VISHWARAJ SUGAR INDUSTRIES
|
VISHWARAJ SUGAR INDUSTRIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹44 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Equity - Authorised | ₹125 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
| Equity - Issued | ₹44 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Equity Paid Up | ₹44 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹237 Cr | ₹231 Cr | ₹218 Cr | ₹245 Cr | ₹188 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹74 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Profit & Loss Account Balance | ₹163 Cr | ₹200 Cr | ₹187 Cr | ₹214 Cr | ₹158 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹0.42 Cr | ₹1.21 Cr | ₹1.14 Cr | ₹0.93 Cr | ₹0.75 Cr |
| Reserve excluding Revaluation Reserve | ₹237 Cr | ₹231 Cr | ₹218 Cr | ₹245 Cr | ₹188 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹280 Cr | ₹268 Cr | ₹256 Cr | ₹283 Cr | ₹226 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.62 Cr | ₹75 Cr | ₹82 Cr | ₹90 Cr | ₹102 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹74 Cr | ₹82 Cr | ₹89 Cr | ₹102 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹0.62 Cr | ₹0.75 Cr | ₹0.68 Cr | ₹0.35 Cr | ₹0.06 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 | ₹43 Cr | ₹37 Cr | ₹35 Cr | ₹-14 Cr | ₹0.81 Cr |
| Deferred Tax Assets | ₹0.75 Cr | ₹0.56 Cr | ₹5.30 Cr | ₹14 Cr | - |
| Deferred Tax Liability | ₹43 Cr | ₹37 Cr | ₹40 Cr | - | ₹0.81 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.63 Cr | ₹3.32 Cr | ₹3.00 Cr | ₹2.89 Cr | ₹2.74 Cr |
| Total Non-Current Liabilities | ₹48 Cr | ₹115 Cr | ₹121 Cr | ₹79 Cr | ₹106 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹46 Cr | ₹98 Cr | ₹61 Cr | ₹94 Cr | ₹67 Cr |
| Sundry Creditors | ₹46 Cr | ₹98 Cr | ₹61 Cr | ₹94 Cr | ₹67 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹84 Cr | ₹36 Cr | ₹28 Cr | ₹51 Cr | ₹61 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹84 Cr | ₹36 Cr | ₹28 Cr | ₹51 Cr | ₹61 Cr |
| Short Term Borrowings | ₹359 Cr | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr |
| Secured ST Loans repayable on Demands | ₹359 Cr | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr |
| Working Capital Loans- Sec | ₹235 Cr | ₹272 Cr | ₹255 Cr | ₹242 Cr | ₹247 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-235 Cr | ₹-272 Cr | ₹-255 Cr | ₹-242 Cr | ₹-247 Cr |
| Short Term Provisions | ₹0.66 Cr | ₹10 Cr | ₹5.86 Cr | ₹7.40 Cr | ₹6.02 Cr |
| Proposed Equity Dividend | - | ₹3.76 Cr | ₹1.88 Cr | ₹3.76 Cr | ₹3.76 Cr |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹6.30 Cr | ₹3.77 Cr | ₹3.47 Cr | ₹2.11 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.66 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.15 Cr |
| Total Current Liabilities | ₹490 Cr | ₹416 Cr | ₹350 Cr | ₹394 Cr | ₹380 Cr |
| Total Liabilities | ₹819 Cr | ₹799 Cr | ₹726 Cr | ₹756 Cr | ₹712 Cr |
| ASSETS | |||||
| Gross Block | ₹403 Cr | ₹397 Cr | ₹394 Cr | ₹380 Cr | ₹347 Cr |
| Less: Accumulated Depreciation | ₹127 Cr | ₹110 Cr | ₹96 Cr | ₹80 Cr | ₹65 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹276 Cr | ₹287 Cr | ₹298 Cr | ₹300 Cr | ₹282 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹201 Cr | ₹124 Cr | ₹4.02 Cr | - | - |
| Non Current Investments | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Long Term Investment | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Long Term Loans & Advances | ₹3.72 Cr | ₹3.72 Cr | ₹4.46 Cr | ₹5.10 Cr | ₹3.85 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹483 Cr | ₹416 Cr | ₹308 Cr | ₹306 Cr | ₹287 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹236 Cr | ₹277 Cr | ₹303 Cr | ₹367 Cr | ₹286 Cr |
| Raw Materials | ₹90 Cr | ₹80 Cr | ₹118 Cr | ₹113 Cr | ₹73 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹136 Cr | ₹186 Cr | ₹176 Cr | ₹244 Cr | ₹205 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹9.56 Cr | ₹10 Cr | ₹9.68 Cr | ₹10 Cr | ₹8.53 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹30 Cr | ₹41 Cr | ₹43 Cr | ₹32 Cr | ₹30 Cr |
| Debtors more than Six months | ₹20 Cr | ₹23 Cr | ₹25 Cr | ₹10 Cr | ₹32 Cr |
| Debtors Others | ₹23 Cr | ₹29 Cr | ₹28 Cr | ₹29 Cr | ₹10 Cr |
| Cash and Bank | ₹9.69 Cr | ₹1.19 Cr | ₹2.59 Cr | ₹13 Cr | ₹49 Cr |
| Cash in hand | ₹0.15 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.20 Cr |
| Balances at Bank | ₹9.55 Cr | ₹1.13 Cr | ₹2.52 Cr | ₹13 Cr | ₹49 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹50 Cr | ₹52 Cr | ₹63 Cr | ₹30 Cr | ₹56 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹50 Cr | ₹52 Cr | ₹63 Cr | ₹30 Cr | ₹56 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹13 Cr | ₹6.55 Cr | ₹7.93 Cr | ₹3.76 Cr |
| Advances recoverable in cash or in kind | - | - | - | - | - |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹13 Cr | ₹6.55 Cr | ₹7.93 Cr | ₹3.76 Cr |
| Total Current Assets | ₹336 Cr | ₹383 Cr | ₹418 Cr | ₹450 Cr | ₹425 Cr |
| Net Current Assets (Including Current Investments) | ₹-154 Cr | ₹-33 Cr | ₹68 Cr | ₹56 Cr | ₹45 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹819 Cr | ₹799 Cr | ₹726 Cr | ₹756 Cr | ₹712 Cr |
| Contingent Liabilities | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹18 Cr | ₹17 Cr |
| Total Debt | ₹391 Cr | ₹366 Cr | ₹356 Cr | ₹370 Cr | ₹376 Cr |
| Book Value | 12.88 | 14.29 | 13.61 | 15.05 | 60.18 |
| Adjusted Book Value | 12.88 | 14.29 | 13.61 | 15.05 | 12.04 |
Compare Balance Sheet of peers of VISHWARAJ SUGAR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VISHWARAJ SUGAR INDUSTRIES | ₹134.8 Cr | -3.6% | -9% | -52.6% | Stock Analytics | |
| EID PARRY (INDIA) | ₹15,828.9 Cr | -1.1% | -12.5% | 11.3% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹8,477.9 Cr | 2.5% | -4.2% | -12.1% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,969.0 Cr | 1.5% | -4.6% | -6.7% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,155.2 Cr | -2.3% | -7.2% | -31% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,421.6 Cr | -2.5% | -1.9% | 5.5% | Stock Analytics | |
VISHWARAJ SUGAR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VISHWARAJ SUGAR INDUSTRIES | -3.6% |
-9% |
-52.6% |
| SENSEX | -0.2% |
-4.2% |
8.4% |
You may also like the below Video Courses