VIKRAM THERMO (INDIA)
|
VIKRAM THERMO (INDIA) Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹31 Cr | ₹31 Cr | ₹6.27 Cr | ₹6.27 Cr | ₹6.27 Cr |
Equity - Authorised | ₹32 Cr | ₹32 Cr | ₹7.00 Cr | ₹7.00 Cr | ₹7.00 Cr |
Equity - Issued | ₹31 Cr | ₹31 Cr | ₹6.27 Cr | ₹6.27 Cr | ₹6.27 Cr |
Equity Paid Up | ₹31 Cr | ₹31 Cr | ₹6.27 Cr | ₹6.27 Cr | ₹6.27 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 | ₹82 Cr | ₹58 Cr | ₹67 Cr | ₹59 Cr | ₹48 Cr |
Securities Premium | ₹4.82 Cr | ₹4.82 Cr | ₹4.82 Cr | ₹4.82 Cr | ₹4.82 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹73 Cr | ₹49 Cr | ₹58 Cr | ₹51 Cr | ₹40 Cr |
General Reserves | ₹4.65 Cr | ₹4.35 Cr | ₹4.05 Cr | ₹3.75 Cr | ₹3.45 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹82 Cr | ₹58 Cr | ₹67 Cr | ₹59 Cr | ₹48 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹114 Cr | ₹90 Cr | ₹73 Cr | ₹66 Cr | ₹55 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹4.71 Cr | ₹7.04 Cr | ₹8.84 Cr | ₹6.60 Cr | ₹3.37 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹7.04 Cr | ₹8.89 Cr | ₹11 Cr | ₹10 Cr | ₹5.81 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-2.33 Cr | ₹-1.85 Cr | ₹-1.81 Cr | ₹-3.42 Cr | ₹-2.44 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 | ₹3.46 Cr | ₹3.26 Cr | ₹2.62 Cr | ₹1.92 Cr | ₹2.07 Cr |
Deferred Tax Assets | ₹1.06 Cr | ₹0.70 Cr | ₹0.80 Cr | ₹0.76 Cr | ₹0.48 Cr |
Deferred Tax Liability | ₹4.52 Cr | ₹3.97 Cr | ₹3.42 Cr | ₹2.68 Cr | ₹2.55 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹5.48 Cr | - | ₹4.11 Cr | - | ₹3.68 Cr |
Total Non-Current Liabilities | ₹14 Cr | ₹10 Cr | ₹16 Cr | ₹8.52 Cr | ₹9.12 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹13 Cr | ₹11 Cr | ₹9.71 Cr | ₹8.89 Cr | ₹8.15 Cr |
Sundry Creditors | ₹13 Cr | ₹11 Cr | ₹9.71 Cr | ₹8.89 Cr | ₹8.15 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹7.96 Cr | ₹6.51 Cr | ₹5.22 Cr | ₹7.99 Cr | ₹4.87 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.26 Cr | ₹0.93 Cr | ₹1.79 Cr | ₹2.40 Cr | ₹1.44 Cr |
Interest Accrued But Not Due | ₹0.04 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.04 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹5.65 Cr | ₹5.53 Cr | ₹3.38 Cr | ₹5.53 Cr | ₹3.40 Cr |
Short Term Borrowings | - | ₹9.62 Cr | ₹4.26 Cr | ₹0.41 Cr | - |
Secured ST Loans repayable on Demands | - | ₹9.62 Cr | ₹4.26 Cr | ₹0.41 Cr | - |
Working Capital Loans- Sec | - | ₹9.62 Cr | ₹4.26 Cr | ₹0.41 Cr | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | ₹-9.62 Cr | ₹-4.26 Cr | ₹-0.41 Cr | - |
Short Term Provisions | ₹8.78 Cr | ₹5.86 Cr | ₹2.66 Cr | ₹8.05 Cr | ₹3.87 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹8.50 Cr | ₹5.48 Cr | ₹2.43 Cr | ₹7.82 Cr | ₹3.71 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.28 Cr | ₹0.38 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.16 Cr |
Total Current Liabilities | ₹29 Cr | ₹33 Cr | ₹22 Cr | ₹25 Cr | ₹17 Cr |
Total Liabilities | ₹157 Cr | ₹133 Cr | ₹111 Cr | ₹100 Cr | ₹81 Cr |
ASSETS | |||||
Gross Block | ₹79 Cr | ₹75 Cr | ₹64 Cr | ₹41 Cr | ₹41 Cr |
Less: Accumulated Depreciation | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹8.35 Cr | ₹6.46 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹61 Cr | ₹61 Cr | ₹53 Cr | ₹32 Cr | ₹34 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.43 Cr | - | - | ₹18 Cr | ₹6.23 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹10 Cr | ₹6.14 Cr | ₹5.94 Cr | ₹0.92 Cr | ₹4.82 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹73 Cr | ₹67 Cr | ₹59 Cr | ₹51 Cr | ₹45 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹1.25 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹1.25 Cr |
Inventories | ₹15 Cr | ₹9.93 Cr | ₹12 Cr | ₹9.08 Cr | ₹7.39 Cr |
Raw Materials | ₹5.26 Cr | ₹4.24 Cr | ₹6.16 Cr | ₹4.89 Cr | ₹3.22 Cr |
Work-in Progress | ₹1.40 Cr | ₹1.40 Cr | ₹1.31 Cr | ₹1.04 Cr | ₹0.62 Cr |
Finished Goods | ₹6.83 Cr | ₹3.72 Cr | ₹3.45 Cr | ₹2.19 Cr | ₹3.55 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.19 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.06 Cr | ₹0.01 Cr |
Other Inventory | ₹0.99 Cr | ₹0.41 Cr | ₹0.55 Cr | ₹0.90 Cr | - |
Sundry Debtors | ₹39 Cr | ₹33 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr |
Debtors more than Six months | ₹6.84 Cr | ₹1.90 Cr | ₹2.06 Cr | ₹2.36 Cr | - |
Debtors Others | ₹35 Cr | ₹34 Cr | ₹24 Cr | ₹20 Cr | ₹21 Cr |
Cash and Bank | ₹3.18 Cr | ₹3.52 Cr | ₹1.58 Cr | ₹0.36 Cr | ₹1.72 Cr |
Cash in hand | ₹0.18 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.10 Cr | ₹0.04 Cr |
Balances at Bank | ₹3.00 Cr | ₹3.34 Cr | ₹1.41 Cr | ₹0.27 Cr | ₹1.68 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.67 Cr | ₹1.28 Cr | ₹1.00 Cr | ₹0.68 Cr | ₹0.85 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
Prepaid Expenses | ₹0.67 Cr | ₹0.45 Cr | ₹0.41 Cr | ₹0.49 Cr | ₹0.40 Cr |
Other current_assets | ₹0.98 Cr | ₹0.82 Cr | ₹0.58 Cr | ₹0.17 Cr | ₹0.43 Cr |
Short Term Loans and Advances | ₹9.62 Cr | ₹6.63 Cr | ₹2.89 Cr | ₹8.20 Cr | ₹4.53 Cr |
Advances recoverable in cash or in kind | ₹0.15 Cr | ₹0.31 Cr | ₹0.20 Cr | ₹0.17 Cr | ₹0.21 Cr |
Advance income tax and TDS | ₹8.66 Cr | ₹5.70 Cr | ₹2.65 Cr | ₹7.21 Cr | ₹3.68 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.81 Cr | ₹0.63 Cr | ₹0.04 Cr | ₹0.81 Cr | ₹0.63 Cr |
Total Current Assets | ₹83 Cr | ₹66 Cr | ₹51 Cr | ₹49 Cr | ₹35 Cr |
Net Current Assets (Including Current Investments) | ₹54 Cr | ₹33 Cr | ₹30 Cr | ₹23 Cr | ₹19 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹157 Cr | ₹133 Cr | ₹111 Cr | ₹100 Cr | ₹81 Cr |
Contingent Liabilities | ₹5.07 Cr | ₹4.10 Cr | ₹0.44 Cr | ₹1.80 Cr | ₹5.26 Cr |
Total Debt | ₹7.04 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr | ₹5.81 Cr |
Book Value | 36.20 | 28.60 | 117.15 | 104.74 | 86.97 |
Adjusted Book Value | 36.20 | 28.60 | 23.43 | 20.95 | 17.39 |
Compare Balance Sheet of peers of VIKRAM THERMO (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VIKRAM THERMO (INDIA) | ₹582.2 Cr | -4.4% | 5.9% | 27.5% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹154,171.0 Cr | -1.4% | 6.4% | 3% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹119,027.0 Cr | -0.7% | 19.8% | 53% | Stock Analytics | |
SRF | ₹89,112.7 Cr | -1.1% | 4.7% | 14.5% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹42,592.7 Cr | -2.1% | -2.3% | 7.3% | Stock Analytics | |
GODREJ INDUSTRIES | ₹36,461.8 Cr | -4.9% | -5.5% | 28.3% | Stock Analytics |
VIKRAM THERMO (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VIKRAM THERMO (INDIA) | -4.4% |
5.9% |
27.5% |
SENSEX | 0.2% |
2.9% |
8.7% |
You may also like the below Video Courses