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 | ₹458.4 Cr | -1.5% | -4.3% | -44.2% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,324.2 Cr | -1.4% | 0.8% | 33.1% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,345.3 Cr | 1.2% | -0.3% | -15.6% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,979.9 Cr | 0.1% | 2.6% | -4.1% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,013.0 Cr | -0.1% | -3.3% | -28.6% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,575.2 Cr | 3.5% | 11.4% | -3.3% | Stock Analytics | |
THE UGAR SUGAR WORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE UGAR SUGAR WORKS | -1.5% |
-4.3% |
-44.2% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses