SAI LIFE SCIENCES
|
SAI LIFE SCIENCES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Paid Up | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | ₹0.39 Cr | ₹0.39 Cr | ₹0.39 Cr | - |
| Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹5.08 Cr | ₹11 Cr | ₹9.48 Cr | ₹8.72 Cr | ₹7.06 Cr |
| Total Reserves | ₹2,102 Cr | ₹946 Cr | ₹861 Cr | ₹852 Cr | ₹838 Cr |
| Securities Premium | ₹1,373 Cr | ₹389 Cr | ₹388 Cr | ₹386 Cr | ₹383 Cr |
| Capital Reserves | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr | ₹0.81 Cr |
| Profit & Loss Account Balance | ₹724 Cr | ₹553 Cr | ₹470 Cr | ₹464 Cr | ₹456 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹3.95 Cr | ₹3.10 Cr | ₹2.66 Cr | ₹1.45 Cr | ₹-1.38 Cr |
| Reserve excluding Revaluation Reserve | ₹2,102 Cr | ₹946 Cr | ₹861 Cr | ₹852 Cr | ₹838 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,128 Cr | ₹975 Cr | ₹888 Cr | ₹879 Cr | ₹863 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹277 Cr | ₹261 Cr | ₹297 Cr | ₹246 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹336 Cr | ₹294 Cr | ₹303 Cr | ₹246 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹-59 Cr | ₹-33 Cr | ₹-6.25 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 | ₹97 Cr | ₹73 Cr | ₹54 Cr | ₹57 Cr | ₹61 Cr |
| Deferred Tax Assets | ₹66 Cr | ₹64 Cr | ₹62 Cr | ₹53 Cr | ₹12 Cr |
| Deferred Tax Liability | ₹163 Cr | ₹137 Cr | ₹116 Cr | ₹110 Cr | ₹74 Cr |
| Other Long Term Liabilities | ₹165 Cr | ₹177 Cr | ₹200 Cr | ₹192 Cr | ₹29 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹60 Cr | ₹66 Cr | ₹17 Cr | ₹19 Cr | ₹19 Cr |
| Total Non-Current Liabilities | ₹322 Cr | ₹594 Cr | ₹532 Cr | ₹565 Cr | ₹356 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹323 Cr | ₹138 Cr | ₹209 Cr | ₹199 Cr | ₹138 Cr |
| Sundry Creditors | ₹323 Cr | ₹138 Cr | ₹209 Cr | ₹199 Cr | ₹138 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹263 Cr | ₹219 Cr | ₹167 Cr | ₹103 Cr | ₹65 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹18 Cr | ₹9.67 Cr | ₹29 Cr | ₹11 Cr | ₹12 Cr |
| Interest Accrued But Not Due | ₹0.16 Cr | ₹1.66 Cr | ₹1.38 Cr | ₹1.12 Cr | ₹1.62 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹244 Cr | ₹207 Cr | ₹137 Cr | ₹91 Cr | ₹51 Cr |
| Short Term Borrowings | ₹129 Cr | ₹374 Cr | ₹372 Cr | ₹404 Cr | ₹390 Cr |
| Secured ST Loans repayable on Demands | ₹113 Cr | ₹344 Cr | ₹372 Cr | ₹404 Cr | ₹356 Cr |
| Working Capital Loans- Sec | ₹113 Cr | ₹344 Cr | ₹356 Cr | ₹370 Cr | ₹324 Cr |
| Buyers Credits - Unsec | ₹15 Cr | ₹31 Cr | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-113 Cr | ₹-344 Cr | ₹-356 Cr | ₹-370 Cr | ₹-290 Cr |
| Short Term Provisions | ₹45 Cr | ₹8.37 Cr | ₹11 Cr | ₹8.49 Cr | ₹6.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹35 Cr | - | ₹3.37 Cr | ₹2.57 Cr | ₹0.30 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹2.91 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹11 Cr | ₹8.37 Cr | ₹7.20 Cr | ₹5.93 Cr | ₹2.79 Cr |
| Total Current Liabilities | ₹759 Cr | ₹740 Cr | ₹759 Cr | ₹715 Cr | ₹599 Cr |
| Total Liabilities | ₹3,209 Cr | ₹2,309 Cr | ₹2,179 Cr | ₹2,159 Cr | ₹1,817 Cr |
| ASSETS | |||||
| Gross Block | ₹2,116 Cr | ₹1,679 Cr | ₹1,418 Cr | ₹1,260 Cr | ₹859 Cr |
| Less: Accumulated Depreciation | ₹628 Cr | ₹500 Cr | ₹381 Cr | ₹288 Cr | ₹158 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,488 Cr | ₹1,180 Cr | ₹1,037 Cr | ₹972 Cr | ₹701 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹124 Cr | ₹107 Cr | ₹151 Cr | ₹189 Cr | ₹246 Cr |
| Non Current Investments | ₹1.94 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Investment | ₹1.94 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.94 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Long Term Loans & Advances | ₹63 Cr | ₹74 Cr | ₹24 Cr | ₹50 Cr | ₹63 Cr |
| Other Non Current Assets | ₹0.73 Cr | ₹1.09 Cr | ₹1.22 Cr | ₹2.42 Cr | ₹2.95 Cr |
| Total Non-Current Assets | ₹1,678 Cr | ₹1,364 Cr | ₹1,215 Cr | ₹1,213 Cr | ₹1,014 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹119 Cr | ₹87 Cr | ₹140 Cr | ₹127 Cr | ₹76 Cr |
| Raw Materials | ₹98 Cr | ₹63 Cr | ₹88 Cr | ₹75 Cr | ₹30 Cr |
| Work-in Progress | ₹16 Cr | ₹21 Cr | ₹44 Cr | ₹39 Cr | ₹36 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.61 Cr | ₹3.45 Cr | ₹7.39 Cr | ₹12 Cr | ₹9.91 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹355 Cr | ₹256 Cr | ₹284 Cr | ₹243 Cr | ₹206 Cr |
| Debtors more than Six months | ₹16 Cr | ₹15 Cr | ₹27 Cr | ₹20 Cr | - |
| Debtors Others | ₹347 Cr | ₹255 Cr | ₹269 Cr | ₹234 Cr | ₹206 Cr |
| Cash and Bank | ₹464 Cr | ₹159 Cr | ₹86 Cr | ₹130 Cr | ₹76 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Balances at Bank | ₹464 Cr | ₹159 Cr | ₹86 Cr | ₹130 Cr | ₹76 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹59 Cr | ₹50 Cr | ₹52 Cr | ₹24 Cr | ₹20 Cr |
| Interest accrued on Investments | ₹7.10 Cr | ₹5.45 Cr | ₹4.03 Cr | ₹2.84 Cr | ₹4.95 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹25 Cr | ₹21 Cr | ₹0.02 Cr | ₹17 Cr | ₹7.20 Cr |
| Other current_assets | ₹27 Cr | ₹24 Cr | ₹48 Cr | ₹4.15 Cr | ₹7.41 Cr |
| Short Term Loans and Advances | ₹535 Cr | ₹392 Cr | ₹402 Cr | ₹421 Cr | ₹426 Cr |
| Advances recoverable in cash or in kind | ₹487 Cr | ₹345 Cr | ₹188 Cr | ₹257 Cr | ₹229 Cr |
| Advance income tax and TDS | ₹27 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹21 Cr | ₹47 Cr | ₹214 Cr | ₹164 Cr | ₹196 Cr |
| Total Current Assets | ₹1,531 Cr | ₹945 Cr | ₹964 Cr | ₹945 Cr | ₹804 Cr |
| Net Current Assets (Including Current Investments) | ₹772 Cr | ₹205 Cr | ₹205 Cr | ₹231 Cr | ₹205 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,209 Cr | ₹2,309 Cr | ₹2,179 Cr | ₹2,159 Cr | ₹1,817 Cr |
| Contingent Liabilities | ₹62 Cr | ₹24 Cr | ₹16 Cr | ₹19 Cr | ₹14 Cr |
| Total Debt | ₹129 Cr | ₹710 Cr | ₹699 Cr | ₹751 Cr | ₹637 Cr |
| Book Value | 101.88 | 545.86 | 498.34 | 495.25 | 480.39 |
| Adjusted Book Value | 101.88 | 54.59 | 49.83 | 49.52 | 48.04 |
Compare Balance Sheet of peers of SAI LIFE SCIENCES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAI LIFE SCIENCES | ₹25,815.7 Cr | -0.4% | 5.7% | 59.5% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹448,148.0 Cr | 3.5% | -1.5% | 9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹179,009.0 Cr | 1.1% | -1.1% | 0.8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹152,779.0 Cr | -0.2% | -0.3% | 35% | Stock Analytics | |
| CIPLA | ₹115,772.0 Cr | 3.1% | 1% | -11.3% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹108,616.0 Cr | 1.1% | -2.1% | -5.6% | Stock Analytics | |
SAI LIFE SCIENCES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAI LIFE SCIENCES | -0.4% |
5.7% |
59.5% |
| SENSEX | -0.8% |
1.4% |
-6.8% |
You may also like the below Video Courses