹0.14 Cr | ₹0.56 Cr | ₹0.09 Cr | ₹0.03 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹13 Cr |
| Total Current Liabilities | ₹367 Cr | ₹309 Cr | ₹330 Cr | ₹774 Cr | ₹447 Cr |
| Total Liabilities | ₹1,301 Cr | ₹1,412 Cr | ₹1,443 Cr | ₹1,735 Cr | ₹1,177 Cr |
| ASSETS | |||||
| Gross Block | ₹1,328 Cr | ₹1,312 Cr | ₹1,331 Cr | ₹1,314 Cr | ₹1,266 Cr |
| Less: Accumulated Depreciation | ₹777 Cr | ₹743 Cr | ₹731 Cr | ₹692 Cr | ₹658 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹551 Cr | ₹569 Cr | ₹600 Cr | ₹622 Cr | ₹609 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹94 Cr | ₹75 Cr | ₹28 Cr | ₹4.91 Cr | ₹21 Cr |
| Non Current Investments | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Long Term Investment | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Long Term Loans & Advances | ₹58 Cr | ₹242 Cr | ₹228 Cr | ₹21 Cr | ₹18 Cr |
| Other Non Current Assets | ₹3.01 Cr | ₹0.97 Cr | ₹3.74 Cr | ₹84 Cr | ₹5.61 Cr |
| Total Non-Current Assets | ₹756 Cr | ₹927 Cr | ₹874 Cr | ₹745 Cr | ₹666 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹3.15 Cr | ₹40 Cr | ₹13 Cr | ₹5.00 Cr | - |
| Quoted | ₹3.15 Cr | ₹40 Cr | ₹13 Cr | ₹5.00 Cr | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹214 Cr | ₹178 Cr | ₹202 Cr | ₹213 Cr | ₹174 Cr |
| Raw Materials | ₹109 Cr | ₹99 Cr | ₹101 Cr | ₹84 Cr | ₹87 Cr |
| Work-in Progress | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹31 Cr | ₹18 Cr |
| Finished Goods | ₹65 Cr | ₹43 Cr | ₹55 Cr | ₹77 Cr | ₹44 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹19 Cr | ₹15 Cr | ₹19 Cr | ₹12 Cr | ₹20 Cr |
| Other Inventory | ₹4.32 Cr | ₹3.93 Cr | ₹10 Cr | ₹8.81 Cr | ₹5.92 Cr |
| Sundry Debtors | ₹73 Cr | ₹57 Cr | ₹60 Cr | ₹82 Cr | ₹85 Cr |
| Debtors more than Six months | ₹8.20 Cr | ₹8.60 Cr | ₹7.65 Cr | ₹23 Cr | ₹28 Cr |
| Debtors Others | ₹69 Cr | ₹53 Cr | ₹57 Cr | ₹63 Cr | ₹61 Cr |
| Cash and Bank | ₹107 Cr | ₹122 Cr | ₹226 Cr | ₹583 Cr | ₹136 Cr |
| Cash in hand | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.07 Cr |
| Balances at Bank | ₹107 Cr | ₹122 Cr | ₹226 Cr | ₹583 Cr | ₹136 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹12 Cr | ₹8.41 Cr | ₹8.75 Cr | ₹16 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.11 Cr | ₹6.06 Cr | ₹5.22 Cr | ₹5.35 Cr | ₹5.29 Cr |
| Other current_assets | ₹8.83 Cr | ₹5.91 Cr | ₹3.19 Cr | ₹3.40 Cr | ₹11 Cr |
| Short Term Loans and Advances | ₹133 Cr | ₹76 Cr | ₹52 Cr | ₹59 Cr | ₹64 Cr |
| Advances recoverable in cash or in kind | ₹11 Cr | ₹8.90 Cr | ₹9.32 Cr | ₹6.30 Cr | ₹14 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹122 Cr | ₹67 Cr | ₹43 Cr | ₹53 Cr | ₹50 Cr |
| Total Current Assets | ₹545 Cr | ₹485 Cr | ₹562 Cr | ₹951 Cr | ₹474 Cr |
| Net Current Assets (Including Current Investments) | ₹178 Cr | ₹176 Cr | ₹233 Cr | ₹177 Cr | ₹27 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,301 Cr | ₹1,412 Cr | ₹1,443 Cr | ₹1,735 Cr | ₹1,177 Cr |
| Contingent Liabilities | ₹367 Cr | ₹369 Cr | ₹656 Cr | ₹368 Cr | ₹407 Cr |
| Total Debt | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹34 Cr | ₹820 Cr |
| Book Value | 136.29 | 137.48 | 137.73 | 143.12 | -37.34 |
| Adjusted Book Value | 136.29 | 137.48 | 137.73 | 143.12 | -37.34 |
Compare Balance Sheet of peers of PANACEA BIOTEC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANACEA BIOTEC | ₹2,495.2 Cr | 14.2% | 9% | -16.5% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹412,494.0 Cr | -1.5% | -4.8% | -4.2% | Stock Analytics | |
| DIVIS LABORATORIES | ₹170,514.0 Cr | -0.9% | -1.4% | 11.1% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹129,044.0 Cr | 0.3% | 1.6% | 12.1% | Stock Analytics | |
| CIPLA | ₹121,574.0 Cr | -0.8% | -1.2% | 1.4% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹105,919.0 Cr | -0.8% | 1.7% | -5.6% | Stock Analytics | |
PANACEA BIOTEC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANACEA BIOTEC | 14.2% |
9% |
-16.5% |
| SENSEX | 0.7% |
0.5% |
9% |
You may also like the below Video Courses