SML ISUZU
|
SML ISUZU Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity - Authorised | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity - Issued | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity Paid Up | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹368 Cr | ₹271 Cr | ₹163 Cr | ₹147 Cr | ₹241 Cr |
| Securities Premium | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹192 Cr | ₹95 Cr | ₹-13 Cr | ₹-30 Cr | ₹65 Cr |
| General Reserves | ₹102 Cr | ₹102 Cr | ₹102 Cr | ₹102 Cr | ₹102 Cr |
| Other Reserves | - | - | - | ₹0.55 Cr | ₹-0.20 Cr |
| Reserve excluding Revaluation Reserve | ₹368 Cr | ₹271 Cr | ₹163 Cr | ₹147 Cr | ₹241 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹383 Cr | ₹286 Cr | ₹178 Cr | ₹161 Cr | ₹256 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹63 Cr | ₹38 Cr | ₹7.49 Cr | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹97 Cr | ₹64 Cr | ₹25 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-34 Cr | ₹-25 Cr | ₹-18 Cr | - | - |
| Unsecured Loans | - | ₹1.94 Cr | ₹9.03 Cr | ₹9.03 Cr | ₹47 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 | - | ₹1.94 Cr | ₹9.03 Cr | ₹56 Cr | ₹93 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | ₹-47 Cr | ₹-46 Cr |
| Deferred Tax Assets / Liabilities | ₹18 Cr | ₹-19 Cr | ₹-17 Cr | ₹-15 Cr | ₹-15 Cr |
| Deferred Tax Assets | ₹16 Cr | ₹54 Cr | ₹53 Cr | ₹67 Cr | ₹69 Cr |
| Deferred Tax Liability | ₹33 Cr | ₹35 Cr | ₹36 Cr | ₹52 Cr | ₹54 Cr |
| Other Long Term Liabilities | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹19 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹48 Cr | ₹50 Cr | ₹40 Cr | ₹34 Cr | ₹33 Cr |
| Total Non-Current Liabilities | ₹145 Cr | ₹88 Cr | ₹56 Cr | ₹46 Cr | ₹84 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹370 Cr | ₹332 Cr | ₹292 Cr | ₹245 Cr | ₹183 Cr |
| Sundry Creditors | ₹370 Cr | ₹332 Cr | ₹292 Cr | ₹245 Cr | ₹183 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹141 Cr | ₹105 Cr | ₹153 Cr | ₹104 Cr | ₹85 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹37 Cr | ₹25 Cr | ₹53 Cr | ₹26 Cr | ₹14 Cr |
| Interest Accrued But Not Due | ₹0.73 Cr | ₹1.20 Cr | ₹0.66 Cr | ₹0.59 Cr | ₹0.53 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹103 Cr | ₹79 Cr | ₹100 Cr | ₹78 Cr | ₹71 Cr |
| Short Term Borrowings | ₹225 Cr | ₹350 Cr | ₹224 Cr | ₹234 Cr | ₹160 Cr |
| Secured ST Loans repayable on Demands | ₹188 Cr | ₹300 Cr | ₹94 Cr | ₹39 Cr | - |
| Working Capital Loans- Sec | ₹188 Cr | ₹300 Cr | ₹94 Cr | ₹39 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-150 Cr | ₹-250 Cr | ₹36 Cr | ₹156 Cr | ₹160 Cr |
| Short Term Provisions | ₹35 Cr | ₹33 Cr | ₹16 Cr | ₹9.78 Cr | ₹14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹2.30 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.35 Cr | ₹0.73 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹0.36 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹33 Cr | ₹32 Cr | ₹16 Cr | ₹9.43 Cr | ₹13 Cr |
| Total Current Liabilities | ₹772 Cr | ₹820 Cr | ₹685 Cr | ₹593 Cr | ₹442 Cr |
| Total Liabilities | ₹1,299 Cr | ₹1,193 Cr | ₹919 Cr | ₹801 Cr | ₹781 Cr |
| ASSETS | |||||
| Gross Block | ₹659 Cr | ₹638 Cr | ₹610 Cr | ₹564 Cr | ₹561 Cr |
| Less: Accumulated Depreciation | ₹338 Cr | ₹298 Cr | ₹254 Cr | ₹215 Cr | ₹173 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹321 Cr | ₹341 Cr | ₹356 Cr | ₹349 Cr | ₹389 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹42 Cr | ₹2.57 Cr | ₹0.94 Cr | ₹4.75 Cr | ₹2.03 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr | ₹20 Cr |
| Other Non Current Assets | ₹2.76 Cr | ₹2.42 Cr | ₹3.15 Cr | ₹1.41 Cr | ₹3.83 Cr |
| Total Non-Current Assets | ₹396 Cr | ₹369 Cr | ₹381 Cr | ₹380 Cr | ₹417 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹578 Cr | ₹580 Cr | ₹422 Cr | ₹296 Cr | ₹260 Cr |
| Raw Materials | ₹142 Cr | ₹135 Cr | ₹114 Cr | ₹97 Cr | ₹82 Cr |
| Work-in Progress | ₹82 Cr | ₹59 Cr | ₹88 Cr | ₹27 Cr | ₹17 Cr |
| Finished Goods | ₹267 Cr | ₹324 Cr | ₹131 Cr | ₹143 Cr | ₹141 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹2.15 Cr | ₹2.18 Cr | ₹1.90 Cr | ₹1.75 Cr | ₹1.59 Cr |
| Other Inventory | ₹85 Cr | ₹60 Cr | ₹87 Cr | ₹27 Cr | ₹18 Cr |
| Sundry Debtors | ₹265 Cr | ₹169 Cr | ₹76 Cr | ₹79 Cr | ₹39 Cr |
| Debtors more than Six months | ₹11 Cr | ₹3.05 Cr | ₹2.25 Cr | ₹6.63 Cr | ₹8.21 Cr |
| Debtors Others | ₹257 Cr | ₹168 Cr | ₹76 Cr | ₹76 Cr | ₹35 Cr |
| Cash and Bank | ₹20 Cr | ₹49 Cr | ₹5.84 Cr | ₹14 Cr | ₹33 Cr |
| Cash in hand | ₹0.00 Cr | - | - | - | ₹0.00 Cr |
| Balances at Bank | ₹20 Cr | ₹49 Cr | ₹5.84 Cr | ₹14 Cr | ₹33 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹6.49 Cr | ₹4.82 Cr | ₹3.36 Cr | ₹9.00 Cr | ₹7.07 Cr |
| Interest accrued on Investments | ₹0.38 Cr | ₹0.20 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.31 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹4.83 Cr | ₹3.78 Cr | ₹2.92 Cr | ₹2.58 Cr | ₹2.78 Cr |
| Other current_assets | ₹1.28 Cr | ₹0.84 Cr | ₹0.38 Cr | ₹6.37 Cr | ₹3.98 Cr |
| Short Term Loans and Advances | ₹34 Cr | ₹22 Cr | ₹31 Cr | ₹23 Cr | ₹24 Cr |
| Advances recoverable in cash or in kind | ₹1.47 Cr | ₹0.55 Cr | ₹1.27 Cr | ₹13 Cr | ₹6.53 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹32 Cr | ₹22 Cr | ₹30 Cr | ₹10 Cr | ₹18 Cr |
| Total Current Assets | ₹903 Cr | ₹825 Cr | ₹538 Cr | ₹420 Cr | ₹364 Cr |
| Net Current Assets (Including Current Investments) | ₹132 Cr | ₹5.05 Cr | ₹-147 Cr | ₹-173 Cr | ₹-78 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,299 Cr | ₹1,193 Cr | ₹919 Cr | ₹801 Cr | ₹781 Cr |
| Contingent Liabilities | ₹26 Cr | ₹32 Cr | ₹27 Cr | ₹39 Cr | ₹34 Cr |
| Total Debt | ₹322 Cr | ₹416 Cr | ₹258 Cr | ₹291 Cr | ₹253 Cr |
| Book Value | 264.42 | 197.34 | 122.96 | 111.58 | 176.59 |
| Adjusted Book Value | 264.42 | 197.34 | 122.96 | 111.58 | 176.59 |
Compare Balance Sheet of peers of SML ISUZU
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SML ISUZU | ₹4,386.1 Cr | 7.1% | -5.2% | 84.9% | Stock Analytics | |
| TATA MOTORS | ₹151,565.0 Cr | 1.4% | -38.8% | -53.2% | Stock Analytics | |
| ASHOK LEYLAND | ₹81,910.9 Cr | 1.2% | -1.7% | 29% | Stock Analytics | |
| FORCE MOTORS | ₹21,939.6 Cr | 0.1% | -4.1% | 157.9% | Stock Analytics | |
| OLECTRA GREENTECH | ₹12,523.5 Cr | 7.3% | -1.9% | -9.4% | Stock Analytics | |
SML ISUZU Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SML ISUZU | 7.1% |
-5.2% |
84.9% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses