CRAFTSMAN AUTOMATION LTD.
NSE : CRAFTSMANBSE : 543276ISIN
CODE : INE00LO01017Industry : Auto AncillaryHouse
: Private
BSE4366.9069.65 (+1.62 % )
PREV CLOSE (Rs.) 4297.25
OPEN PRICE (Rs.) 4302.05
BID PRICE (QTY) 4362.30 (1 )
OFFER PRICE (QTY) 4370.40 (1 )
VOLUME 631
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE4363.00 59.15 (+1.37 % )
PREV CLOSE(Rs.) 4303.85
OPEN PRICE (Rs.) 4300.00
BID PRICE (QTY) 4362.25 (4 )
OFFER PRICE (QTY) 4368.00 (5 )
VOLUME 11089
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Balance Sheet
(Rs in Million)
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | NA | NA | NA | NA | NA |
| Share Capital | 105.60 | 105.60 | 105.60 | 105.60 | 100.60 |
| Equity - Authorised | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Equity - Issued | 105.60 | 105.60 | 105.60 | 105.60 | 100.60 |
| Equity Paid Up | 105.60 | 105.60 | 105.60 | 105.60 | 100.60 |
| Equity Shares Forfeited | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Capital Paid Up | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Share Warrants & Outstandings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Reserves | 16474.20 | 13663.40 | 11251.80 | 9588.70 | 7115.30 |
| Securities Premium | 2812.30 | 2812.30 | 2812.30 | 2830.80 | 1379.50 |
| Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit & Loss Account Balance | 12689.00 | 9912.40 | 7513.60 | 5887.80 | 4930.20 |
| General Reserves | 966.20 | 966.20 | 966.20 | 966.20 | 966.20 |
| Other Reserves | 6.70 | -27.50 | -40.30 | -96.10 | -160.60 |
| Reserve excluding Revaluation Reserve | 16474.20 | 13663.40 | 11251.80 | 9588.70 | 7115.30 |
| Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shareholder's Funds | 16579.80 | 13769.00 | 11357.40 | 9694.30 | 7215.90 |
| Minority Interest | 936.80 | 610.00 | 0.00 | 0.00 | 0.00 |
| Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Secured Loans | 11248.40 | 9061.70 | 3737.80 | 4371.90 | 6682.80 |
| Non Convertible Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Packing Credit - Bank | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Term Loans - Banks | 9230.80 | 6575.10 | 4150.60 | 4685.80 | 6891.40 |
| Term Loans - Institutions | 3431.40 | 3647.20 | 1073.20 | 768.20 | 1072.30 |
| Other Secured | -1413.80 | -1160.60 | -1486.00 | -1082.10 | -1280.90 |
| Unsecured Loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fixed Deposits - Public | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans and advances from subsidiaries | 0.00 | 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 Notes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Banks | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Loans - Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Unsecured Loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Assets / Liabilities | 1314.80 | 1411.20 | 1167.80 | 683.80 | 385.50 |
| Deferred Tax Assets | 61.00 | 41.60 | 354.40 | 850.20 | 1152.00 |
| Deferred Tax Liability | 1375.80 | 1452.80 | 1522.20 | 1534.00 | 1537.50 |
| Other Long Term Liabilities | 1669.70 | 791.60 | 704.00 | 920.70 | 1083.60 |
| Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Provisions | 0.00 | 0.00 | 0.00 | 2.10 | 6.80 |
| Total Non-Current Liabilities | 14232.90 | 11264.50 | 5609.60 | 5978.50 | 8158.70 |
| Current Liabilities | NA | NA | NA | NA | NA |
| Trade Payables | 8006.40 | 7116.20 | 4625.60 | 3521.60 | 2817.80 |
| Sundry Creditors | 8006.40 | 7116.20 | 4625.60 | 3521.60 | 2817.80 |
| Acceptances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Liabilities | 4296.10 | 3619.40 | 3106.90 | 2701.20 | 2419.40 |
| Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Advances received from customers | 643.30 | 804.20 | 532.70 | 312.00 | 258.40 |
| Interest Accrued But Not Due | 73.30 | 75.60 | 44.10 | 62.00 | 77.40 |
| Share Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current maturity - Others | 0.00 | 0.00 | 0.00 | 0.00 | 177.90 |
| Other Liabilities | 3579.50 | 2739.60 | 2530.10 | 2327.20 | 1905.70 |
| Short Term Borrowings | 2802.10 | 1304.80 | 1932.20 | 1581.40 | 2442.70 |
| Secured ST Loans repayable on Demands | 2802.10 | 804.80 | 782.20 | 1581.40 | 2442.70 |
| Working Capital Loans- Sec | 2802.10 | 804.80 | 782.20 | 1581.40 | 2442.70 |
| Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Unsecured Loans | -2802.10 | -304.80 | 367.80 | -1581.40 | -2442.70 |
| Short Term Provisions | 203.30 | 383.30 | 116.10 | 42.00 | 18.30 |
| Proposed Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Provision for Tax | 91.20 | 315.60 | 69.00 | 6.70 | 0.00 |
| Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Provisions | 112.10 | 67.70 | 47.10 | 35.30 | 18.30 |
| Total Current Liabilities | 15307.90 | 12423.70 | 9780.80 | 7846.20 | 7698.20 |
| Total Liabilities | 47057.40 | 38067.20 | 26747.80 | 23519.00 | 23072.80 |
| ASSETS | NA | NA | NA | NA | NA |
| Gross Block | 40129.10 | 33155.40 | 25991.50 | 23672.20 | 22077.00 |
| Less: Accumulated Depreciation | 14462.00 | 11916.60 | 10553.70 | 8567.30 | 6619.10 |
| Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Block | 25667.10 | 21238.80 | 15437.80 | 15104.90 | 15457.90 |
| Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 1786.10 | 966.30 | 419.80 | 319.80 | 888.20 |
| Non Current Investments | 44.70 | 34.30 | 26.50 | 22.50 | 32.00 |
| Long Term Investment | 44.70 | 34.30 | 26.50 | 22.50 | 32.00 |
| Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Unquoted | 44.70 | 34.30 | 26.50 | 22.50 | 32.00 |
| Long Term Loans & Advances | 1721.30 | 935.00 | 565.50 | 327.30 | 297.90 |
| Other Non Current Assets | 8.40 | 13.80 | 4.30 | 14.60 | 131.20 |
| Total Non-Current Assets | 29227.60 | 23188.20 | 16453.90 | 15789.10 | 16807.20 |
| Current Assets Loans & Advances | NA | NA | NA | NA | NA |
| Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 10408.20 | 8360.10 | 6264.10 | 4056.40 | 3256.10 |
| Raw Materials | 4079.00 | 4180.90 | 3336.60 | 1718.30 | 1223.90 |
| Work-in Progress | 3098.00 | 1729.90 | 1075.80 | 761.40 | 862.60 |
| Finished Goods | 352.30 | 325.10 | 277.10 | 277.10 | 113.70 |
| Packing Materials | 71.40 | 59.90 | 41.40 | 34.90 | 24.80 |
| Stores  and Spare | 2360.30 | 1589.60 | 1210.40 | 1041.50 | 813.10 |
| Other Inventory | 447.20 | 474.70 | 322.80 | 223.20 | 218.00 |
| Sundry Debtors | 5766.30 | 5352.90 | 2962.10 | 2389.50 | 1943.20 |
| Debtors more than Six months | 326.70 | 210.60 | 173.80 | 183.00 | 0.00 |
| Debtors Others | 5504.20 | 5216.30 | 2861.70 | 2285.60 | 2023.50 |
| Cash and Bank | 830.20 | 473.40 | 434.80 | 466.60 | 716.40 |
| Cash in hand | 0.40 | 0.20 | 0.70 | 0.20 | 1.10 |
| Balances at Bank | 829.80 | 473.20 | 434.10 | 466.40 | 715.30 |
| Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Assets | 230.90 | 197.80 | 226.10 | 169.10 | 165.90 |
| Interest accrued on Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest accrued on Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deposits with Government | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest accrued and or due on loans | 10.20 | 5.80 | 5.30 | 6.90 | 0.00 |
| Prepaid Expenses | 121.40 | 107.80 | 124.00 | 109.70 | 122.50 |
| Other current_assets | 99.30 | 84.20 | 96.80 | 52.50 | 43.40 |
| Short Term Loans and Advances | 594.20 | 494.80 | 406.80 | 648.30 | 184.00 |
| Advances recoverable in cash or in kind | 407.50 | 389.10 | 303.10 | 532.10 | 73.30 |
| Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Amounts due from directors | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Due From Subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inter corporate deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Loans & Advances | 186.70 | 105.70 | 103.70 | 116.20 | 110.70 |
| Total Current Assets | 17829.80 | 14879.00 | 10293.90 | 7729.90 | 6265.60 |
| Net Current Assets (Including Current Investments) | 2521.90 | 2455.30 | 513.10 | -116.30 | -1432.60 |
| Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Assets | 47057.40 | 38067.20 | 26747.80 | 23519.00 | 23072.80 |
| Contingent Liabilities | 553.00 | 255.70 | 423.40 | 187.70 | 203.60 |
| Total Debt | 15464.30 | 11527.20 | 7156.00 | 7035.40 | 10584.30 |
| Book Value | 785.03 | 651.94 | 537.76 | 459.01 | 358.64 |
| Adjusted Book Value | 785.03 | 651.94 | 537.76 | 459.01 | 358.64 |
