SAYAJI INDUSTRIES
|
SAYAJI INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr |
| Equity - Authorised | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
| Equity - Issued | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr |
| Equity Paid Up | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 Cr | ₹3.16 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 | - | - | - | - | - |
| Total Reserves | ₹88 Cr | ₹100 Cr | ₹113 Cr | ₹107 Cr | ₹91 Cr |
| Securities Premium | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹0.92 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹50 Cr | ₹62 Cr | ₹74 Cr | ₹69 Cr | ₹53 Cr |
| General Reserves | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr |
| Other Reserves | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
| Reserve excluding Revaluation Reserve | ₹88 Cr | ₹100 Cr | ₹113 Cr | ₹107 Cr | ₹91 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹92 Cr | ₹104 Cr | ₹116 Cr | ₹110 Cr | ₹94 Cr |
| Minority Interest | ₹3.44 Cr | ₹3.33 Cr | ₹3.27 Cr | ₹0.16 Cr | ₹0.18 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹52 Cr | ₹55 Cr | ₹37 Cr | ₹30 Cr | ₹23 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹68 Cr | ₹66 Cr | ₹45 Cr | ₹38 Cr | ₹29 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-16 Cr | ₹-11 Cr | ₹-8.02 Cr | ₹-8.19 Cr | ₹-6.21 Cr |
| Unsecured Loans | ₹24 Cr | ₹27 Cr | ₹28 Cr | ₹36 Cr | ₹30 Cr |
| Fixed Deposits - Public | ₹28 Cr | ₹29 Cr | ₹31 Cr | ₹30 Cr | ₹31 Cr |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | ₹4.80 Cr | ₹8.60 Cr | ₹7.50 Cr | ₹14 Cr | ₹8.39 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-9.12 Cr | ₹-11 Cr | ₹-11 Cr | ₹-7.74 Cr | ₹-9.28 Cr |
| Deferred Tax Assets / Liabilities | ₹13 Cr | ₹16 Cr | ₹23 Cr | ₹23 Cr | ₹18 Cr |
| Deferred Tax Assets | ₹20 Cr | ₹31 Cr | ₹19 Cr | ₹14 Cr | ₹15 Cr |
| Deferred Tax Liability | ₹33 Cr | ₹47 Cr | ₹43 Cr | ₹38 Cr | ₹33 Cr |
| Other Long Term Liabilities | ₹9.74 Cr | ₹9.87 Cr | ₹2.20 Cr | ₹2.05 Cr | ₹0.90 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.97 Cr | ₹1.86 Cr | ₹1.75 Cr | ₹1.80 Cr | ₹1.29 Cr |
| Total Non-Current Liabilities | ₹101 Cr | ₹109 Cr | ₹92 Cr | ₹93 Cr | ₹73 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹142 Cr | ₹204 Cr | ₹117 Cr | ₹117 Cr | ₹81 Cr |
| Sundry Creditors | ₹142 Cr | ₹204 Cr | ₹117 Cr | ₹117 Cr | ₹81 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹72 Cr | ₹60 Cr | ₹51 Cr | ₹46 Cr | ₹37 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹25 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹7.38 Cr |
| Interest Accrued But Not Due | ₹0.81 Cr | ₹0.60 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.31 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹46 Cr | ₹45 Cr | ₹39 Cr | ₹33 Cr | ₹30 Cr |
| Short Term Borrowings | ₹111 Cr | ₹58 Cr | ₹44 Cr | ₹31 Cr | ₹71 Cr |
| Secured ST Loans repayable on Demands | ₹111 Cr | ₹52 Cr | ₹38 Cr | ₹24 Cr | ₹65 Cr |
| Working Capital Loans- Sec | ₹111 Cr | ₹52 Cr | ₹38 Cr | ₹24 Cr | ₹65 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-111 Cr | ₹-47 Cr | ₹-33 Cr | ₹-18 Cr | ₹-59 Cr |
| Short Term Provisions | ₹0.34 Cr | ₹0.69 Cr | ₹1.45 Cr | ₹0.85 Cr | ₹0.77 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.01 Cr | - | - | - | ₹0.51 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.34 Cr | ₹0.69 Cr | ₹1.45 Cr | ₹0.85 Cr | ₹0.26 Cr |
| Total Current Liabilities | ₹326 Cr | ₹322 Cr | ₹213 Cr | ₹195 Cr | ₹190 Cr |
| Total Liabilities | ₹522 Cr | ₹538 Cr | ₹423 Cr | ₹399 Cr | ₹357 Cr |
| ASSETS | |||||
| Gross Block | ₹456 Cr | ₹439 Cr | ₹400 Cr | ₹383 Cr | ₹338 Cr |
| Less: Accumulated Depreciation | ₹157 Cr | ₹141 Cr | ₹152 Cr | ₹140 Cr | ₹127 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹299 Cr | ₹298 Cr | ₹248 Cr | ₹243 Cr | ₹210 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹21 Cr | ₹11 Cr | ₹22 Cr | ₹3.39 Cr | ₹9.30 Cr |
| Non Current Investments | ₹19 Cr | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr |
| Long Term Investment | ₹19 Cr | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹19 Cr | ₹15 Cr | ₹11 Cr | ₹6.13 Cr | ₹5.07 Cr |
| Long Term Loans & Advances | ₹6.89 Cr | ₹14 Cr | ₹4.07 Cr | ₹3.85 Cr | ₹7.91 Cr |
| Other Non Current Assets | ₹0.66 Cr | ₹1.00 Cr | ₹1.60 Cr | ₹1.66 Cr | ₹1.40 Cr |
| Total Non-Current Assets | ₹348 Cr | ₹339 Cr | ₹286 Cr | ₹258 Cr | ₹234 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹92 Cr | ₹120 Cr | ₹70 Cr | ₹71 Cr | ₹60 Cr |
| Raw Materials | ₹39 Cr | ₹47 Cr | ₹22 Cr | ₹23 Cr | ₹26 Cr |
| Work-in Progress | ₹16 Cr | ₹12 Cr | ₹8.62 Cr | ₹9.01 Cr | ₹9.22 Cr |
| Finished Goods | ₹25 Cr | ₹29 Cr | ₹28 Cr | ₹22 Cr | ₹14 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹7.54 Cr | ₹7.38 Cr | ₹7.38 Cr | ₹12 Cr | ₹8.03 Cr |
| Other Inventory | ₹5.01 Cr | ₹25 Cr | ₹4.64 Cr | ₹5.19 Cr | ₹2.05 Cr |
| Sundry Debtors | ₹66 Cr | ₹67 Cr | ₹56 Cr | ₹61 Cr | ₹51 Cr |
| Debtors more than Six months | ₹4.98 Cr | ₹5.25 Cr | ₹4.92 Cr | ₹4.42 Cr | ₹5.18 Cr |
| Debtors Others | ₹64 Cr | ₹65 Cr | ₹54 Cr | ₹58 Cr | ₹47 Cr |
| Cash and Bank | ₹2.77 Cr | ₹1.50 Cr | ₹0.86 Cr | ₹0.99 Cr | ₹1.17 Cr |
| Cash in hand | ₹0.10 Cr | ₹0.18 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹0.07 Cr |
| Balances at Bank | ₹2.67 Cr | ₹1.31 Cr | ₹0.64 Cr | ₹0.87 Cr | ₹1.10 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹4.56 Cr | ₹3.84 Cr | ₹4.85 Cr | ₹5.81 Cr | ₹5.45 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.08 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.07 Cr |
| Prepaid Expenses | ₹2.40 Cr | ₹1.39 Cr | ₹2.78 Cr | ₹2.74 Cr | ₹1.59 Cr |
| Other current_assets | ₹2.08 Cr | ₹2.32 Cr | ₹1.99 Cr | ₹2.99 Cr | ₹3.80 Cr |
| Short Term Loans and Advances | ₹8.20 Cr | ₹6.36 Cr | ₹5.38 Cr | ₹2.77 Cr | ₹6.01 Cr |
| Advances recoverable in cash or in kind | ₹7.26 Cr | ₹5.74 Cr | ₹6.74 Cr | ₹3.86 Cr | ₹6.95 Cr |
| Advance income tax and TDS | ₹0.85 Cr | ₹0.80 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.70 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.09 Cr | ₹-0.19 Cr | ₹-1.50 Cr | ₹-1.23 Cr | ₹-1.64 Cr |
| Total Current Assets | ₹174 Cr | ₹199 Cr | ₹137 Cr | ₹141 Cr | ₹123 Cr |
| Net Current Assets (Including Current Investments) | ₹-153 Cr | ₹-122 Cr | ₹-76 Cr | ₹-54 Cr | ₹-67 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹522 Cr | ₹538 Cr | ₹423 Cr | ₹399 Cr | ₹357 Cr |
| Contingent Liabilities | ₹6.97 Cr | ₹0.21 Cr | ₹1.36 Cr | ₹3.35 Cr | ₹24 Cr |
| Total Debt | ₹213 Cr | ₹163 Cr | ₹128 Cr | ₹113 Cr | ₹140 Cr |
| Book Value | 144.79 | 163.78 | 183.06 | 174.79 | 148.34 |
| Adjusted Book Value | 36.20 | 40.94 | 45.76 | 43.70 | 37.09 |
Compare Balance Sheet of peers of SAYAJI INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAYAJI INDUSTRIES | ₹164.6 Cr | -7.6% | -17.1% | 3.8% | Stock Analytics | |
| NESTLE INDIA | ₹234,329.0 Cr | -3.5% | -3.6% | 10.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹158,869.0 Cr | -2.4% | -0.2% | -22.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,785.0 Cr | -0.5% | -5.1% | 22.9% | Stock Analytics | |
| MARICO | ₹94,634.6 Cr | 1.7% | 2.5% | 16.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,544.9 Cr | -3.1% | 1.3% | -10.1% | Stock Analytics | |
SAYAJI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAYAJI INDUSTRIES | -7.6% |
-17.1% |
3.8% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses