SMRUTHI ORGANICS
|
SMRUTHI ORGANICS Last 5 Year Balance Sheet History
[Standalone]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
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 | ₹60 Cr | ₹58 Cr | ₹57 Cr | ₹56 Cr | ₹49 Cr |
Securities Premium | ₹0.62 Cr | ₹0.46 Cr | - | - | - |
Capital Reserves | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
Profit & Loss Account Balance | ₹58 Cr | ₹56 Cr | ₹55 Cr | ₹54 Cr | ₹48 Cr |
General Reserves | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹1.02 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹60 Cr | ₹58 Cr | ₹57 Cr | ₹56 Cr | ₹49 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹72 Cr | ₹70 Cr | ₹68 Cr | ₹67 Cr | ₹60 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹8.13 Cr | ₹5.56 Cr | ₹0.59 Cr | - | ₹0.32 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹8.13 Cr | ₹5.26 Cr | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | ₹0.30 Cr | ₹0.59 Cr | - | ₹0.32 Cr |
Unsecured Loans | - | - | - | ₹0.11 Cr | ₹0.18 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 | - | - | - | - | ₹0.18 Cr |
Other Unsecured Loan | - | - | - | ₹0.11 Cr | - |
Deferred Tax Assets / Liabilities | ₹0.88 Cr | ₹0.86 Cr | ₹1.04 Cr | ₹2.06 Cr | ₹2.23 Cr |
Deferred Tax Assets | ₹1.08 Cr | ₹1.05 Cr | ₹0.94 Cr | ₹0.01 Cr | - |
Deferred Tax Liability | ₹1.95 Cr | ₹1.91 Cr | ₹1.98 Cr | ₹2.07 Cr | ₹2.23 Cr |
Other Long Term Liabilities | ₹0.04 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.00 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | ₹0.28 Cr | ₹2.58 Cr | ₹2.47 Cr |
Total Non-Current Liabilities | ₹9.04 Cr | ₹6.51 Cr | ₹2.01 Cr | ₹4.85 Cr | ₹5.20 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹16 Cr | ₹29 Cr | ₹25 Cr | ₹11 Cr | ₹14 Cr |
Sundry Creditors | ₹16 Cr | ₹29 Cr | ₹25 Cr | ₹11 Cr | ₹14 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹5.63 Cr | ₹4.51 Cr | ₹2.70 Cr | ₹1.63 Cr | ₹0.34 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 | ₹5.63 Cr | ₹4.51 Cr | ₹2.66 Cr | ₹1.57 Cr | ₹0.34 Cr |
Short Term Borrowings | ₹5.97 Cr | ₹4.46 Cr | ₹4.85 Cr | ₹2.72 Cr | ₹9.58 Cr |
Secured ST Loans repayable on Demands | ₹5.97 Cr | ₹4.46 Cr | ₹4.74 Cr | ₹1.98 Cr | ₹8.24 Cr |
Working Capital Loans- Sec | ₹5.93 Cr | ₹4.43 Cr | ₹4.74 Cr | ₹1.98 Cr | ₹8.24 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-5.93 Cr | ₹-4.43 Cr | ₹-4.63 Cr | ₹-1.24 Cr | ₹-6.89 Cr |
Short Term Provisions | ₹4.78 Cr | ₹5.22 Cr | ₹4.67 Cr | ₹0.19 Cr | ₹2.21 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.30 Cr | ₹1.58 Cr | ₹1.64 Cr | - | ₹0.13 Cr |
Provision for post retirement benefits | - | - | - | - | ₹0.12 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.49 Cr | ₹3.64 Cr | ₹3.03 Cr | ₹0.19 Cr | ₹1.96 Cr |
Total Current Liabilities | ₹32 Cr | ₹43 Cr | ₹37 Cr | ₹16 Cr | ₹26 Cr |
Total Liabilities | ₹113 Cr | ₹119 Cr | ₹107 Cr | ₹88 Cr | ₹92 Cr |
ASSETS | |||||
Gross Block | ₹141 Cr | ₹131 Cr | ₹122 Cr | ₹114 Cr | ₹107 Cr |
Less: Accumulated Depreciation | ₹96 Cr | ₹91 Cr | ₹85 Cr | ₹81 Cr | ₹76 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹45 Cr | ₹40 Cr | ₹37 Cr | ₹33 Cr | ₹31 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.55 Cr | ₹1.43 Cr | ₹1.92 Cr | ₹0.80 Cr | ₹0.84 Cr |
Non Current Investments | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.05 Cr |
Long Term Investment | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.05 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.05 Cr |
Long Term Loans & Advances | ₹0.38 Cr | ₹1.20 Cr | ₹1.09 Cr | ₹0.83 Cr | ₹0.78 Cr |
Other Non Current Assets | ₹0.35 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.07 Cr |
Total Non-Current Assets | ₹48 Cr | ₹43 Cr | ₹40 Cr | ₹35 Cr | ₹33 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹28 Cr | ₹30 Cr | ₹24 Cr | ₹20 Cr | ₹18 Cr |
Raw Materials | ₹11 Cr | ₹12 Cr | ₹8.94 Cr | ₹9.30 Cr | ₹9.47 Cr |
Work-in Progress | ₹8.35 Cr | ₹9.26 Cr | ₹7.43 Cr | ₹4.31 Cr | ₹2.57 Cr |
Finished Goods | ₹8.59 Cr | ₹8.29 Cr | ₹7.47 Cr | ₹6.17 Cr | ₹5.82 Cr |
Packing Materials | ₹0.23 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.27 Cr |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹32 Cr | ₹41 Cr | ₹37 Cr | ₹28 Cr | ₹21 Cr |
Debtors more than Six months | ₹2.43 Cr | ₹3.18 Cr | ₹3.89 Cr | ₹3.44 Cr | ₹2.79 Cr |
Debtors Others | ₹30 Cr | ₹38 Cr | ₹33 Cr | ₹25 Cr | ₹19 Cr |
Cash and Bank | ₹0.51 Cr | ₹0.58 Cr | ₹1.75 Cr | ₹0.57 Cr | ₹16 Cr |
Cash in hand | ₹0.01 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
Balances at Bank | ₹0.50 Cr | ₹0.54 Cr | ₹1.74 Cr | ₹0.56 Cr | ₹16 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.75 Cr | ₹0.72 Cr | ₹0.50 Cr | ₹0.90 Cr | ₹3.01 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.35 Cr |
Prepaid Expenses | ₹0.45 Cr | ₹0.49 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.48 Cr |
Other current_assets | ₹0.24 Cr | ₹0.18 Cr | ₹0.26 Cr | ₹0.80 Cr | ₹2.18 Cr |
Short Term Loans and Advances | ₹2.59 Cr | ₹4.10 Cr | ₹3.50 Cr | ₹2.62 Cr | ₹0.45 Cr |
Advances recoverable in cash or in kind | ₹0.05 Cr | ₹1.11 Cr | ₹1.46 Cr | ₹0.95 Cr | ₹0.06 Cr |
Advance income tax and TDS | ₹1.49 Cr | ₹0.78 Cr | ₹1.40 Cr | - | ₹0.04 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹1.05 Cr | ₹2.21 Cr | ₹0.65 Cr | ₹1.67 Cr | ₹0.36 Cr |
Total Current Assets | ₹65 Cr | ₹76 Cr | ₹67 Cr | ₹53 Cr | ₹59 Cr |
Net Current Assets (Including Current Investments) | ₹32 Cr | ₹33 Cr | ₹30 Cr | ₹37 Cr | ₹33 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹113 Cr | ₹119 Cr | ₹107 Cr | ₹88 Cr | ₹92 Cr |
Contingent Liabilities | ₹2.48 Cr | ₹1.30 Cr | ₹1.22 Cr | ₹1.15 Cr | ₹0.98 Cr |
Total Debt | ₹17 Cr | ₹12 Cr | ₹5.70 Cr | ₹2.83 Cr | ₹10 Cr |
Book Value | 62.58 | 60.82 | 59.55 | 58.68 | 52.85 |
Adjusted Book Value | 62.58 | 60.82 | 59.55 | 58.68 | 52.85 |
Compare Balance Sheet of peers of SMRUTHI ORGANICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SMRUTHI ORGANICS | ₹161.3 Cr | 8.6% | 13.4% | -6.7% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹380,702.0 Cr | -3.3% | -4.6% | -7.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹156,908.0 Cr | -9% | -13.6% | 24% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹120,896.0 Cr | -1.1% | 7% | 8.2% | Stock Analytics | |
CIPLA | ₹119,988.0 Cr | -2% | 0.6% | -4% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹101,122.0 Cr | -1.1% | -3.8% | -13.3% | Stock Analytics |
SMRUTHI ORGANICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SMRUTHI ORGANICS | 8.6% |
13.4% |
-6.7% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses