SAT INDUSTRIES
|
SAT INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹23 Cr |
| Equity - Issued | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Paid Up | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹678 Cr | ₹626 Cr | ₹239 Cr | ₹180 Cr | ₹145 Cr |
| Securities Premium | ₹206 Cr | ₹206 Cr | ₹71 Cr | ₹80 Cr | ₹80 Cr |
| Capital Reserves | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹26 Cr | ₹26 Cr |
| Profit & Loss Account Balance | ₹400 Cr | ₹350 Cr | ₹99 Cr | ₹65 Cr | ₹31 Cr |
| General Reserves | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr | ₹1.27 Cr |
| Other Reserves | ₹14 Cr | ₹11 Cr | ₹10 Cr | ₹7.79 Cr | ₹7.28 Cr |
| Reserve excluding Revaluation Reserve | ₹678 Cr | ₹626 Cr | ₹239 Cr | ₹180 Cr | ₹145 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹701 Cr | ₹648 Cr | ₹261 Cr | ₹203 Cr | ₹168 Cr |
| Minority Interest | ₹122 Cr | ₹72 Cr | ₹46 Cr | ₹8.74 Cr | ₹3.15 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.62 Cr | ₹10 Cr | ₹28 Cr | ₹22 Cr | ₹36 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹6.75 Cr | ₹9.71 Cr | ₹43 Cr | ₹17 Cr | ₹38 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-2.13 Cr | ₹0.45 Cr | ₹-15 Cr | ₹5.85 Cr | ₹-1.72 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 | ₹3.66 Cr | ₹3.95 Cr | ₹3.35 Cr | ₹2.88 Cr | ₹1.84 Cr |
| Deferred Tax Assets | ₹3.07 Cr | ₹0.68 Cr | ₹0.72 Cr | ₹0.08 Cr | ₹0.38 Cr |
| Deferred Tax Liability | ₹6.73 Cr | ₹4.62 Cr | ₹4.06 Cr | ₹2.95 Cr | ₹2.22 Cr |
| Other Long Term Liabilities | ₹15 Cr | ₹5.72 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.35 Cr | - | - | - | - |
| Total Non-Current Liabilities | ₹24 Cr | ₹20 Cr | ₹32 Cr | ₹25 Cr | ₹38 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹71 Cr | ₹66 Cr | ₹53 Cr | ₹47 Cr | ₹45 Cr |
| Sundry Creditors | ₹71 Cr | ₹66 Cr | ₹53 Cr | ₹47 Cr | ₹45 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹28 Cr | ₹30 Cr | ₹35 Cr | ₹32 Cr | ₹24 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹6.86 Cr | ₹6.22 Cr | ₹12 Cr | ₹9.54 Cr | ₹9.38 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹21 Cr | ₹24 Cr | ₹24 Cr | ₹23 Cr | ₹15 Cr |
| Short Term Borrowings | ₹21 Cr | ₹50 Cr | ₹56 Cr | ₹53 Cr | ₹25 Cr |
| Secured ST Loans repayable on Demands | ₹18 Cr | ₹18 Cr | ₹11 Cr | ₹8.08 Cr | ₹6.91 Cr |
| Working Capital Loans- Sec | ₹18 Cr | ₹18 Cr | ₹11 Cr | ₹8.08 Cr | ₹6.91 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-15 Cr | ₹15 Cr | ₹33 Cr | ₹37 Cr | ₹12 Cr |
| Short Term Provisions | ₹8.55 Cr | ₹7.11 Cr | ₹7.17 Cr | ₹9.30 Cr | ₹0.34 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹7.38 Cr | ₹6.77 Cr | ₹7.01 Cr | ₹8.97 Cr | ₹0.29 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.16 Cr | ₹0.34 Cr | ₹0.16 Cr | ₹0.33 Cr | ₹0.05 Cr |
| Total Current Liabilities | ₹128 Cr | ₹153 Cr | ₹151 Cr | ₹142 Cr | ₹95 Cr |
| Total Liabilities | ₹975 Cr | ₹893 Cr | ₹490 Cr | ₹379 Cr | ₹304 Cr |
| ASSETS | |||||
| Gross Block | ₹377 Cr | ₹240 Cr | ₹199 Cr | ₹161 Cr | ₹149 Cr |
| Less: Accumulated Depreciation | ₹106 Cr | ₹96 Cr | ₹87 Cr | ₹80 Cr | ₹75 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹271 Cr | ₹144 Cr | ₹112 Cr | ₹80 Cr | ₹75 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹9.84 Cr | ₹5.90 Cr | ₹1.57 Cr | ₹13 Cr | ₹0.02 Cr |
| Non Current Investments | ₹22 Cr | ₹20 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.23 Cr |
| Long Term Investment | ₹22 Cr | ₹20 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.23 Cr |
| Quoted | ₹0.52 Cr | ₹0.46 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.26 Cr |
| Unquoted | ₹21 Cr | ₹19 Cr | ₹13 Cr | ₹9.70 Cr | ₹5.97 Cr |
| Long Term Loans & Advances | ₹54 Cr | ₹34 Cr | ₹17 Cr | ₹8.08 Cr | ₹6.22 Cr |
| Other Non Current Assets | ₹1.32 Cr | ₹1.33 Cr | ₹1.79 Cr | ₹2.32 Cr | ₹1.49 Cr |
| Total Non-Current Assets | ₹358 Cr | ₹205 Cr | ₹146 Cr | ₹114 Cr | ₹89 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹131 Cr | ₹89 Cr | ₹85 Cr | ₹55 Cr | ₹40 Cr |
| Raw Materials | ₹37 Cr | ₹26 Cr | ₹35 Cr | ₹31 Cr | ₹22 Cr |
| Work-in Progress | ₹44 Cr | ₹52 Cr | ₹40 Cr | ₹13 Cr | ₹12 Cr |
| Finished Goods | ₹45 Cr | ₹7.57 Cr | ₹8.61 Cr | ₹10 Cr | ₹5.37 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹3.65 Cr | ₹2.49 Cr | ₹1.63 Cr | ₹0.97 Cr | ₹0.27 Cr |
| Other Inventory | ₹0.61 Cr | ₹0.54 Cr | ₹0.32 Cr | ₹0.15 Cr | ₹0.04 Cr |
| Sundry Debtors | ₹190 Cr | ₹148 Cr | ₹107 Cr | ₹81 Cr | ₹54 Cr |
| Debtors more than Six months | ₹25 Cr | ₹23 Cr | ₹14 Cr | ₹2.95 Cr | ₹3.74 Cr |
| Debtors Others | ₹165 Cr | ₹125 Cr | ₹93 Cr | ₹78 Cr | ₹50 Cr |
| Cash and Bank | ₹193 Cr | ₹336 Cr | ₹47 Cr | ₹14 Cr | ₹10 Cr |
| Cash in hand | ₹0.16 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.05 Cr |
| Balances at Bank | ₹192 Cr | ₹336 Cr | ₹47 Cr | ₹14 Cr | ₹10 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹29 Cr | ₹42 Cr | ₹29 Cr | ₹17 Cr | ₹29 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹2.18 Cr | ₹0.82 Cr | ₹0.50 Cr | ₹0.01 Cr | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹26 Cr | ₹41 Cr | ₹29 Cr | ₹17 Cr | ₹29 Cr |
| Short Term Loans and Advances | ₹76 Cr | ₹73 Cr | ₹76 Cr | ₹97 Cr | ₹82 Cr |
| Advances recoverable in cash or in kind | ₹13 Cr | ₹9.74 Cr | ₹23 Cr | ₹45 Cr | ₹39 Cr |
| Advance income tax and TDS | ₹0.19 Cr | ₹0.13 Cr | - | ₹0.04 Cr | ₹0.06 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹63 Cr | ₹63 Cr | ₹54 Cr | ₹53 Cr | ₹42 Cr |
| Total Current Assets | ₹617 Cr | ₹688 Cr | ₹344 Cr | ₹265 Cr | ₹215 Cr |
| Net Current Assets (Including Current Investments) | ₹489 Cr | ₹535 Cr | ₹193 Cr | ₹123 Cr | ₹120 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹975 Cr | ₹893 Cr | ₹490 Cr | ₹379 Cr | ₹304 Cr |
| Contingent Liabilities | ₹48 Cr | ₹48 Cr | ₹101 Cr | ₹63 Cr | ₹63 Cr |
| Total Debt | ₹29 Cr | ₹63 Cr | ₹105 Cr | ₹91 Cr | ₹73 Cr |
| Book Value | - | 57.33 | 23.11 | 17.95 | 14.86 |
| Adjusted Book Value | 61.96 | 57.33 | 23.11 | 17.95 | 14.86 |
Compare Balance Sheet of peers of SAT INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAT INDUSTRIES | ₹990.3 Cr | 4% | 2.4% | -16.8% | Stock Analytics | |
| ADANI ENTERPRISES | ₹290,841.0 Cr | -7.1% | -6.9% | 5.9% | Stock Analytics | |
| REDINGTON | ₹22,182.8 Cr | -0.4% | 8.6% | 51.2% | Stock Analytics | |
| HONASA CONSUMER | ₹9,422.7 Cr | 1% | 6.6% | 29.2% | Stock Analytics | |
| MMTC | ₹9,133.5 Cr | -2.7% | -8.9% | -19.8% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹8,811.3 Cr | -3.9% | -13.3% | 41.9% | Stock Analytics | |
SAT INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAT INDUSTRIES | 4% |
2.4% |
-16.8% |
| SENSEX | 0.1% |
1.1% |
8.4% |
You may also like the below Video Courses