SMRUTHI ORGANICS
|
SMRUTHI ORGANICS Last 5 Year Balance Sheet History
[Standalone]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 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 | ₹62 Cr | ₹60 Cr | ₹58 Cr | ₹57 Cr | ₹56 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
| Profit & Loss Account Balance | ₹60 Cr | ₹58 Cr | ₹56 Cr | ₹55 Cr | ₹54 Cr |
| General Reserves | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr |
| Other Reserves | ₹0.80 Cr | ₹0.62 Cr | ₹0.46 Cr | - | - |
| Reserve excluding Revaluation Reserve | ₹62 Cr | ₹60 Cr | ₹58 Cr | ₹57 Cr | ₹56 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹74 Cr | ₹72 Cr | ₹70 Cr | ₹68 Cr | ₹67 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹2.67 Cr | ₹8.13 Cr | ₹5.56 Cr | ₹0.59 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2.67 Cr | ₹8.13 Cr | ₹5.26 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | ₹0.30 Cr | ₹0.59 Cr | - |
| Unsecured Loans | - | - | - | - | ₹0.11 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. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹0.11 Cr |
| Deferred Tax Assets / Liabilities | ₹0.72 Cr | ₹0.88 Cr | ₹0.86 Cr | ₹1.04 Cr | ₹2.06 Cr |
| Deferred Tax Assets | ₹1.19 Cr | ₹1.08 Cr | ₹1.05 Cr | ₹0.94 Cr | ₹0.01 Cr |
| Deferred Tax Liability | ₹1.91 Cr | ₹1.95 Cr | ₹1.91 Cr | ₹1.98 Cr | ₹2.07 Cr |
| Other Long Term Liabilities | ₹0.08 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | ₹0.28 Cr | ₹2.58 Cr |
| Total Non-Current Liabilities | ₹3.47 Cr | ₹9.04 Cr | ₹6.51 Cr | ₹2.01 Cr | ₹4.85 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹14 Cr | ₹16 Cr | ₹29 Cr | ₹25 Cr | ₹11 Cr |
| Sundry Creditors | ₹14 Cr | ₹16 Cr | ₹29 Cr | ₹25 Cr | ₹11 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3.29 Cr | ₹5.63 Cr | ₹4.51 Cr | ₹2.70 Cr | ₹1.63 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | ₹0.04 Cr | ₹0.05 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹0.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3.29 Cr | ₹5.63 Cr | ₹4.51 Cr | ₹2.66 Cr | ₹1.57 Cr |
| Short Term Borrowings | ₹5.69 Cr | ₹5.97 Cr | ₹4.46 Cr | ₹4.85 Cr | ₹2.72 Cr |
| Secured ST Loans repayable on Demands | ₹5.59 Cr | ₹5.97 Cr | ₹4.46 Cr | ₹4.74 Cr | ₹1.98 Cr |
| Working Capital Loans- Sec | ₹5.57 Cr | ₹5.93 Cr | ₹4.43 Cr | ₹4.74 Cr | ₹1.98 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-5.46 Cr | ₹-5.93 Cr | ₹-4.43 Cr | ₹-4.63 Cr | ₹-1.24 Cr |
| Short Term Provisions | ₹5.22 Cr | ₹4.78 Cr | ₹5.22 Cr | ₹4.67 Cr | ₹0.19 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.41 Cr | ₹1.30 Cr | ₹1.58 Cr | ₹1.64 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.81 Cr | ₹3.49 Cr | ₹3.64 Cr | ₹3.03 Cr | ₹0.19 Cr |
| Total Current Liabilities | ₹28 Cr | ₹32 Cr | ₹43 Cr | ₹37 Cr | ₹16 Cr |
| Total Liabilities | ₹105 Cr | ₹113 Cr | ₹119 Cr | ₹107 Cr | ₹88 Cr |
| ASSETS | |||||
| Gross Block | ₹149 Cr | ₹141 Cr | ₹131 Cr | ₹122 Cr | ₹114 Cr |
| Less: Accumulated Depreciation | ₹102 Cr | ₹96 Cr | ₹91 Cr | ₹85 Cr | ₹81 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹47 Cr | ₹45 Cr | ₹40 Cr | ₹37 Cr | ₹33 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.97 Cr | ₹2.55 Cr | ₹1.43 Cr | ₹1.92 Cr | ₹0.80 Cr |
| Non Current Investments | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr |
| Long Term Investment | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr |
| Long Term Loans & Advances | ₹0.44 Cr | ₹0.38 Cr | ₹1.20 Cr | ₹1.09 Cr | ₹0.83 Cr |
| Other Non Current Assets | ₹0.36 Cr | ₹0.35 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.09 Cr |
| Total Non-Current Assets | ₹51 Cr | ₹48 Cr | ₹43 Cr | ₹40 Cr | ₹35 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹28 Cr | ₹28 Cr | ₹30 Cr | ₹24 Cr | ₹20 Cr |
| Raw Materials | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹8.94 Cr | ₹9.30 Cr |
| Work-in Progress | ₹6.46 Cr | ₹8.35 Cr | ₹9.26 Cr | ₹7.43 Cr | ₹4.31 Cr |
| Finished Goods | ₹10 Cr | ₹8.59 Cr | ₹8.29 Cr | ₹7.47 Cr | ₹6.17 Cr |
| Packing Materials | ₹0.21 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.16 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹19 Cr | ₹32 Cr | ₹41 Cr | ₹37 Cr | ₹28 Cr |
| Debtors more than Six months | ₹2.52 Cr | ₹2.43 Cr | ₹3.18 Cr | ₹3.89 Cr | ₹3.44 Cr |
| Debtors Others | ₹17 Cr | ₹30 Cr | ₹38 Cr | ₹33 Cr | ₹25 Cr |
| Cash and Bank | ₹2.27 Cr | ₹0.51 Cr | ₹0.58 Cr | ₹1.75 Cr | ₹0.57 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Balances at Bank | ₹2.24 Cr | ₹0.50 Cr | ₹0.54 Cr | ₹1.74 Cr | ₹0.56 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.88 Cr | ₹0.75 Cr | ₹0.72 Cr | ₹0.50 Cr | ₹0.90 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.02 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Prepaid Expenses | ₹0.61 Cr | ₹0.45 Cr | ₹0.49 Cr | ₹0.19 Cr | ₹0.08 Cr |
| Other current_assets | ₹0.25 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.26 Cr | ₹0.80 Cr |
| Short Term Loans and Advances | ₹3.31 Cr | ₹2.59 Cr | ₹4.10 Cr | ₹3.50 Cr | ₹2.62 Cr |
| Advances recoverable in cash or in kind | ₹0.18 Cr | ₹0.05 Cr | ₹1.11 Cr | ₹1.46 Cr | ₹0.95 Cr |
| Advance income tax and TDS | ₹1.61 Cr | ₹1.49 Cr | ₹0.78 Cr | ₹1.40 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.51 Cr | ₹1.05 Cr | ₹2.21 Cr | ₹0.65 Cr | ₹1.67 Cr |
| Total Current Assets | ₹54 Cr | ₹65 Cr | ₹76 Cr | ₹67 Cr | ₹53 Cr |
| Net Current Assets (Including Current Investments) | ₹26 Cr | ₹32 Cr | ₹33 Cr | ₹30 Cr | ₹37 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹105 Cr | ₹113 Cr | ₹119 Cr | ₹107 Cr | ₹88 Cr |
| Contingent Liabilities | ₹2.51 Cr | ₹2.48 Cr | ₹1.30 Cr | ₹1.22 Cr | ₹1.15 Cr |
| Total Debt | ₹8.37 Cr | ₹17 Cr | ₹12 Cr | ₹5.70 Cr | ₹2.83 Cr |
| Book Value | - | 62.58 | 60.82 | 59.55 | 58.68 |
| Adjusted Book Value | 64.22 | 62.58 | 60.82 | 59.55 | 58.68 |
Compare Balance Sheet of peers of SMRUTHI ORGANICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SMRUTHI ORGANICS | ₹128.8 Cr | -1% | -1.4% | -7.2% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹477,312.0 Cr | 0.8% | 6.3% | 18.2% | Stock Analytics | |
| DIVIS LABORATORIES | ₹213,879.0 Cr | 8.6% | 20.7% | 18.5% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹194,094.0 Cr | 1.7% | 9.4% | 38.5% | Stock Analytics | |
| CIPLA | ₹118,993.0 Cr | 4.5% | 1.2% | -1.4% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹95,787.4 Cr | -0.3% | -14.8% | -9.5% | Stock Analytics | |
SMRUTHI ORGANICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SMRUTHI ORGANICS | -1% |
-1.4% |
-7.2% |
| SENSEX | 2.7% |
1.5% |
-5.6% |
You may also like the below Video Courses