Home > Balance Sheet > SML ISUZU

SML ISUZU
Balance Sheet

COMMUNITY POLL
for SML ISUZU
Please provide your vote to see the results

SML ISUZU Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 264.42197.34122.96111.58176.59
Adjusted Book Value 264.42197.34122.96111.58176.59

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