You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Balance Sheet    
Tilaknagar Industries Ltd.
 
BSE Code 507205
ISIN Demat INE133E01013
Book Value 32.03
NSE Code TI
Dividend Yield(%) 0.11
Market Cap(Million) 44520.71
P/E(X) 24.31
EPS(Rs.) 9.50
Face Value(Rs.) 10  
Type
(Rs. in Million)
ParticularsMar 2023Mar 2022Mar 2021Mar 2020Mar 2019
EQUITY AND LIABILITIES0  0  0  0  0  
Share Capital1853.40  1586.22  1254.35  1251.34  1251.34  
    Equity - Authorised2250.00  1800.00  1500.00  1500.00  1500.00  
    Equity - Issued1853.40  1586.22  1254.35  1251.34  1251.34  
    Equity Paid Up1853.40  1586.22  1254.35  1251.34  1251.34  
    Equity Shares Forfeited0.00  0.00  0.00  0.00  0.00  
    Adjustments to Equity0.00  0.00  0.00  0.00  0.00  
    Preference Capital Paid Up0.00  0.00  0.00  0.00  0.00  
    Face Value10.00  10.00  10.00  10.00  10.00  
Share Warrants & Outstandings149.20  168.58  38.87  50.26  47.69  
Total Reserves2826.56  -419.66  -1850.40  -1475.33  -4171.22  
    Securities Premium4738.86  2969.96  1995.04  1991.66  1991.66  
    Capital Reserves1.90  1.90  1.90  1.90  1.90  
    Profit & Loss Account Balance-2074.11  -3551.43  -3999.36  -3611.88  -6307.77  
    General Reserves159.91  159.91  152.02  143.00  143.00  
    Other Reserves0.00  0.00  0.00  0.00  0.00  
Reserve excluding Revaluation Reserve2826.56  -419.66  -1850.40  -1475.33  -4171.22  
Revaluation reserve0.00  0.00  0.00  0.00  0.00  
Shareholder's Funds4829.16  1335.14  -557.18  -173.73  -2872.19  
Minority Interest0.00  0.00  0.00  0.00  0.00  
Long-Term Borrowings0.00  0.00  0.00  0.00  0.00  
Secured Loans0.00  3398.43  4269.78  4532.46  1.32  
    Non Convertible Debentures0.00  0.00  0.00  0.00  0.00  
    Converible Debentures & Bonds0.00  0.00  0.00  0.00  0.00  
    Packing Credit - Bank0.00  0.00  0.00  0.00  0.00  
    Inter Corporate & Security Deposit0.00  0.00  0.00  0.00  0.00  
    Term Loans - Banks0.00  0.00  97.01  177.02  158.36  
    Term Loans - Institutions1871.87  3942.43  4717.78  4696.05  2795.36  
    Other Secured-1871.87  -544.00  -545.01  -340.61  -2952.41  
Unsecured Loans240.07  411.52  319.73  361.56  0.00  
    Fixed Deposits - Public0.00  0.00  0.00  0.00  0.00  
    Loans and advances from subsidiaries0.00  0.00  0.00  0.00  0.00  
    Inter Corporate Deposits (Unsecured)0.00  0.00  0.00  0.00  0.00  
    Foreign Currency Convertible Notes0.00  0.00  0.00  0.00  0.00  
    Long Term Loan in Foreign Currency0.00  0.00  0.00  0.00  0.00  
    Loans - Banks0.00  0.00  0.00  0.00  0.00  
    Loans - Govt.0.00  0.00  0.00  0.00  0.00  
    Loans - Others365.78  457.20  431.20  402.29  0.00  
    Other Unsecured Loan-125.71  -45.68  -111.47  -40.73  0.00  
Deferred Tax Assets / Liabilities0.00  0.00  0.00  0.00  -3.32  
    Deferred Tax Assets518.04  547.59  574.58  615.92  829.89  
    Deferred Tax Liability518.04  547.59  574.58  615.92  826.56  
Other Long Term Liabilities664.10  547.79  908.53  2483.74  1415.98  
Long Term Trade Payables0.00  0.00  0.00  0.00  0.00  
Long Term Provisions41.01  47.40  43.30  43.83  38.68  
Total Non-Current Liabilities945.18  4405.14  5541.33  7421.60  1452.65  
Current Liabilities0  0  0  0  0  
Trade Payables1291.54  1713.06  1480.44  1552.66  1946.57  
    Sundry Creditors1291.54  1713.06  1480.44  1552.66  1946.57  
    Acceptances0.00  0.00  0.00  0.00  0.00  
    Due to Subsidiaries- Trade Payables0.00  0.00  0.00  0.00  0.00  
Other Current Liabilities2418.82  966.44  1587.78  1361.15  3893.73  
    Bank Overdraft / Short term credit0.00  0.00  0.00  0.00  0.00  
    Advances received from customers5.16  13.95  0.00  0.00  0.00  
    Interest Accrued But Not Due0.00  0.00  0.00  0.00  0.00  
    Share Application Money0.00  0.00  0.00  0.00  0.00  
    Current maturity of Debentures & Bonds0.00  0.00  0.00  0.00  0.00  
    Current maturity - Others0.00  0.00  0.00  0.00  0.00  
    Other Liabilities2413.66  952.49  1587.78  1361.15  3893.73  
Short Term Borrowings293.51  1450.12  1772.59  500.02  8152.74  
    Secured ST Loans repayable on Demands0.00  0.00  281.61  248.15  8037.32  
    Working Capital Loans- Sec0.00  0.00  281.61  248.15  8037.32  
    Buyers Credits - Unsec0.00  0.00  0.00  0.00  0.00  
    Commercial Borrowings- Unsec0.00  0.00  0.00  0.00  0.00  
    Other Unsecured Loans293.51  1450.12  1209.37  3.72  -7921.91  
Short Term Provisions337.16  262.90  290.24  138.92  233.73  
    Proposed Equity Dividend0.00  0.00  0.00  0.00  0.00  
    Provision for Corporate Dividend Tax0.00  0.00  0.00  0.00  0.00  
    Provision for Tax322.83  253.40  282.69  130.57  224.51  
    Provision for post retirement benefits0.00  0.00  0.00  0.00  0.00  
    Preference Dividend0.00  0.00  0.00  0.00  0.00  
    Other Provisions14.34  9.50  7.55  8.35  9.22  
Total Current Liabilities4341.02  4392.53  5131.05  3552.74  14226.76  
Total Liabilities10115.36  10132.81  10115.20  10800.61  12807.23  
ASSETS0  0  0  0  0  
Gross Block8520.14  8394.08  8363.69  8372.06  8542.89  
Less: Accumulated Depreciation4319.88  4001.31  3677.97  3354.89  3027.01  
Less: Impairment of Assets0.00  0.00  0.00  0.00  0.00  
Net Block4200.26  4392.77  4685.71  5017.17  5515.88  
Lease Adjustment A/c0.00  0.00  0.00  0.00  0.00  
Capital Work in Progress1.06  1002.17  1001.00  1003.60  1142.76  
Non Current Investments5.38  0.38  0.38  0.38  0.38  
Long Term Investment5.38  0.38  0.38  0.38  0.38  
    Quoted0.00  0.00  0.00  0.00  0.00  
    Unquoted22.28  17.28  17.28  17.28  17.28  
Long Term Loans & Advances373.91  362.22  840.57  867.03  1171.49  
Other Non Current Assets19.95  174.99  185.24  179.90  155.06  
Total Non-Current Assets4600.56  5932.52  6712.91  7068.08  7985.56  
Current Assets Loans & Advances0  0  0  0  0  
Currents Investments220.70  0.00  0.00  0.00  34.45  
    Quoted220.70  0.00  0.00  0.00  0.00  
    Unquoted0.00  0.00  0.00  0.00  34.45  
Inventories1162.09  723.19  720.76  600.96  977.96  
    Raw Materials128.46  152.58  114.95  49.00  75.28  
    Work-in Progress46.16  35.68  29.29  104.64  162.13  
    Finished Goods508.83  349.53  400.21  185.48  439.21  
    Packing Materials0.00  0.00  0.00  0.00  0.00  
    Stores  and Spare478.65  185.40  176.32  261.85  301.34  
    Other Inventory0.00  0.00  0.00  0.00  0.00  
Sundry Debtors3388.12  2367.66  1811.02  2433.75  2409.88  
    Debtors more than Six months494.84  217.92  270.27  51.42  92.65  
    Debtors Others3003.52  2226.42  1641.68  2445.66  2418.77  
Cash and Bank441.73  706.25  481.09  397.14  530.58  
    Cash in hand0.93  1.07  0.80  1.13  1.23  
    Balances at Bank440.80  705.18  480.29  396.01  529.36  
    Other cash and bank balances0.00  0.00  0.00  0.00  0.00  
Other Current Assets173.08  234.55  54.24  53.48  64.96  
    Interest accrued on Investments0.00  0.00  0.00  0.00  0.00  
    Interest accrued on Debentures0.00  0.00  0.00  0.00  0.00  
    Deposits with Government0.00  0.00  0.00  0.00  0.00  
    Interest accrued and or due on loans0.00  0.00  0.00  0.00  0.00  
    Prepaid Expenses97.73  66.79  52.56  41.89  64.54  
    Other current_assets75.35  167.76  1.69  11.59  0.42  
Short Term Loans and Advances129.09  168.64  335.18  247.21  803.84  
    Advances recoverable in cash or in kind567.96  523.97  702.42  683.51  1468.12  
    Advance income tax and TDS0.00  0.00  0.00  0.00  0.00  
    Amounts due from directors0.00  0.00  0.00  0.00  0.00  
    Due From Subsidiaries0.00  0.00  0.00  0.00  0.00  
    Inter corporate deposits0.00  0.00  0.00  0.00  0.00  
    Corporate Deposits0.00  0.00  0.00  0.00  0.00  
    Other Loans & Advances-438.87  -355.33  -367.24  -436.30  -664.28  
Total Current Assets5514.81  4200.29  3402.29  3732.54  4821.67  
Net Current Assets (Including Current Investments)1173.79  -192.24  -1728.76  179.80  -9405.09  
Miscellaneous Expenses not written off0.00  0.00  0.00  0.00  0.00  
Total Assets10115.36  10132.81  10115.20  10800.61  12807.23  
Contingent Liabilities186.89  438.54  847.78  891.70  789.37  
Total Debt2531.16  5849.75  7018.95  5776.87  11108.99  
Book Value25.25  7.35  -4.75  -1.79  -23.33  
Adjusted Book Value25.25  7.35  -4.75  -1.79  -23.33