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 | ₹746.9 Cr | -2.1% | -7.1% | -11.1% | Stock Analytics | |
UPL | ₹57,649.5 Cr | -2.9% | -4.2% | 19.1% | Stock Analytics | |
PI INDUSTRIES | ₹55,622.9 Cr | -1.3% | -5.3% | -19.9% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹29,120.2 Cr | 5.6% | -1.8% | -0.2% | Stock Analytics | |
BAYER CROPSCIENCE | ₹23,535.5 Cr | 0.2% | -6.5% | -16.9% | Stock Analytics | |
BASF INDIA | ₹20,056.8 Cr | -0.8% | 0.9% | -32.5% | Stock Analytics |
SHIVALIK RASAYAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVALIK RASAYAN | -2.1% |
-7.1% |
-11.1% |
SENSEX | 0.5% |
0.4% |
-1.1% |
You may also like the below Video Courses