Home > Balance Sheet > SAMRAT FORGINGS

SAMRAT FORGINGS
Balance Sheet

COMMUNITY POLL
for SAMRAT FORGINGS
Please provide your vote to see the results

SAMRAT FORGINGS Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 Cr
    Equity - Authorised ₹10.00 Cr₹10.00 Cr₹10.00 Cr₹10.00 Cr₹10.00 Cr
    Equity - Issued ₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 Cr
    Equity Paid Up ₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 Cr₹5.00 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 ₹32 Cr₹27 Cr₹23 Cr₹18 Cr₹15 Cr
    Securities Premium -----
    Capital Reserves ₹0.16 Cr₹0.16 Cr₹0.16 Cr₹0.16 Cr₹0.16 Cr
    Profit & Loss Account Balance ₹31 Cr₹26 Cr₹23 Cr₹18 Cr₹14 Cr
    General Reserves -----
    Other Reserves ₹0.95 Cr₹0.79 Cr₹0.69 Cr₹0.53 Cr₹0.49 Cr
Reserve excluding Revaluation Reserve ₹32 Cr₹27 Cr₹23 Cr₹18 Cr₹15 Cr
Revaluation reserve -----
Shareholder's Funds ₹37 Cr₹32 Cr₹28 Cr₹23 Cr₹20 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹37 Cr₹31 Cr₹22 Cr₹10 Cr₹9.23 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹30 Cr₹26 Cr₹19 Cr₹9.06 Cr₹7.76 Cr
    Term Loans - Institutions ₹7.02 Cr₹5.39 Cr₹2.81 Cr₹1.31 Cr₹1.46 Cr
    Other Secured -----
Unsecured Loans ₹8.97 Cr₹6.62 Cr₹6.94 Cr₹5.27 Cr₹5.47 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 --₹0.16 Cr₹0.51 Cr₹0.63 Cr
    Loans - Govt. -----
    Loans - Others ₹5.35 Cr₹3.80 Cr₹3.61 Cr₹0.78 Cr₹0.53 Cr
    Other Unsecured Loan ₹3.62 Cr₹2.82 Cr₹3.16 Cr₹3.98 Cr₹4.31 Cr
Deferred Tax Assets / Liabilities ₹4.47 Cr₹3.82 Cr₹3.31 Cr₹2.44 Cr₹2.11 Cr
    Deferred Tax Assets ₹2.77 Cr₹2.18 Cr₹1.54 Cr₹1.24 Cr₹1.35 Cr
    Deferred Tax Liability ₹7.24 Cr₹6.00 Cr₹4.84 Cr₹3.68 Cr₹3.46 Cr
Other Long Term Liabilities ₹1.78 Cr₹1.97 Cr₹2.15 Cr₹2.32 Cr₹2.48 Cr
Long Term Trade Payables ₹1.67 Cr₹0.53 Cr---
Long Term Provisions ₹0.98 Cr₹1.03 Cr₹1.13 Cr₹1.14 Cr₹1.17 Cr
Total Non-Current Liabilities ₹55 Cr₹45 Cr₹35 Cr₹22 Cr₹20 Cr
Current Liabilities -----
Trade Payables ₹42 Cr₹32 Cr₹30 Cr₹26 Cr₹27 Cr
    Sundry Creditors ₹42 Cr₹32 Cr₹30 Cr₹26 Cr₹27 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹15 Cr₹11 Cr₹9.07 Cr₹8.15 Cr₹7.31 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹0.28 Cr₹0.06 Cr₹0.08 Cr₹0.01 Cr₹0.64 Cr
    Interest Accrued But Not Due ₹0.11 Cr₹0.09 Cr₹0.04 Cr₹0.17 Cr₹0.07 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹15 Cr₹11 Cr₹8.95 Cr₹7.98 Cr₹6.61 Cr
Short Term Borrowings ₹31 Cr₹30 Cr₹24 Cr₹25 Cr₹24 Cr
    Secured ST Loans repayable on Demands ₹29 Cr₹28 Cr₹22 Cr₹21 Cr₹22 Cr
    Working Capital Loans- Sec ₹29 Cr₹28 Cr₹22 Cr₹21 Cr₹20 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-27 Cr₹-27 Cr₹-21 Cr₹-17 Cr₹-18 Cr
Short Term Provisions ₹1.16 Cr₹0.72 Cr₹1.17 Cr₹1.21 Cr₹0.60 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹1.16 Cr₹0.72 Cr₹1.17 Cr₹1.21 Cr₹0.60 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions -----
Total Current Liabilities ₹89 Cr₹75 Cr₹64 Cr₹61 Cr₹58 Cr
Total Liabilities ₹181 Cr₹152 Cr₹128 Cr₹106 Cr₹98 Cr
ASSETS
Gross Block ₹114 Cr₹91 Cr₹85 Cr₹65 Cr₹58 Cr
Less: Accumulated Depreciation ₹41 Cr₹38 Cr₹34 Cr₹32 Cr₹29 Cr
Less: Impairment of Assets -----
Net Block ₹73 Cr₹53 Cr₹50 Cr₹34 Cr₹29 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹16 Cr₹19 Cr₹3.39 Cr--
Non Current Investments -----
Long Term Investment -----
    Quoted -----
    Unquoted -----
Long Term Loans & Advances ₹3.03 Cr₹1.41 Cr₹1.59 Cr₹1.28 Cr₹1.91 Cr
Other Non Current Assets -----
Total Non-Current Assets ₹92 Cr₹73 Cr₹55 Cr₹35 Cr₹31 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹59 Cr₹51 Cr₹46 Cr₹48 Cr₹43 Cr
    Raw Materials ₹10 Cr₹9.96 Cr₹10 Cr₹8.61 Cr₹5.09 Cr
    Work-in Progress ₹35 Cr₹28 Cr₹24 Cr₹29 Cr₹28 Cr
    Finished Goods ₹4.70 Cr₹3.55 Cr₹2.69 Cr₹2.20 Cr₹3.20 Cr
    Packing Materials -----
    Stores  and Spare ₹1.17 Cr₹1.14 Cr₹1.11 Cr₹1.31 Cr₹1.35 Cr
    Other Inventory ₹8.29 Cr₹8.58 Cr₹7.63 Cr₹6.60 Cr₹5.61 Cr
Sundry Debtors ₹24 Cr₹21 Cr₹23 Cr₹18 Cr₹21 Cr
    Debtors more than Six months ₹0.28 Cr₹0.18 Cr₹0.08 Cr₹0.18 Cr₹0.23 Cr
    Debtors Others ₹24 Cr₹21 Cr₹23 Cr₹18 Cr₹21 Cr
Cash and Bank ₹1.14 Cr₹1.45 Cr₹1.58 Cr₹0.82 Cr₹0.81 Cr
    Cash in hand ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
    Balances at Bank ₹1.14 Cr₹1.45 Cr₹1.58 Cr₹0.81 Cr₹0.80 Cr
    Other cash and bank balances -----
Other Current Assets ₹0.35 Cr₹0.39 Cr₹0.41 Cr₹0.52 Cr₹0.63 Cr
    Interest accrued on Investments ₹0.04 Cr₹0.04 Cr₹0.04 Cr₹0.02 Cr-
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ----₹0.06 Cr
    Prepaid Expenses ₹0.19 Cr₹0.16 Cr₹0.23 Cr₹0.33 Cr₹0.34 Cr
    Other current_assets ₹0.12 Cr₹0.20 Cr₹0.15 Cr₹0.18 Cr₹0.23 Cr
Short Term Loans and Advances ₹4.71 Cr₹4.83 Cr₹1.72 Cr₹2.78 Cr₹1.40 Cr
    Advances recoverable in cash or in kind ₹3.69 Cr₹2.24 Cr₹0.57 Cr₹1.84 Cr₹1.00 Cr
    Advance income tax and TDS ₹0.78 Cr₹0.77 Cr₹0.75 Cr₹0.72 Cr₹0.27 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹0.24 Cr₹1.82 Cr₹0.40 Cr₹0.22 Cr₹0.13 Cr
Total Current Assets ₹89 Cr₹79 Cr₹73 Cr₹70 Cr₹67 Cr
Net Current Assets (Including Current Investments) ₹0.01 Cr₹4.14 Cr₹8.33 Cr₹9.74 Cr₹9.10 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹181 Cr₹152 Cr₹128 Cr₹106 Cr₹98 Cr
Contingent Liabilities -----
Total Debt ₹87 Cr₹76 Cr₹59 Cr₹46 Cr₹42 Cr
Book Value -63.1556.9946.9039.69
Adjusted Book Value 73.6663.1556.9946.9039.69

Compare Balance Sheet of peers of SAMRAT FORGINGS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SAMRAT FORGINGS ₹154.0 Cr 10% 5.1% 2.7% Stock Analytics
BHARAT FORGE ₹53,696.5 Cr -5.2% -8.2% -27.9% Stock Analytics
CIE AUTOMOTIVE INDIA ₹15,117.6 Cr 0.2% -5.1% -28.1% Stock Analytics
RAMKRISHNA FORGINGS ₹10,380.8 Cr -1% -9.1% -37.7% Stock Analytics
HAPPY FORGINGS ₹8,944.0 Cr 0.8% -2.8% -21.2% Stock Analytics
MM FORGINGS ₹1,540.7 Cr 3.7% -11.9% -47.4% Stock Analytics


SAMRAT FORGINGS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAMRAT FORGINGS

10%

5.1%

2.7%

SENSEX

0.9%

-1.1%

0.6%


You may also like the below Video Courses