Home > Balance Sheet > SAHYADRI INDUSTRIES

SAHYADRI INDUSTRIES
Balance Sheet

COMMUNITY POLL
for SAHYADRI INDUSTRIES
Please provide your vote to see the results

SAHYADRI INDUSTRIES Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹11 Cr₹11 Cr₹11 Cr₹11 Cr₹9.56 Cr
    Equity - Authorised ₹12 Cr₹12 Cr₹12 Cr₹12 Cr₹12 Cr
    Equity - Issued ₹11 Cr₹11 Cr₹11 Cr₹11 Cr₹9.56 Cr
    Equity Paid Up ₹11 Cr₹11 Cr₹11 Cr₹11 Cr₹9.56 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 ₹367 Cr₹349 Cr₹324 Cr₹293 Cr₹236 Cr
    Securities Premium -----
    Capital Reserves ₹0.46 Cr₹0.46 Cr₹0.46 Cr₹0.46 Cr-
    Profit & Loss Account Balance ₹347 Cr₹329 Cr₹304 Cr₹273 Cr₹216 Cr
    General Reserves ₹16 Cr₹16 Cr₹16 Cr₹16 Cr₹16 Cr
    Other Reserves ₹3.75 Cr₹3.75 Cr₹3.75 Cr₹3.75 Cr₹3.75 Cr
Reserve excluding Revaluation Reserve ₹367 Cr₹349 Cr₹324 Cr₹293 Cr₹236 Cr
Revaluation reserve -----
Shareholder's Funds ₹378 Cr₹360 Cr₹335 Cr₹304 Cr₹245 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹7.12 Cr₹33 Cr₹43 Cr₹24 Cr₹0.92 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹9.45 Cr₹42 Cr₹45 Cr₹23 Cr-
    Term Loans - Institutions -----
    Other Secured ₹-2.33 Cr₹-9.27 Cr₹-1.69 Cr₹1.33 Cr₹0.92 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 ₹3.30 Cr₹4.42 Cr₹5.83 Cr₹6.22 Cr₹6.57 Cr
    Deferred Tax Assets ₹2.46 Cr₹2.90 Cr₹2.56 Cr₹2.57 Cr₹2.53 Cr
    Deferred Tax Liability ₹5.76 Cr₹7.32 Cr₹8.39 Cr₹8.79 Cr₹9.10 Cr
Other Long Term Liabilities ₹0.25 Cr₹0.26 Cr₹0.28 Cr₹0.29 Cr₹0.30 Cr
Long Term Trade Payables -----
Long Term Provisions ₹3.43 Cr₹2.68 Cr₹2.02 Cr₹2.10 Cr₹2.28 Cr
Total Non-Current Liabilities ₹14 Cr₹40 Cr₹51 Cr₹32 Cr₹10 Cr
Current Liabilities -----
Trade Payables ₹41 Cr₹39 Cr₹51 Cr₹44 Cr₹51 Cr
    Sundry Creditors ₹41 Cr₹39 Cr₹51 Cr₹44 Cr₹51 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹38 Cr₹45 Cr₹39 Cr₹29 Cr₹64 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹6.37 Cr₹6.10 Cr₹7.97 Cr₹5.08 Cr₹4.49 Cr
    Interest Accrued But Not Due -----
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹31 Cr₹39 Cr₹31 Cr₹24 Cr₹60 Cr
Short Term Borrowings ₹68 Cr₹72 Cr₹77 Cr₹56 Cr₹6.85 Cr
    Secured ST Loans repayable on Demands ₹53 Cr₹40 Cr₹45 Cr₹22 Cr₹6.85 Cr
    Working Capital Loans- Sec ₹53 Cr₹40 Cr₹45 Cr₹22 Cr₹6.85 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-39 Cr₹-8.49 Cr₹-12 Cr₹12 Cr₹-6.85 Cr
Short Term Provisions ₹3.74 Cr₹3.42 Cr₹2.71 Cr₹2.57 Cr₹1.98 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ---₹0.30 Cr-
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹3.74 Cr₹3.42 Cr₹2.71 Cr₹2.27 Cr₹1.98 Cr
Total Current Liabilities ₹151 Cr₹160 Cr₹170 Cr₹132 Cr₹124 Cr
Total Liabilities ₹543 Cr₹560 Cr₹557 Cr₹469 Cr₹379 Cr
ASSETS
Gross Block ₹361 Cr₹332 Cr₹297 Cr₹232 Cr₹216 Cr
Less: Accumulated Depreciation ₹175 Cr₹151 Cr₹127 Cr₹104 Cr₹89 Cr
Less: Impairment of Assets -----
Net Block ₹187 Cr₹181 Cr₹169 Cr₹128 Cr₹127 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹31 Cr₹42 Cr₹36 Cr₹54 Cr₹4.02 Cr
Non Current Investments ₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr
Long Term Investment ₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr
    Quoted -----
    Unquoted ₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr₹0.15 Cr
Long Term Loans & Advances ₹17 Cr₹17 Cr₹22 Cr₹8.63 Cr₹11 Cr
Other Non Current Assets ₹8.59 Cr₹8.59 Cr₹8.59 Cr₹8.52 Cr₹7.87 Cr
Total Non-Current Assets ₹243 Cr₹250 Cr₹236 Cr₹199 Cr₹149 Cr
Current Assets Loans & Advances -----
Currents Investments ₹2.88 Cr₹12 Cr₹11 Cr₹21 Cr₹48 Cr
    Quoted ₹2.88 Cr₹12 Cr₹11 Cr₹21 Cr₹48 Cr
    Unquoted -----
Inventories ₹226 Cr₹238 Cr₹227 Cr₹174 Cr₹113 Cr
    Raw Materials ₹112 Cr₹131 Cr₹119 Cr₹80 Cr₹28 Cr
    Work-in Progress ₹0.26 Cr₹0.57 Cr₹0.20 Cr₹0.11 Cr₹0.08 Cr
    Finished Goods ₹96 Cr₹95 Cr₹91 Cr₹75 Cr₹66 Cr
    Packing Materials -----
    Stores  and Spare ₹8.80 Cr₹8.64 Cr₹11 Cr₹6.30 Cr₹4.46 Cr
    Other Inventory ₹9.56 Cr₹3.18 Cr₹6.97 Cr₹12 Cr₹14 Cr
Sundry Debtors ₹39 Cr₹32 Cr₹35 Cr₹43 Cr₹40 Cr
    Debtors more than Six months ₹4.07 Cr₹4.59 Cr₹5.53 Cr₹8.46 Cr₹9.28 Cr
    Debtors Others ₹38 Cr₹31 Cr₹33 Cr₹39 Cr₹36 Cr
Cash and Bank ₹2.60 Cr₹5.83 Cr₹6.08 Cr₹4.33 Cr₹3.89 Cr
    Cash in hand ₹0.12 Cr₹0.08 Cr₹0.07 Cr₹0.07 Cr₹0.03 Cr
    Balances at Bank ₹2.48 Cr₹5.75 Cr₹6.01 Cr₹4.26 Cr₹3.86 Cr
    Other cash and bank balances -----
Other Current Assets ₹1.98 Cr₹2.21 Cr₹3.91 Cr₹4.33 Cr₹4.45 Cr
    Interest accrued on Investments ₹0.18 Cr₹0.15 Cr₹0.09 Cr₹0.29 Cr₹0.20 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans -----
    Prepaid Expenses ₹0.85 Cr₹0.99 Cr₹0.49 Cr₹0.63 Cr₹0.34 Cr
    Other current_assets ₹0.95 Cr₹1.07 Cr₹3.33 Cr₹3.41 Cr₹3.91 Cr
Short Term Loans and Advances ₹28 Cr₹20 Cr₹37 Cr₹23 Cr₹20 Cr
    Advances recoverable in cash or in kind ₹28 Cr₹20 Cr₹37 Cr₹20 Cr₹20 Cr
    Advance income tax and TDS -----
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ---₹2.34 Cr-
Total Current Assets ₹300 Cr₹310 Cr₹321 Cr₹269 Cr₹230 Cr
Net Current Assets (Including Current Investments) ₹149 Cr₹151 Cr₹151 Cr₹137 Cr₹106 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹543 Cr₹560 Cr₹557 Cr₹469 Cr₹379 Cr
Contingent Liabilities ₹8.36 Cr₹5.83 Cr₹7.13 Cr₹16 Cr₹25 Cr
Total Debt ₹78 Cr₹116 Cr₹124 Cr₹80 Cr₹46 Cr
Book Value -328.79306.24277.71256.38
Adjusted Book Value 345.47328.79306.24277.71256.38

Compare Balance Sheet of peers of SAHYADRI INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SAHYADRI INDUSTRIES ₹325.1 Cr 3.8% -1.4% -20.9% Stock Analytics
ULTRATECH CEMENT ₹365,541.0 Cr 0.9% -0.7% 8% Stock Analytics
AMBUJA CEMENTS ₹145,516.0 Cr -2.3% 0.5% -9.1% Stock Analytics
SHREE CEMENT ₹110,327.0 Cr 1.2% -2.1% 26.2% Stock Analytics
JK CEMENT ₹53,853.3 Cr 0.6% 8.1% 66.6% Stock Analytics
ACC ₹33,544.4 Cr -0.9% -9.8% -24.2% Stock Analytics


SAHYADRI INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAHYADRI INDUSTRIES

3.8%

-1.4%

-20.9%

SENSEX

-0.5%

-3.1%

1.4%


You may also like the below Video Courses