SICAGEN INDIA
|
SICAGEN INDIA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity Paid Up | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 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 | ₹420 Cr | ₹400 Cr | ₹383 Cr | ₹355 Cr | ₹336 Cr |
| Securities Premium | ₹294 Cr | ₹294 Cr | ₹294 Cr | ₹294 Cr | ₹294 Cr |
| Capital Reserves | ₹86 Cr | ₹86 Cr | ₹77 Cr | ₹74 Cr | ₹72 Cr |
| Profit & Loss Account Balance | ₹-28 Cr | ₹-36 Cr | ₹-52 Cr | ₹-49 Cr | ₹-45 Cr |
| General Reserves | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
| Other Reserves | ₹66 Cr | ₹54 Cr | ₹61 Cr | ₹33 Cr | ₹12 Cr |
| Reserve excluding Revaluation Reserve | ₹420 Cr | ₹400 Cr | ₹383 Cr | ₹355 Cr | ₹336 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹460 Cr | ₹440 Cr | ₹422 Cr | ₹395 Cr | ₹375 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹0.24 Cr | ₹5.80 Cr | ₹6.97 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹0.24 Cr | ₹5.80 Cr | ₹6.97 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹4.98 Cr | ₹5.07 Cr | ₹3.76 Cr | ₹2.89 Cr | ₹2.90 Cr |
| Deferred Tax Assets | - | - | - | - | - |
| Deferred Tax Liability | ₹4.98 Cr | ₹5.07 Cr | ₹3.76 Cr | ₹2.89 Cr | ₹2.90 Cr |
| Other Long Term Liabilities | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹14 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.45 Cr | ₹0.37 Cr | ₹0.41 Cr | ₹0.35 Cr | ₹16 Cr |
| Total Non-Current Liabilities | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹21 Cr | ₹40 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹92 Cr | ₹53 Cr | ₹125 Cr | ₹53 Cr | ₹102 Cr |
| Sundry Creditors | ₹92 Cr | ₹53 Cr | ₹125 Cr | ₹53 Cr | ₹102 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹23 Cr | ₹11 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.75 Cr | ₹1.62 Cr | ₹1.92 Cr | ₹2.38 Cr | ₹3.13 Cr |
| Interest Accrued But Not Due | - | - | - | ₹2.66 Cr | ₹2.66 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹13 Cr | ₹9.11 Cr | ₹10 Cr | ₹11 Cr | ₹8.12 Cr |
| Short Term Borrowings | ₹104 Cr | ₹107 Cr | ₹80 Cr | ₹58 Cr | ₹72 Cr |
| Secured ST Loans repayable on Demands | ₹104 Cr | ₹107 Cr | ₹52 Cr | ₹38 Cr | ₹46 Cr |
| Working Capital Loans- Sec | ₹-2.54 Cr | ₹12 Cr | ₹3.56 Cr | ₹9.11 Cr | ₹5.62 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹2.54 Cr | ₹-12 Cr | ₹24 Cr | ₹11 Cr | ₹21 Cr |
| Short Term Provisions | ₹27 Cr | ₹24 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹26 Cr | ₹22 Cr | ₹25 Cr | ₹24 Cr | ₹19 Cr |
| Provision for post retirement benefits | - | - | - | ₹1.28 Cr | ₹1.66 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.29 Cr | ₹1.57 Cr | ₹1.69 Cr | - | ₹0.38 Cr |
| Total Current Liabilities | ₹246 Cr | ₹195 Cr | ₹243 Cr | ₹152 Cr | ₹209 Cr |
| Total Liabilities | ₹724 Cr | ₹651 Cr | ₹681 Cr | ₹568 Cr | ₹624 Cr |
| ASSETS | |||||
| Gross Block | ₹240 Cr | ₹241 Cr | ₹230 Cr | ₹195 Cr | ₹189 Cr |
| Less: Accumulated Depreciation | ₹104 Cr | ₹104 Cr | ₹92 Cr | ₹30 Cr | ₹24 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹135 Cr | ₹137 Cr | ₹138 Cr | ₹165 Cr | ₹165 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.70 Cr | ₹0.12 Cr | - | ₹0.32 Cr | ₹0.61 Cr |
| Non Current Investments | ₹73 Cr | ₹69 Cr | ₹70 Cr | ₹37 Cr | ₹23 Cr |
| Long Term Investment | ₹73 Cr | ₹69 Cr | ₹70 Cr | ₹37 Cr | ₹23 Cr |
| Quoted | ₹61 Cr | ₹49 Cr | ₹58 Cr | ₹26 Cr | ₹8.19 Cr |
| Unquoted | ₹12 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
| Long Term Loans & Advances | ₹6.42 Cr | ₹5.86 Cr | ₹5.45 Cr | ₹5.30 Cr | ₹21 Cr |
| Other Non Current Assets | - | - | ₹0.44 Cr | ₹0.17 Cr | - |
| Total Non-Current Assets | ₹220 Cr | ₹217 Cr | ₹217 Cr | ₹212 Cr | ₹209 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹131 Cr | ₹145 Cr | ₹104 Cr | ₹105 Cr | ₹133 Cr |
| Raw Materials | ₹10 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr | ₹22 Cr |
| Work-in Progress | ₹3.75 Cr | ₹4.38 Cr | ₹4.36 Cr | ₹9.06 Cr | ₹9.43 Cr |
| Finished Goods | ₹57 Cr | ₹63 Cr | ₹47 Cr | ₹43 Cr | ₹61 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.17 Cr | ₹0.23 Cr | ₹0.11 Cr | ₹0.33 Cr | ₹0.43 Cr |
| Other Inventory | ₹60 Cr | ₹59 Cr | ₹35 Cr | ₹31 Cr | ₹40 Cr |
| Sundry Debtors | ₹249 Cr | ₹187 Cr | ₹246 Cr | ₹171 Cr | ₹206 Cr |
| Debtors more than Six months | ₹30 Cr | ₹32 Cr | ₹30 Cr | ₹33 Cr | - |
| Debtors Others | ₹226 Cr | ₹161 Cr | ₹220 Cr | ₹140 Cr | ₹210 Cr |
| Cash and Bank | ₹46 Cr | ₹29 Cr | ₹28 Cr | ₹35 Cr | ₹17 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Balances at Bank | ₹46 Cr | ₹29 Cr | ₹28 Cr | ₹35 Cr | ₹17 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹17 Cr | ₹6.41 Cr | ₹7.63 Cr | ₹5.74 Cr | ₹4.82 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹3.21 Cr | ₹2.20 Cr | ₹2.30 Cr | ₹1.97 Cr | ₹1.44 Cr |
| Other current_assets | ₹14 Cr | ₹4.21 Cr | ₹5.33 Cr | ₹3.77 Cr | ₹3.38 Cr |
| Short Term Loans and Advances | ₹60 Cr | ₹66 Cr | ₹79 Cr | ₹41 Cr | ₹55 Cr |
| Advances recoverable in cash or in kind | ₹2.78 Cr | ₹4.11 Cr | ₹15 Cr | ₹13 Cr | ₹27 Cr |
| Advance income tax and TDS | ₹30 Cr | ₹26 Cr | ₹29 Cr | ₹27 Cr | ₹26 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹27 Cr | ₹36 Cr | ₹35 Cr | ₹0.89 Cr | ₹1.76 Cr |
| Total Current Assets | ₹503 Cr | ₹433 Cr | ₹464 Cr | ₹357 Cr | ₹415 Cr |
| Net Current Assets (Including Current Investments) | ₹257 Cr | ₹238 Cr | ₹221 Cr | ₹204 Cr | ₹206 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹724 Cr | ₹651 Cr | ₹681 Cr | ₹568 Cr | ₹624 Cr |
| Contingent Liabilities | ₹21 Cr | ₹22 Cr | ₹812 Cr | ₹5.44 Cr | ₹6.18 Cr |
| Total Debt | ₹104 Cr | ₹107 Cr | ₹80 Cr | ₹64 Cr | ₹79 Cr |
| Book Value | - | 111.08 | 106.73 | 99.75 | 94.82 |
| Adjusted Book Value | 116.19 | 111.08 | 106.73 | 99.75 | 94.82 |
Compare Balance Sheet of peers of SICAGEN INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SICAGEN INDIA | ₹255.8 Cr | 2.5% | -10.7% | -21.5% | Stock Analytics | |
| ADANI ENTERPRISES | ₹288,990.0 Cr | -1.8% | -6.4% | -13.3% | Stock Analytics | |
| REDINGTON | ₹20,642.8 Cr | -1.9% | -7.4% | 52.1% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,414.1 Cr | -0.8% | 2.5% | 47.1% | Stock Analytics | |
| MMTC | ₹10,110.0 Cr | -1% | -3.9% | -14.9% | Stock Analytics | |
| HONASA CONSUMER | ₹8,994.9 Cr | -1.1% | -8.2% | -34.4% | Stock Analytics | |
SICAGEN INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SICAGEN INDIA | 2.5% |
-10.7% |
-21.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses