SUNFLAG IRON AND STEEL COMPANY
|
SUNFLAG IRON AND STEEL COMPANY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 Cr |
| Equity - Authorised | ₹205 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr | ₹205 Cr |
| Equity - Issued | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 Cr |
| Equity Paid Up | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 Cr | ₹180 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 | ₹8,586 Cr | ₹4,984 Cr | ₹3,162 Cr | ₹1,569 Cr | ₹1,353 Cr |
| Securities Premium | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,656 Cr | ₹2,476 Cr | ₹2,315 Cr | ₹1,186 Cr | ₹956 Cr |
| General Reserves | ₹2.56 Cr | ₹2.56 Cr | ₹2.56 Cr | ₹2.56 Cr | ₹2.56 Cr |
| Other Reserves | ₹5,890 Cr | ₹2,467 Cr | ₹807 Cr | ₹342 Cr | ₹356 Cr |
| Reserve excluding Revaluation Reserve | ₹8,248 Cr | ₹4,628 Cr | ₹2,788 Cr | ₹1,231 Cr | ₹1,002 Cr |
| Revaluation reserve | ₹338 Cr | ₹356 Cr | ₹374 Cr | ₹337 Cr | ₹351 Cr |
| Shareholder's Funds | ₹8,766 Cr | ₹5,164 Cr | ₹3,342 Cr | ₹1,749 Cr | ₹1,533 Cr |
| Minority Interest | ₹1.60 Cr | ₹1.58 Cr | ₹1.56 Cr | ₹1.54 Cr | ₹1.52 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹147 Cr | ₹245 Cr | ₹363 Cr | ₹173 Cr | ₹109 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹188 Cr | ₹226 Cr | ₹293 Cr | ₹64 Cr | ₹146 Cr |
| Term Loans - Institutions | ₹83 Cr | ₹131 Cr | ₹197 Cr | ₹166 Cr | - |
| Other Secured | ₹-123 Cr | ₹-113 Cr | ₹-126 Cr | ₹-57 Cr | ₹-37 Cr |
| Unsecured Loans | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹20 Cr | ₹24 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 | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Other Unsecured Loan | - | - | ₹0.24 Cr | ₹2.13 Cr | ₹6.27 Cr |
| Deferred Tax Assets / Liabilities | ₹1,101 Cr | ₹446 Cr | ₹234 Cr | ₹166 Cr | ₹173 Cr |
| Deferred Tax Assets | ₹29 Cr | ₹28 Cr | ₹27 Cr | ₹25 Cr | ₹26 Cr |
| Deferred Tax Liability | ₹1,130 Cr | ₹474 Cr | ₹261 Cr | ₹192 Cr | ₹199 Cr |
| Other Long Term Liabilities | ₹56 Cr | ₹57 Cr | ₹61 Cr | ₹65 Cr | ₹73 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹44 Cr | ₹40 Cr | ₹35 Cr | ₹34 Cr | ₹39 Cr |
| Total Non-Current Liabilities | ₹1,366 Cr | ₹805 Cr | ₹711 Cr | ₹458 Cr | ₹418 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹478 Cr | ₹525 Cr | ₹564 Cr | ₹457 Cr | ₹266 Cr |
| Sundry Creditors | ₹250 Cr | ₹223 Cr | ₹284 Cr | ₹328 Cr | ₹247 Cr |
| Acceptances | ₹228 Cr | ₹302 Cr | ₹280 Cr | ₹129 Cr | ₹19 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹293 Cr | ₹232 Cr | ₹265 Cr | ₹151 Cr | ₹133 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹14 Cr | ₹19 Cr | ₹30 Cr | ₹24 Cr | ₹21 Cr |
| Interest Accrued But Not Due | ₹1.75 Cr | ₹2.09 Cr | ₹3.78 Cr | ₹0.86 Cr | ₹0.79 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹277 Cr | ₹211 Cr | ₹231 Cr | ₹126 Cr | ₹112 Cr |
| Short Term Borrowings | ₹282 Cr | ₹295 Cr | ₹39 Cr | ₹274 Cr | ₹31 Cr |
| Secured ST Loans repayable on Demands | ₹282 Cr | ₹295 Cr | ₹39 Cr | ₹274 Cr | - |
| Working Capital Loans- Sec | ₹282 Cr | ₹295 Cr | ₹39 Cr | ₹274 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-282 Cr | ₹-295 Cr | ₹-39 Cr | ₹-274 Cr | ₹31 Cr |
| Short Term Provisions | - | - | ₹19 Cr | - | ₹5.98 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | ₹19 Cr | - | ₹5.98 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹1,053 Cr | ₹1,052 Cr | ₹887 Cr | ₹882 Cr | ₹437 Cr |
| Total Liabilities | ₹11,187 Cr | ₹7,022 Cr | ₹4,942 Cr | ₹3,091 Cr | ₹2,389 Cr |
| ASSETS | |||||
| Gross Block | ₹1,965 Cr | ₹1,901 Cr | ₹1,865 Cr | ₹1,445 Cr | ₹1,306 Cr |
| Less: Accumulated Depreciation | ₹481 Cr | ₹376 Cr | ₹273 Cr | ₹193 Cr | ₹117 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,485 Cr | ₹1,525 Cr | ₹1,591 Cr | ₹1,252 Cr | ₹1,190 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹297 Cr | ₹281 Cr | ₹193 Cr | ₹373 Cr | ₹173 Cr |
| Non Current Investments | ₹7,779 Cr | ₹3,642 Cr | ₹1,726 Cr | ₹17 Cr | ₹16 Cr |
| Long Term Investment | ₹7,779 Cr | ₹3,642 Cr | ₹1,726 Cr | ₹17 Cr | ₹16 Cr |
| Quoted | ₹7,724 Cr | ₹3,612 Cr | ₹1,708 Cr | - | - |
| Unquoted | ₹56 Cr | ₹30 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| Long Term Loans & Advances | ₹35 Cr | ₹30 Cr | ₹36 Cr | ₹36 Cr | ₹102 Cr |
| Other Non Current Assets | ₹23 Cr | ₹27 Cr | ₹8.69 Cr | ₹64 Cr | ₹3.43 Cr |
| Total Non-Current Assets | ₹9,620 Cr | ₹5,506 Cr | ₹3,555 Cr | ₹1,742 Cr | ₹1,484 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹931 Cr | ₹833 Cr | ₹866 Cr | ₹837 Cr | ₹544 Cr |
| Raw Materials | ₹223 Cr | ₹173 Cr | ₹276 Cr | ₹294 Cr | ₹265 Cr |
| Work-in Progress | ₹256 Cr | ₹234 Cr | ₹290 Cr | ₹203 Cr | ₹123 Cr |
| Finished Goods | ₹356 Cr | ₹336 Cr | ₹231 Cr | ₹294 Cr | ₹111 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹68 Cr | ₹41 Cr | ₹47 Cr | ₹30 Cr | ₹38 Cr |
| Other Inventory | ₹28 Cr | ₹49 Cr | ₹22 Cr | ₹16 Cr | ₹6.48 Cr |
| Sundry Debtors | ₹362 Cr | ₹346 Cr | ₹315 Cr | ₹276 Cr | ₹210 Cr |
| Debtors more than Six months | ₹24 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹17 Cr |
| Debtors Others | ₹362 Cr | ₹346 Cr | ₹315 Cr | ₹275 Cr | ₹208 Cr |
| Cash and Bank | ₹158 Cr | ₹253 Cr | ₹118 Cr | ₹68 Cr | ₹71 Cr |
| Cash in hand | ₹0.29 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.21 Cr | ₹0.16 Cr |
| Balances at Bank | ₹158 Cr | ₹253 Cr | ₹118 Cr | ₹67 Cr | ₹70 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹10 Cr | ₹11 Cr | ₹7.79 Cr | ₹6.93 Cr | ₹7.03 Cr |
| Interest accrued on Investments | ₹2.41 Cr | ₹1.79 Cr | ₹1.10 Cr | ₹0.75 Cr | ₹0.89 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹6.07 Cr | ₹8.54 Cr | ₹6.41 Cr | ₹5.95 Cr | ₹5.79 Cr |
| Other current_assets | ₹1.79 Cr | ₹0.46 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.35 Cr |
| Short Term Loans and Advances | ₹106 Cr | ₹74 Cr | ₹80 Cr | ₹161 Cr | ₹74 Cr |
| Advances recoverable in cash or in kind | ₹103 Cr | ₹64 Cr | ₹78 Cr | ₹130 Cr | ₹54 Cr |
| Advance income tax and TDS | ₹0.55 Cr | ₹7.90 Cr | - | ₹7.54 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.59 Cr | ₹2.66 Cr | ₹2.40 Cr | ₹24 Cr | ₹20 Cr |
| Total Current Assets | ₹1,567 Cr | ₹1,517 Cr | ₹1,387 Cr | ₹1,349 Cr | ₹906 Cr |
| Net Current Assets (Including Current Investments) | ₹514 Cr | ₹465 Cr | ₹500 Cr | ₹467 Cr | ₹469 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹11,187 Cr | ₹7,022 Cr | ₹4,942 Cr | ₹3,091 Cr | ₹2,389 Cr |
| Contingent Liabilities | ₹382 Cr | ₹266 Cr | ₹259 Cr | ₹270 Cr | ₹176 Cr |
| Total Debt | ₹571 Cr | ₹670 Cr | ₹549 Cr | ₹528 Cr | ₹209 Cr |
| Book Value | - | 266.78 | 164.72 | 78.33 | 65.60 |
| Adjusted Book Value | 467.65 | 266.78 | 164.72 | 78.33 | 65.60 |
Compare Balance Sheet of peers of SUNFLAG IRON AND STEEL COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUNFLAG IRON AND STEEL COMPANY | ₹4,460.9 Cr | -5.9% | -4.7% | 25.7% | Stock Analytics | |
| JSW STEEL | ₹278,904.0 Cr | 0.2% | 2.1% | 24.1% | Stock Analytics | |
| TATA STEEL | ₹209,722.0 Cr | -1% | 0.3% | 25.4% | Stock Analytics | |
| JINDAL STAINLESS | ₹61,959.2 Cr | 4% | -2.1% | 11.1% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹55,266.4 Cr | -2.7% | 6.4% | 25.1% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,968.6 Cr | -2.5% | -1.6% | 17% | Stock Analytics | |
SUNFLAG IRON AND STEEL COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUNFLAG IRON AND STEEL COMPANY | -5.9% |
-4.7% |
25.7% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses