Equity Analysis

Company Profile

Balance Sheet

B & A Packaging India Ltd

Industry : Packaging

BSE Code

ISIN Demat

Book Value()

523186

INE00FM01013

138.1332661

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

N.A

13.63

113.98

EPS(TTM)

Face Value()

Div & Yield %:

16.86

0.66

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	4.98	4.98	4.98	4.98	4.98	4.98
Reserves Total	58.30	50.66	41.52	31.04	23.85	19.34
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	63.28	55.64	46.50	36.02	28.83	24.32
Secured Loans	11.06	12.88	10.64	6.40	12.29	11.80
Unsecured Loans	0.00	0.00	2.58	0.00	0.00	0.00
Total Debt	11.06	12.88	13.22	6.40	12.29	11.80
Other Liabilities	0.89	0.81	0.73	0.61	0.58	0.54
Total Liabilities	75.23	69.33	60.45	43.03	41.70	36.66
APPLICATION OF FUNDS :
Gross Block	45.53	40.27	38.26	35.03	34.10	31.73
Less : Accumulated Depreciation	20.78	20.90	19.45	18.19	16.94	15.78
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	24.75	19.37	18.81	16.84	17.16	15.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.18	2.11	0.11	0.26	0.55	1.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	38.92	28.06	25.53	18.52	23.52	18.04
Sundry Debtors	21.86	23.57	22.13	16.88	13.71	14.05
Cash and Bank Balance	4.54	3.90	5.10	2.05	1.67	2.07
Loans and Advances	4.41	8.74	3.41	0.99	1.90	2.04
Total Current Assets	69.73	64.28	56.17	38.45	40.79	36.20
Less : Current Liabilities and Provisions
Current Liabilities	16.26	13.79	12.30	10.46	13.20	13.84
Provisions	0.85	1.36	0.90	0.85	1.96	1.56
Total Current Liabilities & Provisions	17.11	15.15	13.20	11.30	15.16	15.39
Net Current Assets	52.62	49.13	42.97	27.14	25.63	20.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.33	0.27	0.23	0.22	0.20	0.21
Deferred Tax Liability	3.02	2.13	2.03	1.84	2.33	2.00
Net Deferred Tax	-2.69	-1.86	-1.80	-1.62	-2.13	-1.79
Other Assets	0.36	0.57	0.36	0.41	0.47	0.51
Total Assets	75.22	69.32	60.45	43.03	41.69	36.65
Contingent Liabilities	0.51	0.31	0.10	0.02	0.02	0.10