POLY MEDICURE
|
POLY MEDICURE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹51 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
| Equity - Issued | ₹51 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Equity Paid Up | ₹51 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 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 | ₹2.28 Cr | ₹3.40 Cr | ₹2.31 Cr | ₹1.53 Cr | ₹0.79 Cr |
| Total Reserves | ₹2,713 Cr | ₹1,419 Cr | ₹1,191 Cr | ₹1,038 Cr | ₹917 Cr |
| Securities Premium | ₹1,378 Cr | ₹393 Cr | ₹392 Cr | ₹391 Cr | ₹391 Cr |
| Capital Reserves | ₹7.08 Cr | ₹4.51 Cr | ₹5.39 Cr | ₹7.16 Cr | ₹5.82 Cr |
| Profit & Loss Account Balance | ₹1,014 Cr | ₹731 Cr | ₹528 Cr | ₹399 Cr | ₹304 Cr |
| General Reserves | ₹311 Cr | ₹286 Cr | ₹261 Cr | ₹236 Cr | ₹211 Cr |
| Other Reserves | ₹2.31 Cr | ₹3.63 Cr | ₹4.46 Cr | ₹4.19 Cr | ₹4.18 Cr |
| Reserve excluding Revaluation Reserve | ₹2,713 Cr | ₹1,419 Cr | ₹1,191 Cr | ₹1,038 Cr | ₹917 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,766 Cr | ₹1,470 Cr | ₹1,242 Cr | ₹1,087 Cr | ₹966 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹0.84 Cr | ₹12 Cr | ₹31 Cr | ₹60 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹11 Cr | ₹34 Cr | ₹58 Cr | ₹88 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹-10 Cr | ₹-22 Cr | ₹-27 Cr | ₹-28 Cr |
| Unsecured Loans | - | - | ₹5.94 Cr | ₹7.56 Cr | ₹3.54 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 | - | ₹3.81 Cr | ₹5.94 Cr | ₹7.56 Cr | ₹3.54 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | ₹-3.81 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹43 Cr | ₹24 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr |
| Deferred Tax Assets | ₹4.42 Cr | ₹2.81 Cr | ₹2.79 Cr | ₹2.74 Cr | ₹3.68 Cr |
| Deferred Tax Liability | ₹47 Cr | ₹27 Cr | ₹18 Cr | ₹19 Cr | ₹17 Cr |
| Other Long Term Liabilities | ₹4.33 Cr | ₹5.82 Cr | ₹4.74 Cr | ₹4.43 Cr | ₹7.18 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹9.43 Cr | ₹6.27 Cr | ₹4.60 Cr | ₹3.98 Cr | ₹3.27 Cr |
| Total Non-Current Liabilities | ₹56 Cr | ₹37 Cr | ₹42 Cr | ₹63 Cr | ₹87 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹86 Cr | ₹96 Cr | ₹92 Cr | ₹89 Cr | ₹65 Cr |
| Sundry Creditors | ₹86 Cr | ₹96 Cr | ₹92 Cr | ₹89 Cr | ₹65 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹102 Cr | ₹101 Cr | ₹93 Cr | ₹79 Cr | ₹67 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹10 Cr | ₹10 Cr | ₹21 Cr | ₹13 Cr | ₹4.50 Cr |
| Interest Accrued But Not Due | ₹0.02 Cr | ₹0.13 Cr | ₹0.27 Cr | ₹0.18 Cr | ₹0.20 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹2.95 Cr | ₹3.45 Cr | - | ₹1.09 Cr | - |
| Other Liabilities | ₹89 Cr | ₹87 Cr | ₹72 Cr | ₹64 Cr | ₹62 Cr |
| Short Term Borrowings | ₹175 Cr | ₹151 Cr | ₹107 Cr | ₹59 Cr | ₹39 Cr |
| Secured ST Loans repayable on Demands | ₹175 Cr | ₹151 Cr | ₹107 Cr | ₹59 Cr | ₹38 Cr |
| Working Capital Loans- Sec | ₹175 Cr | ₹151 Cr | ₹107 Cr | ₹59 Cr | ₹38 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-175 Cr | ₹-151 Cr | ₹-107 Cr | ₹-59 Cr | ₹-36 Cr |
| Short Term Provisions | ₹95 Cr | ₹77 Cr | ₹59 Cr | ₹0.35 Cr | ₹45 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹94 Cr | ₹77 Cr | ₹59 Cr | - | ₹44 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.40 Cr | ₹0.30 Cr | ₹0.55 Cr | ₹0.35 Cr | ₹0.44 Cr |
| Total Current Liabilities | ₹458 Cr | ₹425 Cr | ₹351 Cr | ₹227 Cr | ₹215 Cr |
| Total Liabilities | ₹3,280 Cr | ₹1,932 Cr | ₹1,635 Cr | ₹1,377 Cr | ₹1,267 Cr |
| ASSETS | |||||
| Gross Block | ₹1,596 Cr | ₹1,311 Cr | ₹1,019 Cr | ₹818 Cr | ₹707 Cr |
| Less: Accumulated Depreciation | ₹512 Cr | ₹444 Cr | ₹384 Cr | ₹334 Cr | ₹286 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,084 Cr | ₹867 Cr | ₹634 Cr | ₹484 Cr | ₹421 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹90 Cr | ₹67 Cr | ₹73 Cr | ₹37 Cr | ₹15 Cr |
| Non Current Investments | ₹21 Cr | ₹28 Cr | ₹7.64 Cr | ₹9.77 Cr | ₹9.40 Cr |
| Long Term Investment | ₹21 Cr | ₹28 Cr | ₹7.64 Cr | ₹9.77 Cr | ₹9.40 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹21 Cr | ₹28 Cr | ₹7.64 Cr | ₹9.77 Cr | ₹9.40 Cr |
| Long Term Loans & Advances | ₹55 Cr | ₹39 Cr | ₹42 Cr | ₹32 Cr | ₹13 Cr |
| Other Non Current Assets | ₹14 Cr | ₹7.75 Cr | ₹7.58 Cr | ₹20 Cr | ₹51 Cr |
| Total Non-Current Assets | ₹1,275 Cr | ₹1,017 Cr | ₹771 Cr | ₹593 Cr | ₹520 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹1,057 Cr | ₹140 Cr | ₹124 Cr | ₹337 Cr | ₹345 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1,057 Cr | ₹140 Cr | ₹124 Cr | ₹337 Cr | ₹345 Cr |
| Inventories | ₹286 Cr | ₹221 Cr | ₹209 Cr | ₹168 Cr | ₹126 Cr |
| Raw Materials | ₹147 Cr | ₹109 Cr | ₹97 Cr | ₹84 Cr | ₹59 Cr |
| Work-in Progress | ₹50 Cr | ₹45 Cr | ₹34 Cr | ₹26 Cr | ₹23 Cr |
| Finished Goods | ₹45 Cr | ₹28 Cr | ₹51 Cr | ₹33 Cr | ₹24 Cr |
| Packing Materials | ₹20 Cr | ₹14 Cr | ₹13 Cr | ₹8.54 Cr | ₹8.41 Cr |
| Stores  and Spare | ₹11 Cr | ₹10 Cr | ₹6.12 Cr | ₹6.86 Cr | ₹6.25 Cr |
| Other Inventory | ₹13 Cr | ₹14 Cr | ₹8.08 Cr | ₹11 Cr | ₹5.38 Cr |
| Sundry Debtors | ₹350 Cr | ₹270 Cr | ₹235 Cr | ₹207 Cr | ₹156 Cr |
| Debtors more than Six months | ₹26 Cr | ₹18 Cr | ₹14 Cr | ₹17 Cr | ₹5.60 Cr |
| Debtors Others | ₹330 Cr | ₹255 Cr | ₹223 Cr | ₹190 Cr | ₹151 Cr |
| Cash and Bank | ₹151 Cr | ₹147 Cr | ₹178 Cr | ₹15 Cr | ₹30 Cr |
| Cash in hand | ₹0.19 Cr | ₹0.18 Cr | ₹0.29 Cr | ₹0.34 Cr | ₹0.14 Cr |
| Balances at Bank | ₹151 Cr | ₹147 Cr | ₹177 Cr | ₹15 Cr | ₹29 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹13 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr |
| Interest accrued on Investments | ₹4.23 Cr | ₹4.32 Cr | ₹4.61 Cr | ₹0.18 Cr | ₹0.61 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹3.52 Cr | ₹3.14 Cr | ₹8.69 Cr | ₹4.00 Cr | ₹3.59 Cr |
| Other current_assets | ₹5.58 Cr | ₹9.44 Cr | ₹2.45 Cr | ₹8.25 Cr | ₹8.58 Cr |
| Short Term Loans and Advances | ₹148 Cr | ₹121 Cr | ₹103 Cr | ₹44 Cr | ₹78 Cr |
| Advances recoverable in cash or in kind | ₹16 Cr | ₹11 Cr | ₹8.88 Cr | ₹10 Cr | ₹7.53 Cr |
| Advance income tax and TDS | ₹88 Cr | ₹73 Cr | ₹58 Cr | - | ₹44 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹44 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹27 Cr |
| Total Current Assets | ₹2,005 Cr | ₹915 Cr | ₹865 Cr | ₹783 Cr | ₹748 Cr |
| Net Current Assets (Including Current Investments) | ₹1,547 Cr | ₹490 Cr | ₹513 Cr | ₹557 Cr | ₹533 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,280 Cr | ₹1,932 Cr | ₹1,635 Cr | ₹1,377 Cr | ₹1,267 Cr |
| Contingent Liabilities | ₹77 Cr | ₹113 Cr | ₹69 Cr | ₹69 Cr | ₹64 Cr |
| Total Debt | ₹178 Cr | ₹170 Cr | ₹146 Cr | ₹125 Cr | ₹134 Cr |
| Book Value | - | 152.82 | 129.17 | 113.24 | 100.62 |
| Adjusted Book Value | 272.72 | 152.82 | 129.17 | 113.24 | 100.62 |
Compare Balance Sheet of peers of POLY MEDICURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POLY MEDICURE | ₹20,263.8 Cr | 5.1% | 2.7% | -24.8% | Stock Analytics | |
| NURECA | ₹263.0 Cr | -15.7% | 15.3% | -2.7% | Stock Analytics | |
POLY MEDICURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POLY MEDICURE | 5.1% |
2.7% |
-24.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses