SHERVANI INDUSTRIAL SYNDICATE
|
SHERVANI INDUSTRIAL SYNDICATE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹2.59 Cr | ₹2.59 Cr | ₹2.72 Cr | ₹2.72 Cr | ₹2.72 Cr |
| Equity - Authorised | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr |
| Equity - Issued | ₹2.57 Cr | ₹2.57 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr |
| Equity Paid Up | ₹2.57 Cr | ₹2.57 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹148 Cr | ₹151 Cr | ₹142 Cr | ₹126 Cr | ₹130 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹84 Cr | ₹85 Cr | ₹56 Cr | ₹33 Cr | ₹37 Cr |
| General Reserves | ₹23 Cr | ₹23 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Other Reserves | ₹41 Cr | ₹43 Cr | ₹56 Cr | ₹64 Cr | ₹64 Cr |
| Reserve excluding Revaluation Reserve | ₹108 Cr | ₹109 Cr | ₹88 Cr | ₹65 Cr | ₹68 Cr |
| Revaluation reserve | ₹40 Cr | ₹42 Cr | ₹54 Cr | ₹62 Cr | ₹63 Cr |
| Shareholder's Funds | ₹150 Cr | ₹153 Cr | ₹145 Cr | ₹129 Cr | ₹133 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹50 Cr | ₹19 Cr | ₹1.28 Cr | ₹1.73 Cr | ₹1.96 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹47 Cr | ₹15 Cr | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹3.06 Cr | ₹3.53 Cr | ₹1.28 Cr | ₹1.73 Cr | ₹1.96 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 | ₹-1.84 Cr | ₹-2.09 Cr | ₹0.74 Cr | ₹0.60 Cr | ₹0.54 Cr |
| Deferred Tax Assets | ₹2.84 Cr | ₹3.03 Cr | ₹0.04 Cr | ₹0.13 Cr | ₹0.10 Cr |
| Deferred Tax Liability | ₹1.00 Cr | ₹0.95 Cr | ₹0.78 Cr | ₹0.73 Cr | ₹0.64 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | ₹0.01 Cr | ₹0.14 Cr | ₹0.14 Cr |
| Total Non-Current Liabilities | ₹48 Cr | ₹17 Cr | ₹2.03 Cr | ₹2.46 Cr | ₹2.64 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1.09 Cr | ₹3.49 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹0.98 Cr |
| Sundry Creditors | ₹1.09 Cr | ₹3.49 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹0.98 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹54 Cr | ₹39 Cr | ₹114 Cr | ₹75 Cr | ₹42 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹48 Cr | ₹31 Cr | ₹106 Cr | ₹70 Cr | ₹38 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹5.67 Cr | ₹8.70 Cr | ₹7.75 Cr | ₹4.88 Cr | ₹4.42 Cr |
| Short Term Borrowings | ₹0.63 Cr | ₹12 Cr | ₹0.13 Cr | ₹9.51 Cr | ₹2.58 Cr |
| Secured ST Loans repayable on Demands | ₹0.63 Cr | ₹12 Cr | ₹0.03 Cr | ₹9.51 Cr | ₹2.58 Cr |
| Working Capital Loans- Sec | ₹0.63 Cr | ₹12 Cr | ₹0.03 Cr | ₹9.51 Cr | ₹2.58 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-0.63 Cr | ₹-12 Cr | ₹0.08 Cr | ₹-9.51 Cr | ₹-2.58 Cr |
| Short Term Provisions | ₹1.13 Cr | ₹6.81 Cr | ₹2.04 Cr | ₹2.59 Cr | ₹4.13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.13 Cr | ₹6.81 Cr | ₹2.02 Cr | ₹2.56 Cr | ₹4.10 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Total Current Liabilities | ₹57 Cr | ₹62 Cr | ₹117 Cr | ₹88 Cr | ₹50 Cr |
| Total Liabilities | ₹256 Cr | ₹232 Cr | ₹264 Cr | ₹220 Cr | ₹185 Cr |
| ASSETS | |||||
| Gross Block | ₹27 Cr | ₹28 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
| Less: Accumulated Depreciation | ₹8.09 Cr | ₹7.18 Cr | ₹7.31 Cr | ₹6.57 Cr | ₹5.91 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹19 Cr | ₹21 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹9.15 Cr | ₹1.84 Cr | - | - | - |
| Non Current Investments | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr |
| Long Term Investment | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr |
| Long Term Loans & Advances | - | - | - | - | - |
| Other Non Current Assets | ₹19 Cr | ₹3.57 Cr | ₹1.95 Cr | ₹1.45 Cr | ₹1.50 Cr |
| Total Non-Current Assets | ₹72 Cr | ₹53 Cr | ₹44 Cr | ₹23 Cr | ₹22 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹3.70 Cr | ₹12 Cr | ₹5.15 Cr | ₹6.75 Cr | ₹2.87 Cr |
| Quoted | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.05 Cr |
| Unquoted | ₹3.67 Cr | ₹12 Cr | ₹5.13 Cr | ₹6.67 Cr | ₹2.82 Cr |
| Inventories | ₹145 Cr | ₹143 Cr | ₹195 Cr | ₹169 Cr | ₹142 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹76 Cr | ₹100 Cr | ₹139 Cr | ₹105 Cr | ₹78 Cr |
| Finished Goods | ₹31 Cr | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹37 Cr | ₹43 Cr | ₹56 Cr | ₹64 Cr | ₹64 Cr |
| Sundry Debtors | ₹1.22 Cr | ₹1.86 Cr | ₹2.97 Cr | ₹2.01 Cr | ₹1.89 Cr |
| Debtors more than Six months | ₹0.52 Cr | ₹0.99 Cr | ₹1.47 Cr | ₹1.10 Cr | ₹0.66 Cr |
| Debtors Others | ₹0.70 Cr | ₹0.87 Cr | ₹1.49 Cr | ₹0.91 Cr | ₹1.23 Cr |
| Cash and Bank | ₹29 Cr | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr |
| Cash in hand | ₹0.20 Cr | ₹0.16 Cr | ₹0.03 Cr | ₹0.18 Cr | ₹0.07 Cr |
| Balances at Bank | ₹29 Cr | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.91 Cr | ₹0.98 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.21 Cr |
| Interest accrued on Investments | ₹1.80 Cr | ₹0.92 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.15 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.12 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Other current_assets | - | - | - | - | ₹0.00 Cr |
| Short Term Loans and Advances | ₹2.44 Cr | ₹5.08 Cr | ₹0.79 Cr | ₹0.86 Cr | ₹0.47 Cr |
| Advances recoverable in cash or in kind | ₹1.35 Cr | ₹0.26 Cr | ₹0.60 Cr | ₹0.65 Cr | ₹0.31 Cr |
| Advance income tax and TDS | ₹0.84 Cr | ₹4.61 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.25 Cr | ₹0.21 Cr | ₹0.19 Cr | ₹0.21 Cr | ₹0.16 Cr |
| Total Current Assets | ₹183 Cr | ₹179 Cr | ₹220 Cr | ₹196 Cr | ₹163 Cr |
| Net Current Assets (Including Current Investments) | ₹126 Cr | ₹117 Cr | ₹103 Cr | ₹108 Cr | ₹113 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹256 Cr | ₹232 Cr | ₹264 Cr | ₹220 Cr | ₹185 Cr |
| Contingent Liabilities | ₹26 Cr | ₹27 Cr | ₹27 Cr | ₹29 Cr | ₹29 Cr |
| Total Debt | ₹51 Cr | ₹32 Cr | ₹1.57 Cr | ₹12 Cr | ₹5.06 Cr |
| Book Value | 429.42 | 434.58 | 336.18 | 250.51 | 260.43 |
| Adjusted Book Value | 429.42 | 434.58 | 336.18 | 250.51 | 260.43 |
Compare Balance Sheet of peers of SHERVANI INDUSTRIAL SYNDICATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHERVANI INDUSTRIAL SYNDICATE | ₹104.3 Cr | 7.6% | -5.4% | -25.9% | Stock Analytics | |
| DLF | ₹189,497.0 Cr | 0.8% | 3.3% | -2.7% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹120,735.0 Cr | 0.3% | 6% | 4.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,288.0 Cr | 1.5% | 6.9% | -17.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,712.2 Cr | -1.9% | 11.6% | -13.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,099.5 Cr | -1.3% | 6.9% | 16% | Stock Analytics | |
SHERVANI INDUSTRIAL SYNDICATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHERVANI INDUSTRIAL SYNDICATE | 7.6% |
-5.4% |
-25.9% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses