TINNA RUBBER AND INFRASTRUCTURE
|
TINNA RUBBER AND INFRASTRUCTURE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹17 Cr | ₹17 Cr | ₹8.57 Cr | ₹8.57 Cr | ₹8.57 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹17 Cr | ₹17 Cr | ₹8.57 Cr | ₹8.57 Cr | ₹8.57 Cr |
| Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹8.57 Cr | ₹8.57 Cr | ₹8.57 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 | ₹1.48 Cr | - | - | - | - |
| Total Reserves | ₹160 Cr | ₹111 Cr | ₹87 Cr | ₹69 Cr | ₹58 Cr |
| Securities Premium | ₹3.00 Cr | ₹3.00 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹128 Cr | ₹83 Cr | ₹52 Cr | ₹34 Cr | ₹24 Cr |
| General Reserves | ₹1.70 Cr | ₹1.70 Cr | ₹1.70 Cr | ₹1.70 Cr | ₹1.70 Cr |
| Other Reserves | ₹26 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr |
| Reserve excluding Revaluation Reserve | ₹160 Cr | ₹111 Cr | ₹87 Cr | ₹69 Cr | ₹58 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹178 Cr | ₹128 Cr | ₹96 Cr | ₹77 Cr | ₹67 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹66 Cr | ₹47 Cr | ₹24 Cr | ₹29 Cr | ₹2.46 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹68 Cr | ₹49 Cr | ₹27 Cr | ₹33 Cr | ₹6.36 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-1.85 Cr | ₹-2.15 Cr | ₹-3.29 Cr | ₹-3.88 Cr | ₹-3.90 Cr |
| Unsecured Loans | - | - | - | - | ₹22 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 | - | - | - | - | ₹22 Cr |
| Deferred Tax Assets / Liabilities | ₹6.14 Cr | ₹3.82 Cr | ₹3.46 Cr | ₹3.69 Cr | ₹-6.50 Cr |
| Deferred Tax Assets | ₹2.20 Cr | ₹1.92 Cr | ₹2.03 Cr | ₹1.04 Cr | ₹13 Cr |
| Deferred Tax Liability | ₹8.34 Cr | ₹5.75 Cr | ₹5.49 Cr | ₹4.73 Cr | ₹6.14 Cr |
| Other Long Term Liabilities | ₹0.65 Cr | ₹0.93 Cr | ₹1.25 Cr | ₹3.45 Cr | ₹2.39 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.10 Cr | ₹3.11 Cr | ₹2.49 Cr | ₹2.40 Cr | ₹2.23 Cr |
| Total Non-Current Liabilities | ₹77 Cr | ₹55 Cr | ₹31 Cr | ₹38 Cr | ₹22 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹47 Cr | ₹34 Cr | ₹22 Cr | ₹26 Cr | ₹10 Cr |
| Sundry Creditors | ₹47 Cr | ₹34 Cr | ₹22 Cr | ₹26 Cr | ₹10 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹23 Cr | ₹19 Cr | ₹12 Cr | ₹12 Cr | ₹28 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.45 Cr | ₹0.61 Cr | ₹0.92 Cr | ₹0.54 Cr | ₹0.33 Cr |
| Interest Accrued But Not Due | ₹0.06 Cr | ₹0.05 Cr | ₹0.26 Cr | ₹0.12 Cr | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | ₹0.94 Cr | ₹1.05 Cr | ₹0.97 Cr |
| Other Liabilities | ₹22 Cr | ₹18 Cr | ₹10 Cr | ₹10 Cr | ₹26 Cr |
| Short Term Borrowings | ₹56 Cr | ₹29 Cr | ₹29 Cr | ₹34 Cr | ₹35 Cr |
| Secured ST Loans repayable on Demands | ₹51 Cr | ₹29 Cr | ₹29 Cr | ₹31 Cr | ₹30 Cr |
| Working Capital Loans- Sec | ₹51 Cr | ₹29 Cr | ₹23 Cr | ₹24 Cr | ₹30 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | ₹1.73 Cr | ₹4.93 Cr |
| Other Unsecured Loans | ₹-46 Cr | ₹-29 Cr | ₹-23 Cr | ₹-24 Cr | ₹-30 Cr |
| Short Term Provisions | ₹15 Cr | ₹9.25 Cr | ₹8.31 Cr | ₹1.83 Cr | ₹0.67 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹13 Cr | ₹8.14 Cr | ₹7.46 Cr | ₹1.25 Cr | ₹0.31 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.52 Cr | ₹1.11 Cr | ₹0.85 Cr | ₹0.59 Cr | ₹0.36 Cr |
| Total Current Liabilities | ₹141 Cr | ₹91 Cr | ₹71 Cr | ₹73 Cr | ₹74 Cr |
| Total Liabilities | ₹395 Cr | ₹273 Cr | ₹199 Cr | ₹189 Cr | ₹163 Cr |
| ASSETS | |||||
| Gross Block | ₹257 Cr | ₹193 Cr | ₹134 Cr | ₹133 Cr | ₹125 Cr |
| Less: Accumulated Depreciation | ₹77 Cr | ₹68 Cr | ₹65 Cr | ₹62 Cr | ₹53 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹180 Cr | ₹125 Cr | ₹69 Cr | ₹72 Cr | ₹71 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹11 Cr | ₹6.64 Cr | ₹0.33 Cr | ₹0.61 Cr | ₹0.45 Cr |
| Non Current Investments | ₹34 Cr | ₹31 Cr | ₹28 Cr | ₹26 Cr | ₹29 Cr |
| Long Term Investment | ₹34 Cr | ₹31 Cr | ₹28 Cr | ₹26 Cr | ₹29 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹35 Cr | ₹31 Cr | ₹28 Cr | ₹26 Cr | ₹29 Cr |
| Long Term Loans & Advances | ₹6.56 Cr | ₹5.85 Cr | ₹2.85 Cr | ₹6.33 Cr | ₹2.25 Cr |
| Other Non Current Assets | ₹0.09 Cr | ₹0.07 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.06 Cr |
| Total Non-Current Assets | ₹237 Cr | ₹174 Cr | ₹106 Cr | ₹110 Cr | ₹103 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹5.60 Cr | - | - | - | ₹0.08 Cr |
| Quoted | - | - | - | - | ₹0.08 Cr |
| Unquoted | ₹5.60 Cr | - | - | - | - |
| Inventories | ₹63 Cr | ₹44 Cr | ₹38 Cr | ₹32 Cr | ₹23 Cr |
| Raw Materials | ₹15 Cr | ₹11 Cr | ₹6.10 Cr | ₹9.24 Cr | ₹4.88 Cr |
| Work-in Progress | ₹6.28 Cr | ₹4.22 Cr | ₹7.64 Cr | ₹2.50 Cr | ₹1.99 Cr |
| Finished Goods | ₹10 Cr | ₹6.75 Cr | ₹13 Cr | ₹12 Cr | ₹7.06 Cr |
| Packing Materials | ₹1.75 Cr | ₹1.00 Cr | ₹0.72 Cr | ₹0.98 Cr | ₹0.83 Cr |
| Stores  and Spare | ₹6.69 Cr | ₹5.03 Cr | ₹3.69 Cr | ₹4.10 Cr | ₹3.41 Cr |
| Other Inventory | ₹23 Cr | ₹16 Cr | ₹6.33 Cr | ₹2.91 Cr | ₹4.66 Cr |
| Sundry Debtors | ₹41 Cr | ₹30 Cr | ₹32 Cr | ₹33 Cr | ₹25 Cr |
| Debtors more than Six months | ₹1.27 Cr | ₹4.78 Cr | ₹4.79 Cr | ₹4.59 Cr | ₹5.23 Cr |
| Debtors Others | ₹40 Cr | ₹28 Cr | ₹30 Cr | ₹29 Cr | ₹20 Cr |
| Cash and Bank | ₹3.85 Cr | ₹1.77 Cr | ₹4.17 Cr | ₹2.62 Cr | ₹1.83 Cr |
| Cash in hand | ₹0.13 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.14 Cr |
| Balances at Bank | ₹3.72 Cr | ₹1.70 Cr | ₹4.13 Cr | ₹2.58 Cr | ₹1.69 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹5.63 Cr | ₹3.25 Cr | ₹4.05 Cr | ₹4.06 Cr | ₹5.99 Cr |
| Interest accrued on Investments | - | - | ₹0.08 Cr | ₹0.09 Cr | ₹0.07 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹0.69 Cr | ₹0.58 Cr | ₹0.68 Cr | ₹0.41 Cr | ₹2.80 Cr |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.73 Cr | ₹1.44 Cr | ₹0.84 Cr | ₹0.82 Cr | ₹0.39 Cr |
| Other current_assets | ₹2.21 Cr | ₹1.24 Cr | ₹2.45 Cr | ₹2.74 Cr | ₹2.73 Cr |
| Short Term Loans and Advances | ₹39 Cr | ₹20 Cr | ₹14 Cr | ₹7.67 Cr | ₹4.31 Cr |
| Advances recoverable in cash or in kind | ₹26 Cr | ₹12 Cr | ₹7.79 Cr | ₹6.43 Cr | ₹3.93 Cr |
| Advance income tax and TDS | ₹10 Cr | ₹5.74 Cr | ₹5.74 Cr | ₹0.24 Cr | ₹0.09 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.15 Cr | ₹2.71 Cr | ₹0.80 Cr | ₹1.00 Cr | ₹0.30 Cr |
| Total Current Assets | ₹158 Cr | ₹99 Cr | ₹93 Cr | ₹79 Cr | ₹60 Cr |
| Net Current Assets (Including Current Investments) | ₹18 Cr | ₹7.38 Cr | ₹21 Cr | ₹5.81 Cr | ₹-14 Cr |
| Miscellaneous Expenses not written off | - | - | ₹0.05 Cr | ₹0.06 Cr | ₹0.01 Cr |
| Total Assets | ₹395 Cr | ₹273 Cr | ₹199 Cr | ₹189 Cr | ₹163 Cr |
| Contingent Liabilities | ₹23 Cr | ₹79 Cr | ₹107 Cr | ₹63 Cr | ₹94 Cr |
| Total Debt | ₹134 Cr | ₹85 Cr | ₹59 Cr | ₹69 Cr | ₹66 Cr |
| Book Value | 103.14 | 74.59 | 112.01 | 90.34 | 77.94 |
| Adjusted Book Value | 103.14 | 74.59 | 56.00 | 45.17 | 38.97 |
Compare Balance Sheet of peers of TINNA RUBBER AND INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TINNA RUBBER AND INFRASTRUCTURE | ₹1,515.5 Cr | 3.1% | -14% | -35.5% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹149,579.0 Cr | 0.1% | -2.5% | -2.3% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹120,093.0 Cr | -0.8% | -5% | 30.5% | Stock Analytics | |
| SRF | ₹86,811.0 Cr | 4.6% | -3.3% | 27.1% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹37,673.1 Cr | 0.8% | -5.7% | -10.1% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,372.9 Cr | 3.1% | -4.1% | -1.1% | Stock Analytics | |
TINNA RUBBER AND INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TINNA RUBBER AND INFRASTRUCTURE | 3.1% |
-14% |
-35.5% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses