PG FOILS
|
PG FOILS Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹11 Cr | ₹9.10 Cr | ₹8.12 Cr | ₹8.12 Cr |
| Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹12 Cr | ₹11 Cr | ₹9.09 Cr | ₹8.11 Cr | ₹8.12 Cr |
| Equity Paid Up | ₹12 Cr | ₹11 Cr | ₹9.09 Cr | ₹8.11 Cr | ₹8.11 Cr |
| Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.87 Cr | ₹5.35 Cr | ₹14 Cr | - | - |
| Total Reserves | ₹302 Cr | ₹268 Cr | ₹234 Cr | ₹171 Cr | ₹156 Cr |
| Securities Premium | ₹87 Cr | ₹70 Cr | ₹38 Cr | ₹19 Cr | ₹19 Cr |
| Capital Reserves | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.58 Cr |
| Profit & Loss Account Balance | ₹201 Cr | ₹184 Cr | ₹184 Cr | ₹139 Cr | ₹123 Cr |
| General Reserves | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Other Reserves | ₹0.26 Cr | ₹0.21 Cr | ₹-0.02 Cr | ₹0.03 Cr | ₹0.01 Cr |
| Reserve excluding Revaluation Reserve | ₹302 Cr | ₹268 Cr | ₹234 Cr | ₹171 Cr | ₹156 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹314 Cr | ₹284 Cr | ₹257 Cr | ₹179 Cr | ₹164 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| 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 | ₹7.16 Cr | ₹5.76 Cr | ₹4.82 Cr | ₹3.25 Cr | ₹1.78 Cr |
| Deferred Tax Assets | ₹1.20 Cr | ₹1.18 Cr | ₹1.22 Cr | ₹0.22 Cr | ₹0.53 Cr |
| Deferred Tax Liability | ₹8.36 Cr | ₹6.95 Cr | ₹6.04 Cr | ₹3.47 Cr | ₹2.31 Cr |
| Other Long Term Liabilities | ₹2.06 Cr | ₹2.10 Cr | ₹2.47 Cr | ₹2.12 Cr | ₹1.86 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.44 Cr | ₹0.42 Cr | ₹0.50 Cr | ₹0.68 Cr | ₹0.56 Cr |
| Total Non-Current Liabilities | ₹9.65 Cr | ₹8.29 Cr | ₹7.79 Cr | ₹6.05 Cr | ₹4.21 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹6.17 Cr | ₹12 Cr | ₹8.40 Cr | ₹7.68 Cr | ₹5.35 Cr |
| Sundry Creditors | ₹6.17 Cr | ₹12 Cr | ₹8.40 Cr | ₹7.68 Cr | ₹5.35 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr | ₹18 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹7.27 Cr | ₹7.77 Cr | ₹7.34 Cr | ₹7.73 Cr | ₹6.64 Cr |
| Interest Accrued But Not Due | ₹0.14 Cr | ₹0.17 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹0.19 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹5.80 Cr | ₹4.27 Cr | ₹4.49 Cr | ₹6.46 Cr | ₹11 Cr |
| Short Term Borrowings | ₹69 Cr | ₹128 Cr | ₹260 Cr | ₹175 Cr | ₹126 Cr |
| Secured ST Loans repayable on Demands | ₹64 Cr | ₹109 Cr | ₹222 Cr | ₹144 Cr | ₹121 Cr |
| Working Capital Loans- Sec | ₹64 Cr | ₹109 Cr | ₹201 Cr | ₹123 Cr | ₹121 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹5.24 Cr | ₹5.24 Cr | ₹5.24 Cr | ₹5.24 Cr | ₹5.24 Cr |
| Other Unsecured Loans | ₹-64 Cr | ₹-94 Cr | ₹-167 Cr | ₹-97 Cr | ₹-121 Cr |
| Short Term Provisions | ₹0.22 Cr | ₹0.17 Cr | ₹0.96 Cr | ₹0.17 Cr | ₹0.14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | ₹0.81 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.22 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.17 Cr | ₹0.14 Cr |
| Total Current Liabilities | ₹89 Cr | ₹152 Cr | ₹282 Cr | ₹198 Cr | ₹150 Cr |
| Total Liabilities | ₹413 Cr | ₹444 Cr | ₹547 Cr | ₹383 Cr | ₹318 Cr |
| ASSETS | |||||
| Gross Block | ₹118 Cr | ₹114 Cr | ₹105 Cr | ₹102 Cr | ₹100 Cr |
| Less: Accumulated Depreciation | ₹80 Cr | ₹76 Cr | ₹72 Cr | ₹68 Cr | ₹63 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹38 Cr | ₹38 Cr | ₹33 Cr | ₹34 Cr | ₹37 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹14 Cr | ₹14 Cr | ₹0.69 Cr | ₹2.22 Cr | ₹2.18 Cr |
| Non Current Investments | ₹13 Cr | ₹21 Cr | ₹24 Cr | ₹23 Cr | ₹17 Cr |
| Long Term Investment | ₹13 Cr | ₹21 Cr | ₹24 Cr | ₹23 Cr | ₹17 Cr |
| Quoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Unquoted | ₹18 Cr | ₹26 Cr | ₹29 Cr | ₹23 Cr | ₹17 Cr |
| Long Term Loans & Advances | ₹3.98 Cr | ₹3.61 Cr | ₹2.82 Cr | ₹4.33 Cr | ₹2.77 Cr |
| Other Non Current Assets | ₹3.58 Cr | ₹2.05 Cr | ₹1.91 Cr | ₹1.82 Cr | ₹1.66 Cr |
| Total Non-Current Assets | ₹73 Cr | ₹79 Cr | ₹62 Cr | ₹66 Cr | ₹61 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹138 Cr | ₹135 Cr | ₹210 Cr | ₹171 Cr | ₹153 Cr |
| Quoted | ₹138 Cr | ₹135 Cr | ₹210 Cr | ₹171 Cr | ₹153 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹82 Cr | ₹104 Cr | ₹72 Cr | ₹56 Cr | ₹39 Cr |
| Raw Materials | ₹46 Cr | ₹68 Cr | ₹35 Cr | ₹43 Cr | ₹20 Cr |
| Work-in Progress | ₹19 Cr | ₹16 Cr | ₹2.74 Cr | ₹3.58 Cr | ₹6.18 Cr |
| Finished Goods | ₹5.76 Cr | ₹7.91 Cr | ₹7.94 Cr | ₹7.40 Cr | ₹8.42 Cr |
| Packing Materials | ₹3.47 Cr | ₹5.27 Cr | ₹3.30 Cr | ₹1.44 Cr | ₹1.61 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹7.60 Cr | ₹7.26 Cr | ₹23 Cr | ₹0.76 Cr | ₹2.77 Cr |
| Sundry Debtors | ₹76 Cr | ₹47 Cr | ₹47 Cr | ₹54 Cr | ₹57 Cr |
| Debtors more than Six months | ₹2.76 Cr | ₹1.30 Cr | ₹1.16 Cr | ₹1.14 Cr | - |
| Debtors Others | ₹73 Cr | ₹46 Cr | ₹46 Cr | ₹53 Cr | ₹57 Cr |
| Cash and Bank | ₹2.50 Cr | ₹14 Cr | ₹2.30 Cr | ₹2.20 Cr | ₹2.13 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Balances at Bank | ₹2.46 Cr | ₹14 Cr | ₹2.26 Cr | ₹2.14 Cr | ₹2.08 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.82 Cr | ₹0.94 Cr | ₹1.35 Cr | ₹2.78 Cr | ₹2.03 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.03 Cr | ₹0.03 Cr | ₹0.37 Cr | ₹0.39 Cr |
| Prepaid Expenses | ₹0.11 Cr | ₹0.25 Cr | ₹0.34 Cr | ₹0.22 Cr | ₹0.20 Cr |
| Other current_assets | ₹0.71 Cr | ₹0.66 Cr | ₹0.99 Cr | ₹2.19 Cr | ₹1.44 Cr |
| Short Term Loans and Advances | ₹41 Cr | ₹63 Cr | ₹153 Cr | ₹31 Cr | ₹3.85 Cr |
| Advances recoverable in cash or in kind | ₹17 Cr | ₹54 Cr | ₹148 Cr | ₹26 Cr | ₹1.31 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹25 Cr | ₹8.96 Cr | ₹5.20 Cr | ₹4.95 Cr | ₹2.54 Cr |
| Total Current Assets | ₹340 Cr | ₹365 Cr | ₹485 Cr | ₹318 Cr | ₹257 Cr |
| Net Current Assets (Including Current Investments) | ₹251 Cr | ₹213 Cr | ₹203 Cr | ₹120 Cr | ₹107 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹413 Cr | ₹444 Cr | ₹547 Cr | ₹383 Cr | ₹318 Cr |
| Contingent Liabilities | ₹136 Cr | ₹52 Cr | ₹110 Cr | ₹41 Cr | ₹22 Cr |
| Total Debt | ₹69 Cr | ₹128 Cr | ₹260 Cr | ₹175 Cr | ₹126 Cr |
| Book Value | 265.69 | 256.07 | 267.73 | 221.31 | 202.44 |
| Adjusted Book Value | 265.69 | 256.07 | 267.73 | 221.31 | 202.44 |
Compare Balance Sheet of peers of PG FOILS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PG FOILS | ₹268.3 Cr | 18.3% | 15.4% | 6% | Stock Analytics | |
| NATIONAL ALUMINIUM COMPANY | ₹43,693.5 Cr | 5.2% | 15.5% | 7.1% | Stock Analytics | |
| ARFIN INDIA | ₹891.7 Cr | 2.6% | 12% | 48.9% | Stock Analytics | |
| MAAN ALUMINIUM | ₹774.5 Cr | 9.5% | 28.6% | -36.2% | Stock Analytics | |
| HARDWYN INDIA | ₹692.1 Cr | 15.6% | 6.5% | -45.5% | Stock Analytics | |
| MMP INDUSTRIES | ₹658.3 Cr | -1.4% | -8.4% | -26.8% | Stock Analytics | |
PG FOILS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PG FOILS | 18.3% |
15.4% |
6% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses