SHRI KESHAV CEMENTS & INFRA
|
SHRI KESHAV CEMENTS & INFRA Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹18 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Issued | ₹18 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹79 Cr | ₹85 Cr | ₹37 Cr | ₹9.69 Cr | ₹0.65 Cr |
| Securities Premium | ₹84 Cr | ₹86 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹-11 Cr | ₹-4.97 Cr | ₹-14 Cr | ₹-17 Cr | ₹-26 Cr |
| General Reserves | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr | ₹0.72 Cr |
| Other Reserves | ₹4.95 Cr | ₹3.46 Cr | ₹29 Cr | ₹4.68 Cr | ₹4.74 Cr |
| Reserve excluding Revaluation Reserve | ₹79 Cr | ₹85 Cr | ₹37 Cr | ₹9.69 Cr | ₹0.65 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹96 Cr | ₹102 Cr | ₹49 Cr | ₹22 Cr | ₹13 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹162 Cr | ₹165 Cr | ₹126 Cr | ₹154 Cr | ₹113 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹181 Cr | ₹184 Cr | ₹147 Cr | ₹154 Cr | ₹113 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-19 Cr | ₹-19 Cr | ₹-22 Cr | ₹0.05 Cr | ₹0.18 Cr |
| Unsecured Loans | ₹7.98 Cr | - | ₹14 Cr | ₹5.66 Cr | ₹3.34 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. | - | - | ₹5.13 Cr | ₹5.66 Cr | - |
| Loans - Others | ₹7.98 Cr | - | ₹9.30 Cr | - | - |
| Other Unsecured Loan | - | - | - | - | ₹3.34 Cr |
| Deferred Tax Assets / Liabilities | ₹33 Cr | ₹28 Cr | ₹29 Cr | ₹27 Cr | ₹30 Cr |
| Deferred Tax Assets | ₹7.97 Cr | ₹6.63 Cr | ₹4.14 Cr | ₹1.97 Cr | ₹1.92 Cr |
| Deferred Tax Liability | ₹41 Cr | ₹35 Cr | ₹33 Cr | ₹29 Cr | ₹32 Cr |
| Other Long Term Liabilities | ₹26 Cr | ₹12 Cr | ₹6.93 Cr | ₹0.29 Cr | ₹0.10 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.22 Cr | ₹0.19 Cr | ₹0.03 Cr | - | - |
| Total Non-Current Liabilities | ₹228 Cr | ₹206 Cr | ₹176 Cr | ₹187 Cr | ₹146 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹10 Cr | ₹5.99 Cr | ₹5.18 Cr | ₹1.76 Cr | ₹4.44 Cr |
| Sundry Creditors | ₹10 Cr | ₹5.99 Cr | ₹5.18 Cr | ₹1.76 Cr | ₹4.44 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹39 Cr | ₹39 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.13 Cr | ₹0.84 Cr | ₹0.60 Cr | ₹1.14 Cr | ₹1.30 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Other Liabilities | ₹38 Cr | ₹38 Cr | ₹25 Cr | ₹18 Cr | ₹19 Cr |
| Short Term Borrowings | ₹35 Cr | ₹1.69 Cr | ₹18 Cr | ₹42 Cr | ₹48 Cr |
| Secured ST Loans repayable on Demands | ₹35 Cr | - | ₹11 Cr | ₹3.20 Cr | ₹20 Cr |
| Working Capital Loans- Sec | ₹35 Cr | - | ₹11 Cr | ₹3.20 Cr | ₹20 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-35 Cr | ₹1.69 Cr | ₹-4.53 Cr | ₹36 Cr | ₹9.13 Cr |
| Short Term Provisions | ₹0.63 Cr | ₹0.77 Cr | ₹0.39 Cr | ₹1.48 Cr | ₹0.24 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.38 Cr | ₹0.15 Cr | ₹1.24 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.63 Cr | ₹0.39 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.24 Cr |
| Total Current Liabilities | ₹85 Cr | ₹48 Cr | ₹50 Cr | ₹65 Cr | ₹73 Cr |
| Total Liabilities | ₹410 Cr | ₹356 Cr | ₹275 Cr | ₹274 Cr | ₹232 Cr |
| ASSETS | |||||
| Gross Block | ₹322 Cr | ₹309 Cr | ₹307 Cr | ₹260 Cr | ₹259 Cr |
| Less: Accumulated Depreciation | ₹127 Cr | ₹115 Cr | ₹103 Cr | ₹91 Cr | ₹80 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹196 Cr | ₹194 Cr | ₹204 Cr | ₹169 Cr | ₹179 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹139 Cr | ₹76 Cr | ₹9.25 Cr | ₹47 Cr | ₹5.55 Cr |
| Non Current Investments | ₹0.04 Cr | ₹0.04 Cr | ₹0.02 Cr | - | - |
| Long Term Investment | ₹0.04 Cr | ₹0.04 Cr | ₹0.02 Cr | - | - |
| Quoted | ₹0.04 Cr | ₹0.04 Cr | ₹0.02 Cr | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹15 Cr | ₹17 Cr | ₹2.09 Cr | ₹3.02 Cr | ₹1.91 Cr |
| Other Non Current Assets | ₹1.29 Cr | ₹6.88 Cr | ₹6.29 Cr | ₹0.19 Cr | - |
| Total Non-Current Assets | ₹352 Cr | ₹294 Cr | ₹222 Cr | ₹219 Cr | ₹187 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹34 Cr | ₹31 Cr | ₹28 Cr | ₹28 Cr | ₹25 Cr |
| Raw Materials | ₹28 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr | ₹13 Cr |
| Work-in Progress | ₹0.84 Cr | ₹2.60 Cr | ₹1.63 Cr | ₹0.26 Cr | ₹4.25 Cr |
| Finished Goods | ₹0.37 Cr | ₹0.25 Cr | ₹0.60 Cr | ₹0.67 Cr | ₹0.87 Cr |
| Packing Materials | ₹0.26 Cr | ₹0.26 Cr | ₹0.71 Cr | ₹0.93 Cr | ₹0.69 Cr |
| Stores  and Spare | ₹5.13 Cr | ₹7.51 Cr | ₹4.90 Cr | ₹4.47 Cr | ₹5.46 Cr |
| Other Inventory | ₹0.24 Cr | ₹0.37 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.16 Cr |
| Sundry Debtors | ₹6.30 Cr | ₹5.17 Cr | ₹4.12 Cr | ₹5.48 Cr | ₹4.29 Cr |
| Debtors more than Six months | ₹0.77 Cr | ₹0.62 Cr | ₹0.39 Cr | ₹0.46 Cr | ₹0.53 Cr |
| Debtors Others | ₹5.97 Cr | ₹4.78 Cr | ₹3.95 Cr | ₹5.01 Cr | ₹3.76 Cr |
| Cash and Bank | ₹5.90 Cr | ₹14 Cr | ₹8.46 Cr | ₹8.38 Cr | ₹7.52 Cr |
| Cash in hand | ₹0.20 Cr | ₹0.56 Cr | ₹0.43 Cr | ₹0.42 Cr | ₹0.54 Cr |
| Balances at Bank | ₹5.69 Cr | ₹14 Cr | ₹8.02 Cr | ₹7.96 Cr | ₹6.98 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.43 Cr | ₹0.12 Cr | ₹0.44 Cr | ₹10 Cr | ₹7.17 Cr |
| Interest accrued on Investments | ₹0.43 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | ₹0.39 Cr | ₹0.31 Cr | ₹0.20 Cr |
| Other current_assets | - | - | - | ₹10 Cr | ₹6.91 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹2.90 Cr | ₹1.47 Cr |
| Advances recoverable in cash or in kind | ₹0.78 Cr | ₹1.17 Cr | ₹0.66 Cr | ₹1.96 Cr | ₹1.29 Cr |
| Advance income tax and TDS | - | - | ₹11 Cr | ₹0.92 Cr | ₹0.19 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹1.46 Cr | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹9.13 Cr | ₹11 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
| Total Current Assets | ₹58 Cr | ₹62 Cr | ₹53 Cr | ₹55 Cr | ₹45 Cr |
| Net Current Assets (Including Current Investments) | ₹-27 Cr | ₹14 Cr | ₹3.15 Cr | ₹-9.96 Cr | ₹-28 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹410 Cr | ₹356 Cr | ₹275 Cr | ₹274 Cr | ₹232 Cr |
| Contingent Liabilities | ₹8.60 Cr | ₹8.60 Cr | ₹8.60 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Total Debt | ₹234 Cr | ₹193 Cr | ₹180 Cr | ₹216 Cr | ₹178 Cr |
| Book Value | - | 58.51 | 40.53 | 18.08 | 10.54 |
| Adjusted Book Value | 54.97 | 58.51 | 40.53 | 18.08 | 10.54 |
Compare Balance Sheet of peers of SHRI KESHAV CEMENTS & INFRA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHRI KESHAV CEMENTS & INFRA | ₹420.1 Cr | 4.4% | -9.5% | 12.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹348,554.0 Cr | 0.1% | -3% | 5% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,829.0 Cr | -1.7% | -1.5% | -2.8% | Stock Analytics | |
| SHREE CEMENT | ₹97,331.2 Cr | -2.3% | -8.5% | 9.7% | Stock Analytics | |
| JK CEMENT | ₹42,713.9 Cr | -4.3% | -15.9% | 36.3% | Stock Analytics | |
| ACC | ₹34,647.7 Cr | 0.7% | -1.6% | -20.5% | Stock Analytics | |
SHRI KESHAV CEMENTS & INFRA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHRI KESHAV CEMENTS & INFRA | 4.4% |
-9.5% |
12.4% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses