BALU FORGE INDUSTRIES
|
BALU FORGE INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹111 Cr | ₹103 Cr | ₹83 Cr | ₹82 Cr | ₹69 Cr |
| Equity - Authorised | ₹125 Cr | ₹110 Cr | ₹90 Cr | ₹90 Cr | ₹80 Cr |
| Equity - Issued | ₹111 Cr | ₹103 Cr | ₹83 Cr | ₹82 Cr | ₹69 Cr |
| Equity Paid Up | ₹111 Cr | ₹103 Cr | ₹83 Cr | ₹82 Cr | ₹69 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 | ₹90 Cr | ₹23 Cr | - | ₹1.05 Cr | ₹2.30 Cr |
| Total Reserves | ₹853 Cr | ₹427 Cr | ₹114 Cr | ₹75 Cr | ₹6.60 Cr |
| Securities Premium | ₹480 Cr | ₹259 Cr | ₹39 Cr | ₹39 Cr | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹371 Cr | ₹168 Cr | ₹76 Cr | ₹37 Cr | ₹7.62 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹2.14 Cr | ₹0.26 Cr | ₹-0.76 Cr | ₹-0.85 Cr | ₹-1.02 Cr |
| Reserve excluding Revaluation Reserve | ₹853 Cr | ₹427 Cr | ₹114 Cr | ₹75 Cr | ₹6.60 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,053 Cr | ₹553 Cr | ₹198 Cr | ₹159 Cr | ₹78 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹16 Cr | ₹25 Cr | ₹12 Cr | ₹7.43 Cr | ₹10 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹15 Cr | ₹22 Cr | ₹9.25 Cr | ₹0.53 Cr | ₹6.12 Cr |
| Term Loans - Institutions | ₹5.23 Cr | ₹6.25 Cr | ₹7.55 Cr | ₹7.27 Cr | ₹9.36 Cr |
| Other Secured | ₹-4.66 Cr | ₹-3.45 Cr | ₹-5.12 Cr | ₹-0.37 Cr | ₹-5.13 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 | ₹-1.69 Cr | ₹-3.78 Cr | ₹-2.12 Cr | ₹0.05 Cr | ₹-0.60 Cr |
| Deferred Tax Assets | ₹3.04 Cr | ₹4.34 Cr | ₹2.50 Cr | ₹0.25 Cr | ₹0.60 Cr |
| Deferred Tax Liability | ₹1.34 Cr | ₹0.57 Cr | ₹0.39 Cr | ₹0.29 Cr | - |
| Other Long Term Liabilities | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.49 Cr | ₹1.59 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.19 Cr | ₹0.93 Cr | ₹0.82 Cr | ₹0.75 Cr | ₹0.66 Cr |
| Total Non-Current Liabilities | ₹16 Cr | ₹22 Cr | ₹10 Cr | ₹8.71 Cr | ₹12 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹118 Cr | ₹81 Cr | ₹66 Cr | ₹45 Cr | ₹48 Cr |
| Sundry Creditors | ₹118 Cr | ₹81 Cr | ₹66 Cr | ₹45 Cr | ₹48 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹20 Cr | ₹21 Cr | ₹50 Cr | ₹25 Cr | ₹27 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 | ₹20 Cr | ₹21 Cr | ₹50 Cr | ₹25 Cr | ₹27 Cr |
| Short Term Borrowings | ₹11 Cr | ₹16 Cr | ₹33 Cr | ₹38 Cr | ₹7.00 Cr |
| Secured ST Loans repayable on Demands | ₹11 Cr | ₹16 Cr | ₹33 Cr | ₹38 Cr | ₹7.00 Cr |
| Working Capital Loans- Sec | ₹11 Cr | ₹16 Cr | ₹33 Cr | ₹38 Cr | ₹7.00 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-11 Cr | ₹-16 Cr | ₹-33 Cr | ₹-38 Cr | ₹-7.00 Cr |
| Short Term Provisions | ₹32 Cr | ₹17 Cr | ₹12 Cr | ₹8.77 Cr | ₹0.15 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹32 Cr | ₹17 Cr | ₹12 Cr | ₹8.62 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.24 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.15 Cr |
| Total Current Liabilities | ₹182 Cr | ₹134 Cr | ₹161 Cr | ₹117 Cr | ₹81 Cr |
| Total Liabilities | ₹1,250 Cr | ₹709 Cr | ₹369 Cr | ₹284 Cr | ₹171 Cr |
| ASSETS | |||||
| Gross Block | ₹190 Cr | ₹61 Cr | ₹50 Cr | ₹44 Cr | ₹44 Cr |
| Less: Accumulated Depreciation | ₹7.16 Cr | ₹4.22 Cr | ₹2.17 Cr | ₹1.25 Cr | ₹1.15 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹183 Cr | ₹57 Cr | ₹48 Cr | ₹42 Cr | ₹42 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹417 Cr | ₹130 Cr | ₹6.67 Cr | ₹6.67 Cr | - |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹83 Cr | ₹29 Cr | ₹15 Cr | ₹0.79 Cr | ₹0.18 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹683 Cr | ₹216 Cr | ₹70 Cr | ₹50 Cr | ₹43 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹98 Cr | ₹89 Cr | ₹35 Cr | ₹42 Cr | ₹20 Cr |
| Raw Materials | ₹9.85 Cr | ₹6.34 Cr | ₹3.16 Cr | ₹14 Cr | ₹2.25 Cr |
| Work-in Progress | ₹5.42 Cr | ₹24 Cr | ₹10 Cr | ₹15 Cr | ₹2.25 Cr |
| Finished Goods | ₹83 Cr | ₹60 Cr | ₹21 Cr | ₹13 Cr | ₹15 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹327 Cr | ₹218 Cr | ₹211 Cr | ₹129 Cr | ₹61 Cr |
| Debtors more than Six months | ₹163 Cr | ₹68 Cr | ₹94 Cr | ₹12 Cr | ₹17 Cr |
| Debtors Others | ₹174 Cr | ₹167 Cr | ₹125 Cr | ₹118 Cr | ₹43 Cr |
| Cash and Bank | ₹96 Cr | ₹91 Cr | ₹7.90 Cr | ₹7.12 Cr | ₹3.06 Cr |
| Cash in hand | ₹1.24 Cr | ₹0.78 Cr | ₹0.03 Cr | ₹0.22 Cr | ₹1.79 Cr |
| Balances at Bank | ₹95 Cr | ₹90 Cr | ₹7.87 Cr | ₹6.90 Cr | ₹1.27 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.75 Cr | ₹3.20 Cr | ₹13 Cr | ₹8.88 Cr | ₹7.50 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.22 Cr | ₹0.96 Cr | ₹0.30 Cr | ₹1.02 Cr | ₹0.06 Cr |
| Other current_assets | ₹2.53 Cr | ₹2.24 Cr | ₹13 Cr | ₹7.86 Cr | ₹7.44 Cr |
| Short Term Loans and Advances | ₹42 Cr | ₹91 Cr | ₹32 Cr | ₹47 Cr | ₹37 Cr |
| Advances recoverable in cash or in kind | ₹31 Cr | ₹78 Cr | ₹19 Cr | ₹31 Cr | ₹30 Cr |
| Advance income tax and TDS | - | - | - | - | ₹0.06 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹7.22 Cr |
| Total Current Assets | ₹568 Cr | ₹493 Cr | ₹299 Cr | ₹235 Cr | ₹128 Cr |
| Net Current Assets (Including Current Investments) | ₹386 Cr | ₹359 Cr | ₹138 Cr | ₹118 Cr | ₹47 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,250 Cr | ₹709 Cr | ₹369 Cr | ₹284 Cr | ₹171 Cr |
| Contingent Liabilities | - | - | - | ₹0.42 Cr | ₹0.42 Cr |
| Total Debt | ₹36 Cr | ₹49 Cr | ₹51 Cr | ₹47 Cr | ₹24 Cr |
| Book Value | - | 51.66 | 23.71 | 19.14 | 10.96 |
| Adjusted Book Value | 86.98 | 51.66 | 23.71 | 19.14 | 10.96 |
Compare Balance Sheet of peers of BALU FORGE INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BALU FORGE INDUSTRIES | ₹7,255.5 Cr | 7.2% | 4.7% | -23.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹99,378.1 Cr | 5.8% | 1.5% | 11.2% | Stock Analytics | |
| THERMAX | ₹34,177.6 Cr | 2.4% | -5.1% | -39.7% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹21,759.8 Cr | 5% | 0.8% | -26.3% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,910.0 Cr | -1% | -0.6% | -35% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,090.2 Cr | 7.1% | -5% | -32.2% | Stock Analytics | |
BALU FORGE INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BALU FORGE INDUSTRIES | 7.2% |
4.7% |
-23.8% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses