SHIVALIK RASAYAN
|
SHIVALIK RASAYAN Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹7.88 Cr | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹7.88 Cr | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 Cr |
| Equity Paid Up | ₹7.88 Cr | ₹7.78 Cr | ₹7.25 Cr | ₹7.25 Cr | ₹6.89 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 | - | ₹3.40 Cr | ₹15 Cr | ₹9.67 Cr | - |
| Total Reserves | ₹407 Cr | ₹378 Cr | ₹287 Cr | ₹270 Cr | ₹172 Cr |
| Securities Premium | ₹327 Cr | ₹314 Cr | ₹225 Cr | ₹194 Cr | ₹129 Cr |
| Capital Reserves | ₹-74 Cr | ₹-71 Cr | ₹-55 Cr | ₹-13 Cr | ₹-22 Cr |
| Profit & Loss Account Balance | ₹154 Cr | ₹135 Cr | ₹118 Cr | ₹90 Cr | ₹65 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹407 Cr | ₹378 Cr | ₹287 Cr | ₹270 Cr | ₹172 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹415 Cr | ₹390 Cr | ₹310 Cr | ₹287 Cr | ₹179 Cr |
| Minority Interest | ₹121 Cr | ₹118 Cr | ₹109 Cr | ₹77 Cr | ₹80 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹17 Cr | ₹24 Cr | ₹13 Cr | ₹8.38 Cr | ₹11 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹12 Cr | ₹22 Cr | ₹12 Cr | ₹7.57 Cr | ₹11 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹4.28 Cr | ₹1.80 Cr | ₹1.51 Cr | ₹0.81 Cr | ₹0.21 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 | ₹-6.56 Cr | ₹-4.01 Cr | ₹-3.11 Cr | ₹-1.24 Cr | ₹0.04 Cr |
| Deferred Tax Assets | ₹6.56 Cr | ₹4.01 Cr | ₹3.11 Cr | ₹1.24 Cr | ₹-0.04 Cr |
| Deferred Tax Liability | - | - | - | - | - |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3.36 Cr | ₹2.38 Cr | ₹2.39 Cr | ₹2.04 Cr | ₹1.62 Cr |
| Total Non-Current Liabilities | ₹13 Cr | ₹22 Cr | ₹12 Cr | ₹9.18 Cr | ₹13 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹66 Cr | ₹52 Cr | ₹66 Cr | ₹56 Cr | ₹44 Cr |
| Sundry Creditors | ₹66 Cr | ₹52 Cr | ₹66 Cr | ₹56 Cr | ₹44 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹25 Cr | ₹45 Cr | ₹25 Cr | ₹18 Cr | ₹20 Cr |
| Bank Overdraft / Short term credit | - | ₹8.05 Cr | ₹3.94 Cr | ₹2.00 Cr | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹25 Cr | ₹37 Cr | ₹21 Cr | ₹16 Cr | ₹20 Cr |
| Short Term Borrowings | ₹77 Cr | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr |
| Secured ST Loans repayable on Demands | ₹77 Cr | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr |
| Working Capital Loans- Sec | ₹77 Cr | ₹52 Cr | ₹45 Cr | ₹30 Cr | ₹18 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-77 Cr | ₹-52 Cr | ₹-45 Cr | ₹-30 Cr | ₹-18 Cr |
| Short Term Provisions | ₹9.61 Cr | ₹8.90 Cr | ₹8.57 Cr | ₹9.89 Cr | ₹8.58 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹6.22 Cr | ₹5.93 Cr | ₹6.25 Cr | ₹7.60 Cr | ₹6.72 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹1.01 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.39 Cr | ₹2.97 Cr | ₹2.31 Cr | ₹2.28 Cr | ₹0.85 Cr |
| Total Current Liabilities | ₹178 Cr | ₹158 Cr | ₹144 Cr | ₹113 Cr | ₹91 Cr |
| Total Liabilities | ₹728 Cr | ₹688 Cr | ₹575 Cr | ₹487 Cr | ₹363 Cr |
| ASSETS | |||||
| Gross Block | ₹425 Cr | ₹287 Cr | ₹279 Cr | ₹271 Cr | ₹249 Cr |
| Less: Accumulated Depreciation | ₹88 Cr | ₹73 Cr | ₹61 Cr | ₹50 Cr | ₹39 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹337 Cr | ₹214 Cr | ₹218 Cr | ₹221 Cr | ₹210 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹117 Cr | ₹57 Cr | ₹3.30 Cr | - |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹5.34 Cr | ₹9.37 Cr | ₹7.49 Cr | ₹7.73 Cr | ₹8.12 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹342 Cr | ₹340 Cr | ₹283 Cr | ₹232 Cr | ₹218 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹118 Cr | ₹102 Cr | ₹75 Cr | ₹38 Cr | ₹9.81 Cr |
| Raw Materials | ₹39 Cr | ₹39 Cr | ₹33 Cr | ₹16 Cr | ₹4.51 Cr |
| Work-in Progress | ₹16 Cr | ₹17 Cr | ₹1.20 Cr | ₹1.43 Cr | ₹0.90 Cr |
| Finished Goods | ₹56 Cr | ₹36 Cr | ₹31 Cr | ₹11 Cr | ₹3.60 Cr |
| Packing Materials | ₹7.06 Cr | ₹9.92 Cr | ₹9.93 Cr | ₹9.78 Cr | ₹0.71 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | ₹0.07 Cr | ₹0.10 Cr |
| Sundry Debtors | ₹96 Cr | ₹87 Cr | ₹85 Cr | ₹70 Cr | ₹69 Cr |
| Debtors more than Six months | - | - | ₹13 Cr | ₹15 Cr | ₹8.53 Cr |
| Debtors Others | ₹96 Cr | ₹87 Cr | ₹72 Cr | ₹55 Cr | ₹60 Cr |
| Cash and Bank | ₹28 Cr | ₹38 Cr | ₹31 Cr | ₹71 Cr | ₹4.77 Cr |
| Cash in hand | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Balances at Bank | ₹28 Cr | ₹38 Cr | ₹31 Cr | ₹71 Cr | ₹4.73 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.18 Cr | ₹3.18 Cr | ₹2.86 Cr | ₹4.10 Cr | ₹3.09 Cr |
| Interest accrued on Investments | ₹0.08 Cr | ₹0.73 Cr | ₹0.11 Cr | ₹1.05 Cr | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.59 Cr | ₹0.27 Cr | ₹0.24 Cr | ₹0.81 Cr | ₹0.45 Cr |
| Other current_assets | ₹2.51 Cr | ₹2.18 Cr | ₹2.52 Cr | ₹2.24 Cr | ₹2.64 Cr |
| Short Term Loans and Advances | ₹70 Cr | ₹64 Cr | ₹68 Cr | ₹57 Cr | ₹44 Cr |
| Advances recoverable in cash or in kind | ₹1.50 Cr | ₹1.59 Cr | ₹15 Cr | ₹16 Cr | ₹7.63 Cr |
| Advance income tax and TDS | ₹0.43 Cr | ₹0.48 Cr | ₹0.57 Cr | ₹0.41 Cr | ₹0.19 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹68 Cr | ₹62 Cr | ₹53 Cr | ₹41 Cr | ₹36 Cr |
| Total Current Assets | ₹315 Cr | ₹294 Cr | ₹262 Cr | ₹240 Cr | ₹131 Cr |
| Net Current Assets (Including Current Investments) | ₹136 Cr | ₹135 Cr | ₹118 Cr | ₹127 Cr | ₹40 Cr |
| Miscellaneous Expenses not written off | ₹71 Cr | ₹54 Cr | ₹31 Cr | ₹15 Cr | ₹14 Cr |
| Total Assets | ₹728 Cr | ₹688 Cr | ₹575 Cr | ₹487 Cr | ₹363 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹105 Cr | ₹86 Cr | ₹66 Cr | ₹41 Cr | ₹30 Cr |
| Book Value | - | 213.30 | 182.23 | 180.88 | 119.70 |
| Adjusted Book Value | 218.42 | 213.30 | 182.23 | 180.88 | 119.70 |
Compare Balance Sheet of peers of SHIVALIK RASAYAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHIVALIK RASAYAN | ₹683.4 Cr | -2.1% | 3% | -19.1% | Stock Analytics | |
| UPL | ₹64,113.6 Cr | 1.2% | 13.3% | 41.7% | Stock Analytics | |
| PI INDUSTRIES | ₹54,026.8 Cr | -6.8% | 0.2% | -21.6% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹23,207.8 Cr | -1.7% | -10.6% | -14.5% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹20,117.0 Cr | -3.5% | -10% | -31.4% | Stock Analytics | |
| BASF INDIA | ₹19,103.0 Cr | -1.9% | -1.5% | -44.8% | Stock Analytics | |
SHIVALIK RASAYAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHIVALIK RASAYAN | -2.1% |
3% |
-19.1% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses