CAPACITE INFRAPROJECTS
|
CAPACITE INFRAPROJECTS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr |
Equity - Authorised | ₹90 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr |
Equity - Issued | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr |
Equity Paid Up | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr | ₹68 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 | - | ₹12 Cr | - | - | - |
Total Reserves | ₹1,432 Cr | ₹993 Cr | ₹897 Cr | ₹861 Cr | ₹858 Cr |
Securities Premium | ₹775 Cr | ₹457 Cr | ₹457 Cr | ₹457 Cr | ₹457 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹657 Cr | ₹536 Cr | ₹439 Cr | ₹404 Cr | ₹401 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | ₹1.65 Cr | - | - |
Reserve excluding Revaluation Reserve | ₹1,432 Cr | ₹993 Cr | ₹897 Cr | ₹861 Cr | ₹858 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,517 Cr | ₹1,073 Cr | ₹965 Cr | ₹929 Cr | ₹926 Cr |
Minority Interest | ₹0.11 Cr | ₹0.01 Cr | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹124 Cr | ₹112 Cr | ₹137 Cr | ₹82 Cr | ₹94 Cr |
Non Convertible Debentures | - | ₹54 Cr | ₹76 Cr | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹85 Cr | ₹33 Cr | ₹50 Cr | ₹72 Cr | ₹105 Cr |
Term Loans - Institutions | ₹39 Cr | ₹24 Cr | ₹12 Cr | ₹10 Cr | ₹19 Cr |
Other Secured | - | - | - | - | ₹-31 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 | ₹60 Cr | ₹53 Cr | ₹32 Cr | ₹35 Cr | ₹39 Cr |
Deferred Tax Assets | ₹5.27 Cr | ₹9.66 Cr | ₹36 Cr | ₹25 Cr | ₹8.53 Cr |
Deferred Tax Liability | ₹65 Cr | ₹63 Cr | ₹69 Cr | ₹59 Cr | ₹47 Cr |
Other Long Term Liabilities | ₹100 Cr | ₹178 Cr | ₹230 Cr | ₹291 Cr | ₹339 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹71 Cr | ₹158 Cr | ₹105 Cr | ₹112 Cr | ₹114 Cr |
Total Non-Current Liabilities | ₹355 Cr | ₹500 Cr | ₹505 Cr | ₹520 Cr | ₹585 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹818 Cr | ₹634 Cr | ₹529 Cr | ₹423 Cr | ₹560 Cr |
Sundry Creditors | ₹682 Cr | ₹482 Cr | ₹400 Cr | ₹325 Cr | ₹397 Cr |
Acceptances | ₹136 Cr | ₹151 Cr | ₹129 Cr | ₹98 Cr | ₹163 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹338 Cr | ₹326 Cr | ₹322 Cr | ₹308 Cr | ₹195 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹246 Cr | ₹179 Cr | ₹208 Cr | ₹228 Cr | ₹114 Cr |
Interest Accrued But Not Due | ₹0.64 Cr | ₹3.61 Cr | ₹3.69 Cr | ₹0.56 Cr | ₹0.10 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹91 Cr | ₹144 Cr | ₹110 Cr | ₹79 Cr | ₹81 Cr |
Short Term Borrowings | ₹162 Cr | ₹222 Cr | ₹147 Cr | ₹161 Cr | ₹184 Cr |
Secured ST Loans repayable on Demands | ₹149 Cr | ₹201 Cr | ₹96 Cr | ₹160 Cr | ₹182 Cr |
Working Capital Loans- Sec | ₹149 Cr | ₹158 Cr | ₹96 Cr | ₹160 Cr | ₹182 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-135 Cr | ₹-138 Cr | ₹-44 Cr | ₹-158 Cr | ₹-180 Cr |
Short Term Provisions | ₹46 Cr | ₹169 Cr | ₹38 Cr | ₹38 Cr | ₹50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹40 Cr | ₹165 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹6.10 Cr | ₹4.64 Cr | ₹2.45 Cr | ₹2.19 Cr | ₹15 Cr |
Total Current Liabilities | ₹1,365 Cr | ₹1,351 Cr | ₹1,036 Cr | ₹930 Cr | ₹989 Cr |
Total Liabilities | ₹3,237 Cr | ₹2,924 Cr | ₹2,507 Cr | ₹2,378 Cr | ₹2,500 Cr |
ASSETS | |||||
Gross Block | ₹1,218 Cr | ₹1,183 Cr | ₹1,098 Cr | ₹971 Cr | ₹930 Cr |
Less: Accumulated Depreciation | ₹629 Cr | ₹531 Cr | ₹412 Cr | ₹314 Cr | ₹271 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹589 Cr | ₹652 Cr | ₹686 Cr | ₹657 Cr | ₹659 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.11 Cr | ₹20 Cr | ₹14 Cr | ₹5.88 Cr | ₹4.83 Cr |
Non Current Investments | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr | ₹0.81 Cr |
Long Term Investment | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr | ₹0.81 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr | ₹0.81 Cr |
Long Term Loans & Advances | ₹195 Cr | ₹339 Cr | ₹297 Cr | ₹328 Cr | ₹316 Cr |
Other Non Current Assets | ₹25 Cr | ₹23 Cr | ₹25 Cr | ₹112 Cr | ₹68 Cr |
Total Non-Current Assets | ₹825 Cr | ₹1,042 Cr | ₹1,030 Cr | ₹1,112 Cr | ₹1,048 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | ₹0.26 Cr | ₹0.32 Cr | ₹0.49 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹0.26 Cr | ₹0.32 Cr | ₹0.49 Cr |
Inventories | ₹111 Cr | ₹99 Cr | ₹112 Cr | ₹100 Cr | ₹104 Cr |
Raw Materials | ₹108 Cr | ₹99 Cr | ₹112 Cr | ₹100 Cr | ₹104 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹3.35 Cr | - | - | - | - |
Sundry Debtors | ₹548 Cr | ₹348 Cr | ₹395 Cr | ₹286 Cr | ₹385 Cr |
Debtors more than Six months | ₹92 Cr | ₹66 Cr | ₹246 Cr | ₹245 Cr | - |
Debtors Others | ₹464 Cr | ₹311 Cr | ₹221 Cr | ₹91 Cr | ₹414 Cr |
Cash and Bank | ₹209 Cr | ₹175 Cr | ₹184 Cr | ₹156 Cr | ₹263 Cr |
Cash in hand | ₹0.54 Cr | ₹0.31 Cr | ₹0.17 Cr | ₹0.22 Cr | ₹0.20 Cr |
Balances at Bank | ₹209 Cr | ₹174 Cr | ₹184 Cr | ₹156 Cr | ₹263 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹31 Cr | ₹31 Cr | ₹181 Cr | ₹107 Cr | ₹175 Cr |
Interest accrued on Investments | - | ₹2.09 Cr | ₹3.20 Cr | ₹2.78 Cr | ₹2.98 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹17 Cr | ₹15 Cr |
Other current_assets | ₹15 Cr | ₹15 Cr | ₹166 Cr | ₹87 Cr | ₹156 Cr |
Short Term Loans and Advances | ₹1,467 Cr | ₹1,230 Cr | ₹606 Cr | ₹617 Cr | ₹525 Cr |
Advances recoverable in cash or in kind | ₹1,377 Cr | ₹1,043 Cr | ₹544 Cr | ₹555 Cr | ₹454 Cr |
Advance income tax and TDS | ₹22 Cr | ₹156 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹68 Cr | ₹31 Cr | ₹39 Cr | ₹38 Cr | ₹47 Cr |
Total Current Assets | ₹2,366 Cr | ₹1,882 Cr | ₹1,476 Cr | ₹1,266 Cr | ₹1,452 Cr |
Net Current Assets (Including Current Investments) | ₹1,002 Cr | ₹531 Cr | ₹440 Cr | ₹337 Cr | ₹463 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,237 Cr | ₹2,924 Cr | ₹2,507 Cr | ₹2,378 Cr | ₹2,500 Cr |
Contingent Liabilities | ₹225 Cr | ₹123 Cr | ₹164 Cr | ₹130 Cr | ₹139 Cr |
Total Debt | ₹325 Cr | ₹366 Cr | ₹328 Cr | ₹286 Cr | ₹308 Cr |
Book Value | 179.30 | 156.29 | 142.16 | 136.79 | 136.38 |
Adjusted Book Value | 179.30 | 156.29 | 142.16 | 136.79 | 136.38 |
Compare Balance Sheet of peers of CAPACITE INFRAPROJECTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CAPACITE INFRAPROJECTS | ₹3,655.1 Cr | 0.9% | 4.8% | 68.4% | Stock Analytics | |
DLF | ₹203,508.0 Cr | 0.5% | 1.4% | 17.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹142,422.0 Cr | 0.6% | 9.9% | 50.7% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,058.7 Cr | -0.9% | -0.1% | 44.8% | Stock Analytics | |
OBEROI REALTY | ₹82,577.7 Cr | 3.1% | 16.3% | 65.4% | Stock Analytics | |
THE PHOENIX MILLS | ₹59,946.0 Cr | 6.6% | 0.6% | 50.3% | Stock Analytics |
CAPACITE INFRAPROJECTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CAPACITE INFRAPROJECTS | 0.9% |
4.8% |
68.4% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses