SHALIMAR PAINTS
|
SHALIMAR PAINTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹11 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 | ₹1.77 Cr | ₹1.92 Cr | ₹38 Cr | ₹0.05 Cr | ₹0.13 Cr |
| Total Reserves | ₹296 Cr | ₹375 Cr | ₹301 Cr | ₹336 Cr | ₹212 Cr |
| Securities Premium | ₹612 Cr | ₹612 Cr | ₹464 Cr | ₹469 Cr | ₹258 Cr |
| Capital Reserves | ₹2.25 Cr | ₹2.25 Cr | - | - | - |
| Profit & Loss Account Balance | ₹-467 Cr | ₹-389 Cr | ₹-315 Cr | ₹-175 Cr | ₹-86 Cr |
| General Reserves | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
| Other Reserves | ₹109 Cr | ₹109 Cr | ₹111 Cr | ₹1.12 Cr | ₹-0.10 Cr |
| Reserve excluding Revaluation Reserve | ₹188 Cr | ₹266 Cr | ₹192 Cr | ₹336 Cr | ₹212 Cr |
| Revaluation reserve | ₹109 Cr | ₹109 Cr | ₹109 Cr | - | - |
| Shareholder's Funds | ₹315 Cr | ₹393 Cr | ₹353 Cr | ₹351 Cr | ₹223 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹17 Cr | ₹20 Cr | ₹15 Cr | ₹29 Cr | ₹24 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹20 Cr | ₹32 Cr | ₹29 Cr | ₹43 Cr | ₹9.63 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-2.55 Cr | ₹-11 Cr | ₹-14 Cr | ₹-14 Cr | ₹14 Cr |
| Unsecured Loans | - | - | - | ₹53 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 | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | ₹53 Cr | - |
| Deferred Tax Assets / Liabilities | ₹2.48 Cr | ₹2.48 Cr | ₹2.48 Cr | ₹2.48 Cr | ₹-20 Cr |
| Deferred Tax Assets | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹61 Cr |
| Deferred Tax Liability | ₹2.73 Cr | ₹2.73 Cr | ₹2.73 Cr | ₹2.73 Cr | ₹41 Cr |
| Other Long Term Liabilities | ₹7.84 Cr | ₹1.71 Cr | ₹0.45 Cr | ₹1.06 Cr | ₹0.40 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.58 Cr | ₹7.72 Cr | ₹6.02 Cr | ₹5.31 Cr | ₹6.09 Cr |
| Total Non-Current Liabilities | ₹32 Cr | ₹32 Cr | ₹24 Cr | ₹91 Cr | ₹11 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹192 Cr | ₹142 Cr | ₹100 Cr | ₹98 Cr | ₹112 Cr |
| Sundry Creditors | ₹192 Cr | ₹142 Cr | ₹100 Cr | ₹98 Cr | ₹112 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹28 Cr | ₹30 Cr | ₹81 Cr | ₹26 Cr | ₹36 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.01 Cr | ₹2.25 Cr | ₹1.17 Cr | ₹2.22 Cr | - |
| Interest Accrued But Not Due | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.68 Cr | ₹0.27 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹26 Cr | ₹28 Cr | ₹80 Cr | ₹23 Cr | ₹36 Cr |
| Short Term Borrowings | ₹132 Cr | ₹71 Cr | ₹56 Cr | ₹69 Cr | ₹100 Cr |
| Secured ST Loans repayable on Demands | ₹118 Cr | ₹59 Cr | ₹18 Cr | ₹44 Cr | ₹87 Cr |
| Working Capital Loans- Sec | ₹103 Cr | ₹59 Cr | ₹18 Cr | ₹29 Cr | ₹87 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-89 Cr | ₹-48 Cr | ₹19 Cr | ₹-3.87 Cr | ₹-74 Cr |
| Short Term Provisions | ₹3.02 Cr | ₹1.40 Cr | ₹11 Cr | ₹12 Cr | ₹30 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | ₹25 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.02 Cr | ₹1.40 Cr | ₹11 Cr | ₹12 Cr | ₹4.65 Cr |
| Total Current Liabilities | ₹355 Cr | ₹244 Cr | ₹248 Cr | ₹205 Cr | ₹278 Cr |
| Total Liabilities | ₹702 Cr | ₹670 Cr | ₹624 Cr | ₹647 Cr | ₹511 Cr |
| ASSETS | |||||
| Gross Block | ₹398 Cr | ₹355 Cr | ₹345 Cr | ₹336 Cr | ₹331 Cr |
| Less: Accumulated Depreciation | ₹95 Cr | ₹81 Cr | ₹73 Cr | ₹61 Cr | ₹48 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹303 Cr | ₹275 Cr | ₹272 Cr | ₹276 Cr | ₹283 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹26 Cr | ₹34 Cr | ₹1.61 Cr | ₹0.17 Cr | ₹0.35 Cr |
| Non Current Investments | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Long Term Investment | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Long Term Loans & Advances | ₹17 Cr | ₹14 Cr | ₹5.21 Cr | ₹4.38 Cr | ₹1.51 Cr |
| Other Non Current Assets | ₹0.52 Cr | ₹0.55 Cr | ₹0.41 Cr | ₹0.61 Cr | ₹0.07 Cr |
| Total Non-Current Assets | ₹347 Cr | ₹325 Cr | ₹279 Cr | ₹281 Cr | ₹285 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹134 Cr | ₹116 Cr | ₹114 Cr | ₹95 Cr | ₹89 Cr |
| Raw Materials | ₹40 Cr | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹24 Cr |
| Work-in Progress | ₹5.71 Cr | ₹7.82 Cr | ₹5.81 Cr | ₹4.96 Cr | ₹6.41 Cr |
| Finished Goods | ₹74 Cr | ₹66 Cr | ₹61 Cr | ₹49 Cr | ₹48 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.27 Cr | ₹3.17 Cr | ₹3.05 Cr | ₹1.19 Cr | ₹3.49 Cr |
| Other Inventory | ₹9.68 Cr | ₹6.59 Cr | ₹7.78 Cr | ₹6.31 Cr | ₹6.36 Cr |
| Sundry Debtors | ₹148 Cr | ₹111 Cr | ₹108 Cr | ₹78 Cr | ₹80 Cr |
| Debtors more than Six months | ₹14 Cr | ₹8.77 Cr | ₹7.82 Cr | ₹10 Cr | ₹17 Cr |
| Debtors Others | ₹141 Cr | ₹108 Cr | ₹107 Cr | ₹78 Cr | ₹78 Cr |
| Cash and Bank | ₹45 Cr | ₹56 Cr | ₹23 Cr | ₹162 Cr | ₹7.70 Cr |
| Cash in hand | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Balances at Bank | ₹45 Cr | ₹56 Cr | ₹23 Cr | ₹162 Cr | ₹7.69 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.64 Cr | ₹2.02 Cr | ₹4.87 Cr | ₹7.51 Cr | ₹7.43 Cr |
| Interest accrued on Investments | ₹2.18 Cr | ₹0.96 Cr | ₹2.63 Cr | ₹0.31 Cr | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | ₹0.13 Cr |
| Prepaid Expenses | ₹1.37 Cr | ₹1.05 Cr | ₹1.11 Cr | ₹1.14 Cr | ₹2.98 Cr |
| Other current_assets | ₹0.09 Cr | ₹0.01 Cr | ₹1.13 Cr | ₹6.07 Cr | ₹4.33 Cr |
| Short Term Loans and Advances | ₹24 Cr | ₹59 Cr | ₹95 Cr | ₹22 Cr | ₹42 Cr |
| Advances recoverable in cash or in kind | ₹10 Cr | ₹5.30 Cr | ₹4.32 Cr | ₹7.58 Cr | ₹5.65 Cr |
| Advance income tax and TDS | - | - | ₹1.00 Cr | - | ₹28 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹14 Cr | ₹54 Cr | ₹90 Cr | ₹15 Cr | ₹8.47 Cr |
| Total Current Assets | ₹355 Cr | ₹345 Cr | ₹344 Cr | ₹366 Cr | ₹226 Cr |
| Net Current Assets (Including Current Investments) | ₹0.38 Cr | ₹101 Cr | ₹97 Cr | ₹161 Cr | ₹-51 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹702 Cr | ₹670 Cr | ₹624 Cr | ₹647 Cr | ₹511 Cr |
| Contingent Liabilities | ₹41 Cr | ₹36 Cr | ₹44 Cr | ₹77 Cr | ₹74 Cr |
| Total Debt | ₹153 Cr | ₹103 Cr | ₹139 Cr | ₹166 Cr | ₹131 Cr |
| Book Value | 24.43 | 33.76 | 28.58 | 48.57 | 41.06 |
| Adjusted Book Value | 24.43 | 33.76 | 28.58 | 48.57 | 41.06 |
Compare Balance Sheet of peers of SHALIMAR PAINTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHALIMAR PAINTS | ₹645.9 Cr | 3.5% | -4.1% | -38.6% | Stock Analytics | |
| ASIAN PAINTS | ₹266,024.0 Cr | 6.5% | 18.5% | -8.4% | Stock Analytics | |
| BERGER PAINTS INDIA | ₹65,243.5 Cr | 2.8% | 4.5% | 3.8% | Stock Analytics | |
| KANSAI NEROLAC PAINTS | ₹19,861.1 Cr | -1.1% | -0.8% | -14.7% | Stock Analytics | |
| AKZO NOBEL INDIA | ₹15,085.2 Cr | 2.9% | -0.8% | -21.7% | Stock Analytics | |
| INDIGO PAINTS | ₹5,875.8 Cr | 24.5% | 17.2% | -26.3% | Stock Analytics | |
SHALIMAR PAINTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHALIMAR PAINTS | 3.5% |
-4.1% |
-38.6% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses