UDAIPUR CEMENT WORKS
|
UDAIPUR CEMENT WORKS Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹224 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr |
| Equity - Authorised | ₹284 Cr | ₹284 Cr | ₹284 Cr | ₹284 Cr | ₹134 Cr |
| Equity - Issued | ₹224 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr |
| Equity Paid Up | ₹224 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹4.00 | ₹4.00 | ₹4.00 | ₹4.00 | ₹4.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹663 Cr | ₹221 Cr | ₹170 Cr | ₹122 Cr | ₹59 Cr |
| Securities Premium | ₹382 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr | ₹39 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹173 Cr | ₹112 Cr | ₹76 Cr | ₹27 Cr | ₹-28 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹108 Cr | ₹71 Cr | ₹56 Cr | ₹57 Cr | ₹48 Cr |
| Reserve excluding Revaluation Reserve | ₹663 Cr | ₹221 Cr | ₹170 Cr | ₹122 Cr | ₹59 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹887 Cr | ₹346 Cr | ₹295 Cr | ₹247 Cr | ₹184 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,122 Cr | ₹935 Cr | ₹463 Cr | ₹448 Cr | ₹290 Cr |
| Non Convertible Debentures | - | ₹350 Cr | ₹350 Cr | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,170 Cr | ₹630 Cr | ₹509 Cr | ₹485 Cr | ₹266 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-48 Cr | ₹-44 Cr | ₹-396 Cr | ₹-37 Cr | ₹23 Cr |
| Unsecured Loans | ₹89 Cr | ₹80 Cr | ₹72 Cr | ₹75 Cr | ₹44 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 | - | - | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Other Unsecured Loan | ₹89 Cr | ₹80 Cr | ₹62 Cr | ₹65 Cr | ₹34 Cr |
| Deferred Tax Assets / Liabilities | ₹-3.04 Cr | ₹-27 Cr | ₹-41 Cr | ₹-57 Cr | ₹-59 Cr |
| Deferred Tax Assets | ₹113 Cr | ₹104 Cr | ₹111 Cr | ₹122 Cr | ₹141 Cr |
| Deferred Tax Liability | ₹110 Cr | ₹77 Cr | ₹70 Cr | ₹65 Cr | ₹82 Cr |
| Other Long Term Liabilities | ₹33 Cr | ₹28 Cr | ₹26 Cr | ₹20 Cr | ₹23 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.38 Cr | ₹3.76 Cr | ₹2.46 Cr | ₹2.14 Cr | ₹2.19 Cr |
| Total Non-Current Liabilities | ₹1,244 Cr | ₹1,021 Cr | ₹522 Cr | ₹488 Cr | ₹300 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹88 Cr | ₹74 Cr | ₹68 Cr | ₹53 Cr | ₹41 Cr |
| Sundry Creditors | ₹88 Cr | ₹74 Cr | ₹68 Cr | ₹53 Cr | ₹41 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹190 Cr | ₹242 Cr | ₹502 Cr | ₹129 Cr | ₹332 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹12 Cr | ₹12 Cr | ₹9.00 Cr | ₹7.49 Cr | ₹9.76 Cr |
| Interest Accrued But Not Due | - | ₹12 Cr | ₹2.67 Cr | ₹0.80 Cr | ₹20 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹350 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹178 Cr | ₹217 Cr | ₹141 Cr | ₹121 Cr | ₹302 Cr |
| Short Term Borrowings | ₹50 Cr | ₹85 Cr | - | - | ₹0.10 Cr |
| Secured ST Loans repayable on Demands | ₹50 Cr | - | - | - | ₹0.10 Cr |
| Working Capital Loans- Sec | ₹50 Cr | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-50 Cr | ₹85 Cr | - | - | - |
| Short Term Provisions | ₹0.44 Cr | ₹0.82 Cr | ₹0.53 Cr | ₹0.47 Cr | ₹1.37 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | ₹0.44 Cr | ₹0.82 Cr | ₹0.53 Cr | ₹0.47 Cr | ₹1.37 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹328 Cr | ₹402 Cr | ₹571 Cr | ₹183 Cr | ₹375 Cr |
| Total Liabilities | ₹2,459 Cr | ₹1,768 Cr | ₹1,387 Cr | ₹917 Cr | ₹858 Cr |
| ASSETS | |||||
| Gross Block | ₹2,368 Cr | ₹995 Cr | ₹973 Cr | ₹894 Cr | ₹887 Cr |
| Less: Accumulated Depreciation | ₹346 Cr | ₹293 Cr | ₹257 Cr | ₹222 Cr | ₹189 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,022 Cr | ₹701 Cr | ₹716 Cr | ₹672 Cr | ₹698 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.13 Cr | ₹816 Cr | ₹130 Cr | ₹46 Cr | ₹6.03 Cr |
| Non Current Investments | - | - | - | ₹9.15 Cr | ₹9.15 Cr |
| Long Term Investment | - | - | - | ₹9.15 Cr | ₹9.15 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹9.15 Cr | ₹9.15 Cr |
| Long Term Loans & Advances | ₹34 Cr | ₹42 Cr | ₹97 Cr | ₹8.45 Cr | ₹11 Cr |
| Other Non Current Assets | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.07 Cr |
| Total Non-Current Assets | ₹2,065 Cr | ₹1,569 Cr | ₹953 Cr | ₹736 Cr | ₹724 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹100 Cr | - | ₹87 Cr | ₹93 Cr | ₹25 Cr |
| Quoted | ₹100 Cr | - | ₹87 Cr | ₹93 Cr | ₹25 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹229 Cr | ₹141 Cr | ₹90 Cr | ₹51 Cr | ₹68 Cr |
| Raw Materials | ₹5.64 Cr | ₹4.43 Cr | ₹3.90 Cr | ₹1.46 Cr | ₹1.89 Cr |
| Work-in Progress | ₹68 Cr | ₹15 Cr | ₹8.94 Cr | ₹9.20 Cr | ₹19 Cr |
| Finished Goods | ₹2.85 Cr | ₹2.71 Cr | ₹1.50 Cr | ₹3.23 Cr | ₹3.74 Cr |
| Packing Materials | ₹2.29 Cr | ₹2.66 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.35 Cr |
| Stores  and Spare | ₹82 Cr | ₹93 Cr | ₹64 Cr | ₹25 Cr | ₹23 Cr |
| Other Inventory | ₹69 Cr | ₹23 Cr | ₹8.73 Cr | ₹9.89 Cr | ₹19 Cr |
| Sundry Debtors | ₹4.16 Cr | ₹4.91 Cr | ₹4.48 Cr | ₹0.82 Cr | ₹7.13 Cr |
| Debtors more than Six months | - | - | - | ₹0.01 Cr | - |
| Debtors Others | ₹4.16 Cr | ₹4.91 Cr | ₹4.48 Cr | ₹0.81 Cr | ₹7.13 Cr |
| Cash and Bank | ₹33 Cr | ₹4.19 Cr | ₹234 Cr | ₹13 Cr | ₹1.19 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹32 Cr | ₹4.18 Cr | ₹234 Cr | ₹13 Cr | ₹1.17 Cr |
| Other cash and bank balances | ₹1.11 Cr | - | - | - | - |
| Other Current Assets | ₹3.86 Cr | ₹3.36 Cr | ₹3.54 Cr | ₹15 Cr | ₹21 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.60 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.39 Cr | ₹1.38 Cr |
| Other current_assets | ₹2.26 Cr | ₹1.86 Cr | ₹2.04 Cr | ₹13 Cr | ₹20 Cr |
| Short Term Loans and Advances | ₹25 Cr | ₹46 Cr | ₹16 Cr | ₹9.80 Cr | ₹12 Cr |
| Advances recoverable in cash or in kind | ₹17 Cr | ₹8.50 Cr | ₹12 Cr | ₹8.71 Cr | ₹9.92 Cr |
| Advance income tax and TDS | ₹2.05 Cr | ₹1.25 Cr | ₹1.44 Cr | ₹0.85 Cr | ₹1.00 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹5.23 Cr | ₹36 Cr | ₹2.46 Cr | ₹0.24 Cr | ₹0.70 Cr |
| Total Current Assets | ₹395 Cr | ₹200 Cr | ₹435 Cr | ₹182 Cr | ₹134 Cr |
| Net Current Assets (Including Current Investments) | ₹66 Cr | ₹-202 Cr | ₹-136 Cr | ₹-1.29 Cr | ₹-241 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,459 Cr | ₹1,768 Cr | ₹1,387 Cr | ₹917 Cr | ₹858 Cr |
| Contingent Liabilities | ₹40 Cr | ₹41 Cr | ₹5.30 Cr | ₹13 Cr | ₹12 Cr |
| Total Debt | ₹1,309 Cr | ₹1,145 Cr | ₹941 Cr | ₹570 Cr | ₹567 Cr |
| Book Value | 15.83 | 11.11 | 9.46 | 7.92 | 5.89 |
| Adjusted Book Value | 15.83 | 8.67 | 7.39 | 6.19 | 4.60 |
Compare Balance Sheet of peers of UDAIPUR CEMENT WORKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UDAIPUR CEMENT WORKS | ₹2,028.4 Cr | -1.1% | -2.7% | 7.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹351,004.0 Cr | -3.7% | -4% | 11.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,297.0 Cr | -1.4% | -6.1% | -1.3% | Stock Analytics | |
| SHREE CEMENT | ₹103,479.0 Cr | -3.4% | -3.8% | 19.3% | Stock Analytics | |
| JK CEMENT | ₹48,363.4 Cr | -3.6% | -8.6% | 51.1% | Stock Analytics | |
| ACC | ₹34,737.8 Cr | 0.9% | -1.5% | -19.3% | Stock Analytics | |
UDAIPUR CEMENT WORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UDAIPUR CEMENT WORKS | -1.1% |
-2.7% |
7.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses