SCHAEFFLER INDIA
|
SCHAEFFLER INDIA Last 5 Year Balance Sheet History
[Standalone]
| Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity - Authorised | ₹126 Cr | ₹126 Cr | ₹126 Cr | ₹126 Cr | ₹126 Cr |
| Equity - Issued | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity Paid Up | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹5,352 Cr | ₹4,784 Cr | ₹4,255 Cr | ₹3,622 Cr | ₹3,109 Cr |
| Securities Premium | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
| Capital Reserves | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
| Profit & Loss Account Balance | ₹4,808 Cr | ₹4,240 Cr | ₹3,711 Cr | ₹3,079 Cr | ₹2,565 Cr |
| General Reserves | ₹422 Cr | ₹422 Cr | ₹422 Cr | ₹422 Cr | ₹422 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹5,352 Cr | ₹4,784 Cr | ₹4,255 Cr | ₹3,622 Cr | ₹3,109 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,383 Cr | ₹4,815 Cr | ₹4,286 Cr | ₹3,654 Cr | ₹3,140 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹-41 Cr | ₹-45 Cr | ₹-38 Cr | ₹-40 Cr | ₹-36 Cr |
| Deferred Tax Assets | ₹48 Cr | ₹50 Cr | ₹43 Cr | ₹42 Cr | ₹36 Cr |
| Deferred Tax Liability | ₹7.60 Cr | ₹4.52 Cr | ₹4.82 Cr | ₹1.63 Cr | - |
| Other Long Term Liabilities | ₹47 Cr | ₹52 Cr | ₹57 Cr | ₹54 Cr | ₹59 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹238 Cr | ₹233 Cr | ₹228 Cr | ₹154 Cr | ₹92 Cr |
| Total Non-Current Liabilities | ₹244 Cr | ₹240 Cr | ₹246 Cr | ₹169 Cr | ₹115 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,119 Cr | ₹1,051 Cr | ₹1,112 Cr | ₹965 Cr | ₹769 Cr |
| Sundry Creditors | ₹1,119 Cr | ₹1,051 Cr | ₹1,112 Cr | ₹965 Cr | ₹769 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹245 Cr | ₹264 Cr | ₹200 Cr | ₹136 Cr | ₹128 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹7.19 Cr | ₹4.76 Cr | ₹9.49 Cr | ₹17 Cr | ₹7.57 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹238 Cr | ₹259 Cr | ₹191 Cr | ₹118 Cr | ₹120 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹102 Cr | ₹82 Cr | ₹66 Cr | ₹87 Cr | ₹61 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹24 Cr | ₹14 Cr | ₹8.06 Cr | ₹20 Cr | ₹1.25 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹78 Cr | ₹68 Cr | ₹58 Cr | ₹67 Cr | ₹60 Cr |
| Total Current Liabilities | ₹1,466 Cr | ₹1,398 Cr | ₹1,378 Cr | ₹1,187 Cr | ₹958 Cr |
| Total Liabilities | ₹7,093 Cr | ₹6,453 Cr | ₹5,910 Cr | ₹5,010 Cr | ₹4,213 Cr |
| ASSETS | |||||
| Gross Block | ₹3,318 Cr | ₹2,544 Cr | ₹2,170 Cr | ₹1,954 Cr | ₹1,704 Cr |
| Less: Accumulated Depreciation | ₹1,514 Cr | ₹1,264 Cr | ₹1,047 Cr | ₹884 Cr | ₹699 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,805 Cr | ₹1,280 Cr | ₹1,123 Cr | ₹1,070 Cr | ₹1,006 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹449 Cr | ₹491 Cr | ₹249 Cr | ₹89 Cr | ₹160 Cr |
| Non Current Investments | ₹142 Cr | ₹142 Cr | - | - | - |
| Long Term Investment | ₹142 Cr | ₹142 Cr | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹142 Cr | ₹142 Cr | - | - | - |
| Long Term Loans & Advances | ₹458 Cr | ₹430 Cr | ₹430 Cr | ₹307 Cr | ₹244 Cr |
| Other Non Current Assets | ₹29 Cr | ₹19 Cr | ₹121 Cr | ₹128 Cr | ₹76 Cr |
| Total Non-Current Assets | ₹2,883 Cr | ₹2,362 Cr | ₹1,922 Cr | ₹1,594 Cr | ₹1,486 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,454 Cr | ₹1,311 Cr | ₹1,243 Cr | ₹1,086 Cr | ₹714 Cr |
| Raw Materials | ₹365 Cr | ₹377 Cr | ₹393 Cr | ₹292 Cr | ₹159 Cr |
| Work-in Progress | ₹80 Cr | ₹61 Cr | ₹45 Cr | ₹55 Cr | ₹48 Cr |
| Finished Goods | ₹334 Cr | ₹339 Cr | ₹289 Cr | ₹260 Cr | ₹151 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹77 Cr | ₹65 Cr | ₹56 Cr | ₹52 Cr | ₹49 Cr |
| Other Inventory | ₹599 Cr | ₹469 Cr | ₹459 Cr | ₹427 Cr | ₹306 Cr |
| Sundry Debtors | ₹1,274 Cr | ₹1,049 Cr | ₹1,032 Cr | ₹846 Cr | ₹692 Cr |
| Debtors more than Six months | ₹17 Cr | ₹9.62 Cr | ₹0.83 Cr | ₹0.64 Cr | - |
| Debtors Others | ₹1,258 Cr | ₹1,042 Cr | ₹1,035 Cr | ₹850 Cr | ₹709 Cr |
| Cash and Bank | ₹1,349 Cr | ₹1,585 Cr | ₹1,555 Cr | ₹1,416 Cr | ₹1,246 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹1,349 Cr | ₹1,585 Cr | ₹1,555 Cr | ₹1,416 Cr | ₹1,246 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹59 Cr | ₹44 Cr | ₹38 Cr | ₹26 Cr | ₹30 Cr |
| Interest accrued on Investments | ₹32 Cr | ₹31 Cr | ₹24 Cr | ₹12 Cr | ₹17 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | ₹0.13 Cr |
| Interest accrued and or due on loans | ₹0.49 Cr | ₹0.79 Cr | ₹0.24 Cr | ₹0.28 Cr | ₹0.27 Cr |
| Prepaid Expenses | ₹1.36 Cr | ₹0.44 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.50 Cr |
| Other current_assets | ₹26 Cr | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
| Short Term Loans and Advances | ₹73 Cr | ₹102 Cr | ₹85 Cr | ₹41 Cr | ₹44 Cr |
| Advances recoverable in cash or in kind | ₹28 Cr | ₹28 Cr | ₹23 Cr | ₹20 Cr | ₹25 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹45 Cr | ₹73 Cr | ₹63 Cr | ₹21 Cr | ₹19 Cr |
| Total Current Assets | ₹4,210 Cr | ₹4,091 Cr | ₹3,953 Cr | ₹3,416 Cr | ₹2,726 Cr |
| Net Current Assets (Including Current Investments) | ₹2,744 Cr | ₹2,693 Cr | ₹2,575 Cr | ₹2,229 Cr | ₹1,768 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹7,093 Cr | ₹6,453 Cr | ₹5,910 Cr | ₹5,010 Cr | ₹4,213 Cr |
| Contingent Liabilities | ₹92 Cr | ₹85 Cr | ₹76 Cr | ₹79 Cr | ₹62 Cr |
| Total Debt | - | - | - | - | - |
| Book Value | - | 308.08 | 274.21 | 1,168.80 | 1,004.57 |
| Adjusted Book Value | 344.42 | 308.08 | 274.21 | 233.76 | 200.91 |
Compare Balance Sheet of peers of SCHAEFFLER INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SCHAEFFLER INDIA | ₹65,097.4 Cr | 1.1% | 1.6% | 15.3% | Stock Analytics | |
| TIMKEN INDIA | ₹23,092.9 Cr | 0.5% | 2.9% | -9.7% | Stock Analytics | |
| SKF INDIA | ₹10,129.6 Cr | -2.4% | -57.8% | -60.1% | Stock Analytics | |
| ROLEX RINGS | ₹3,110.0 Cr | 1.9% | -14.6% | -49.8% | Stock Analytics | |
| NRB BEARINGS | ₹2,774.9 Cr | 7.2% | 5.4% | 3.6% | Stock Analytics | |
| MENON BEARINGS | ₹640.8 Cr | -1.2% | -7% | -8.7% | Stock Analytics | |
SCHAEFFLER INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SCHAEFFLER INDIA | 1.1% |
1.6% |
15.3% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses