THE UGAR SUGAR WORKS
|
THE UGAR SUGAR WORKS 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 | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 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 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹205 Cr | ₹224 Cr | ₹210 Cr | ₹109 Cr | ₹68 Cr |
Securities Premium | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹167 Cr | ₹187 Cr | ₹171 Cr | ₹71 Cr | ₹30 Cr |
General Reserves | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Other Reserves | ₹-1.15 Cr | ₹-1.24 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.03 Cr |
Reserve excluding Revaluation Reserve | ₹204 Cr | ₹222 Cr | ₹208 Cr | ₹109 Cr | ₹68 Cr |
Revaluation reserve | ₹1.24 Cr | ₹1.24 Cr | ₹1.24 Cr | - | - |
Shareholder's Funds | ₹216 Cr | ₹235 Cr | ₹221 Cr | ₹121 Cr | ₹79 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹92 Cr | ₹84 Cr | ₹140 Cr | ₹124 Cr | ₹70 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹154 Cr | ₹140 Cr | ₹182 Cr | ₹169 Cr | ₹114 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-62 Cr | ₹-56 Cr | ₹-42 Cr | ₹-44 Cr | ₹-43 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹4.88 Cr | ₹11 Cr | ₹10 Cr | ₹9.07 Cr | ₹9.13 Cr |
Deferred Tax Assets | ₹12 Cr | ₹5.75 Cr | ₹5.58 Cr | ₹9.45 Cr | ₹9.74 Cr |
Deferred Tax Liability | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr | ₹19 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹3.65 Cr | ₹3.44 Cr | ₹3.86 Cr | ₹3.64 Cr | ₹3.72 Cr |
Total Non-Current Liabilities | ₹101 Cr | ₹98 Cr | ₹154 Cr | ₹137 Cr | ₹83 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹118 Cr | ₹185 Cr | ₹156 Cr | ₹232 Cr | ₹117 Cr |
Sundry Creditors | ₹118 Cr | ₹185 Cr | ₹156 Cr | ₹232 Cr | ₹117 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹222 Cr | ₹172 Cr | ₹183 Cr | ₹189 Cr | ₹158 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹11 Cr | ₹2.56 Cr | ₹3.77 Cr | ₹5.76 Cr | ₹8.14 Cr |
Interest Accrued But Not Due | - | ₹0.23 Cr | ₹0.42 Cr | ₹0.41 Cr | ₹0.99 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹210 Cr | ₹170 Cr | ₹179 Cr | ₹183 Cr | ₹149 Cr |
Short Term Borrowings | ₹457 Cr | ₹374 Cr | ₹165 Cr | ₹471 Cr | ₹439 Cr |
Secured ST Loans repayable on Demands | ₹451 Cr | ₹365 Cr | ₹157 Cr | ₹466 Cr | ₹436 Cr |
Working Capital Loans- Sec | ₹451 Cr | ₹365 Cr | ₹157 Cr | ₹466 Cr | ₹436 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-445 Cr | ₹-357 Cr | ₹-149 Cr | ₹-461 Cr | ₹-433 Cr |
Short Term Provisions | ₹95 Cr | ₹93 Cr | ₹82 Cr | ₹49 Cr | ₹41 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹78 Cr | ₹78 Cr | ₹70 Cr | ₹36 Cr | ₹27 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹17 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr | ₹15 Cr |
Total Current Liabilities | ₹892 Cr | ₹824 Cr | ₹586 Cr | ₹940 Cr | ₹756 Cr |
Total Liabilities | ₹1,209 Cr | ₹1,157 Cr | ₹961 Cr | ₹1,198 Cr | ₹919 Cr |
ASSETS | |||||
Gross Block | ₹697 Cr | ₹689 Cr | ₹634 Cr | ₹509 Cr | ₹508 Cr |
Less: Accumulated Depreciation | ₹458 Cr | ₹431 Cr | ₹405 Cr | ₹387 Cr | ₹377 Cr |
Less: Impairment of Assets | ₹4.97 Cr | ₹4.97 Cr | ₹4.97 Cr | ₹4.97 Cr | ₹4.97 Cr |
Net Block | ₹234 Cr | ₹254 Cr | ₹224 Cr | ₹117 Cr | ₹127 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹148 Cr | ₹79 Cr | ₹38 Cr | ₹112 Cr | ₹2.60 Cr |
Non Current Investments | ₹5.09 Cr | ₹3.54 Cr | ₹3.59 Cr | ₹4.16 Cr | ₹4.28 Cr |
Long Term Investment | ₹5.09 Cr | ₹3.54 Cr | ₹3.59 Cr | ₹4.16 Cr | ₹4.28 Cr |
Quoted | ₹0.23 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.13 Cr |
Unquoted | ₹6.09 Cr | ₹4.56 Cr | ₹4.66 Cr | ₹5.24 Cr | ₹5.38 Cr |
Long Term Loans & Advances | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹6.16 Cr | ₹2.87 Cr |
Other Non Current Assets | - | - | - | - | ₹0.43 Cr |
Total Non-Current Assets | ₹407 Cr | ₹355 Cr | ₹282 Cr | ₹240 Cr | ₹137 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹526 Cr | ₹485 Cr | ₹365 Cr | ₹769 Cr | ₹635 Cr |
Raw Materials | ₹61 Cr | ₹11 Cr | ₹1.62 Cr | ₹1.34 Cr | ₹1.46 Cr |
Work-in Progress | ₹0.52 Cr | - | - | ₹4.16 Cr | - |
Finished Goods | ₹435 Cr | ₹449 Cr | ₹323 Cr | ₹748 Cr | ₹622 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹22 Cr | ₹17 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr |
Other Inventory | ₹8.29 Cr | ₹7.78 Cr | ₹27 Cr | ₹0.76 Cr | ₹0.64 Cr |
Sundry Debtors | ₹120 Cr | ₹142 Cr | ₹187 Cr | ₹89 Cr | ₹49 Cr |
Debtors more than Six months | ₹38 Cr | ₹44 Cr | ₹18 Cr | ₹3.56 Cr | ₹4.35 Cr |
Debtors Others | ₹83 Cr | ₹98 Cr | ₹170 Cr | ₹85 Cr | ₹46 Cr |
Cash and Bank | ₹19 Cr | ₹41 Cr | ₹18 Cr | ₹7.65 Cr | ₹6.65 Cr |
Cash in hand | ₹0.15 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.41 Cr | ₹0.15 Cr |
Balances at Bank | ₹19 Cr | ₹40 Cr | ₹18 Cr | ₹7.24 Cr | ₹6.50 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.88 Cr | ₹2.98 Cr | ₹1.69 Cr | ₹1.85 Cr | ₹44 Cr |
Interest accrued on Investments | ₹1.52 Cr | ₹2.05 Cr | ₹0.44 Cr | ₹0.27 Cr | ₹0.06 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.36 Cr | ₹0.92 Cr | ₹1.25 Cr | ₹1.58 Cr | ₹0.94 Cr |
Other current_assets | - | - | - | - | ₹43 Cr |
Short Term Loans and Advances | ₹133 Cr | ₹131 Cr | ₹107 Cr | ₹90 Cr | ₹47 Cr |
Advances recoverable in cash or in kind | ₹51 Cr | ₹57 Cr | ₹61 Cr | ₹54 Cr | ₹20 Cr |
Advance income tax and TDS | ₹78 Cr | ₹72 Cr | ₹45 Cr | ₹29 Cr | ₹24 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹4.24 Cr | ₹1.83 Cr | ₹0.36 Cr | ₹7.16 Cr | ₹3.32 Cr |
Total Current Assets | ₹802 Cr | ₹802 Cr | ₹679 Cr | ₹958 Cr | ₹782 Cr |
Net Current Assets (Including Current Investments) | ₹-90 Cr | ₹-23 Cr | ₹93 Cr | ₹18 Cr | ₹26 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,209 Cr | ₹1,157 Cr | ₹961 Cr | ₹1,198 Cr | ₹919 Cr |
Contingent Liabilities | ₹75 Cr | ₹67 Cr | ₹86 Cr | ₹89 Cr | ₹95 Cr |
Total Debt | ₹611 Cr | ₹514 Cr | ₹347 Cr | ₹639 Cr | ₹553 Cr |
Book Value | - | 20.78 | 19.52 | 10.72 | 7.06 |
Adjusted Book Value | 19.09 | 20.78 | 19.52 | 10.72 | 7.06 |
Compare Balance Sheet of peers of THE UGAR SUGAR WORKS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE UGAR SUGAR WORKS | ₹466.8 Cr | -0.3% | -15% | -46% | Stock Analytics | |
EID PARRY (INDIA) | ₹20,812.8 Cr | -2.2% | 0.9% | 47.6% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹11,314.6 Cr | 2.3% | -8.3% | 12.5% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹7,441.4 Cr | 1.1% | -6.9% | -12% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹6,015.1 Cr | -3.8% | -12.4% | -38.5% | Stock Analytics | |
BANNARI AMMAN SUGARS | ₹4,698.9 Cr | -0.1% | -0.4% | 17.6% | Stock Analytics |
THE UGAR SUGAR WORKS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE UGAR SUGAR WORKS | -0.3% |
-15% |
-46% |
SENSEX | -0.6% |
-2.8% |
1.7% |
You may also like the below Video Courses