EMS
|
EMS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹56 Cr | ₹47 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹56 Cr | ₹47 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹56 Cr | ₹47 Cr | ₹12 Cr | ₹12 Cr | ₹12 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 | - | - | - | - | - |
Total Reserves | ₹743 Cr | ₹444 Cr | ₹371 Cr | ₹290 Cr | ₹218 Cr |
Securities Premium | ₹155 Cr | ₹0.75 Cr | ₹0.75 Cr | ₹0.75 Cr | ₹0.75 Cr |
Capital Reserves | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
Profit & Loss Account Balance | ₹585 Cr | ₹441 Cr | ₹368 Cr | ₹287 Cr | ₹215 Cr |
General Reserves | ₹1.93 Cr | ₹1.93 Cr | ₹1.93 Cr | ₹1.93 Cr | ₹1.93 Cr |
Other Reserves | ₹0.07 Cr | ₹0.27 Cr | ₹0.12 Cr | - | - |
Reserve excluding Revaluation Reserve | ₹743 Cr | ₹444 Cr | ₹371 Cr | ₹290 Cr | ₹218 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹798 Cr | ₹491 Cr | ₹383 Cr | ₹302 Cr | ₹230 Cr |
Minority Interest | ₹2.39 Cr | ₹2.11 Cr | ₹0.94 Cr | ₹0.16 Cr | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹46 Cr | ₹45 Cr | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹45 Cr | ₹45 Cr | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹1.05 Cr | - | - | - | - |
Unsecured Loans | ₹24 Cr | ₹0.40 Cr | ₹3.71 Cr | ₹3.16 Cr | ₹13 Cr |
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 | ₹24 Cr | ₹0.40 Cr | ₹3.71 Cr | ₹3.16 Cr | ₹3.11 Cr |
Other Unsecured Loan | - | - | - | - | ₹9.64 Cr |
Deferred Tax Assets / Liabilities | ₹-0.13 Cr | ₹-0.33 Cr | ₹-0.45 Cr | ₹-0.47 Cr | ₹-0.48 Cr |
Deferred Tax Assets | ₹0.80 Cr | ₹0.61 Cr | ₹0.50 Cr | ₹0.48 Cr | ₹0.48 Cr |
Deferred Tax Liability | ₹0.67 Cr | ₹0.28 Cr | ₹0.05 Cr | ₹0.01 Cr | - |
Other Long Term Liabilities | ₹9.71 Cr | ₹23 Cr | ₹9.86 Cr | ₹6.72 Cr | ₹5.54 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.52 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.23 Cr |
Total Non-Current Liabilities | ₹81 Cr | ₹68 Cr | ₹13 Cr | ₹9.69 Cr | ₹18 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹8.08 Cr | ₹15 Cr | ₹43 Cr | ₹40 Cr | ₹39 Cr |
Sundry Creditors | ₹8.08 Cr | ₹15 Cr | ₹43 Cr | ₹40 Cr | ₹39 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹69 Cr | ₹62 Cr | ₹61 Cr | ₹10 Cr | ₹18 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | ₹0.00 Cr | ₹0.85 Cr | ₹2.67 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹69 Cr | ₹62 Cr | ₹61 Cr | ₹9.63 Cr | ₹15 Cr |
Short Term Borrowings | - | - | - | - | ₹2.05 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | ₹2.05 Cr |
Working Capital Loans- Sec | - | - | - | - | ₹2.05 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | ₹-2.05 Cr |
Short Term Provisions | ₹12 Cr | ₹0.18 Cr | ₹3.46 Cr | ₹15 Cr | ₹0.27 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹12 Cr | ₹0.16 Cr | ₹3.45 Cr | ₹15 Cr | ₹0.25 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Total Current Liabilities | ₹89 Cr | ₹78 Cr | ₹107 Cr | ₹66 Cr | ₹60 Cr |
Total Liabilities | ₹970 Cr | ₹639 Cr | ₹504 Cr | ₹378 Cr | ₹308 Cr |
ASSETS | |||||
Gross Block | ₹97 Cr | ₹62 Cr | ₹59 Cr | ₹43 Cr | ₹37 Cr |
Less: Accumulated Depreciation | ₹25 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹72 Cr | ₹44 Cr | ₹43 Cr | ₹29 Cr | ₹24 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | ₹4.03 Cr | ₹0.30 Cr | ₹2.75 Cr | ₹0.43 Cr |
Non Current Investments | ₹10 Cr | ₹1.97 Cr | ₹1.89 Cr | ₹0.44 Cr | ₹0.43 Cr |
Long Term Investment | ₹10 Cr | ₹1.97 Cr | ₹1.89 Cr | ₹0.44 Cr | ₹0.43 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹10 Cr | ₹1.97 Cr | ₹1.89 Cr | ₹0.44 Cr | ₹0.43 Cr |
Long Term Loans & Advances | ₹122 Cr | ₹50 Cr | ₹42 Cr | ₹0.57 Cr | ₹0.06 Cr |
Other Non Current Assets | ₹197 Cr | ₹128 Cr | ₹36 Cr | ₹39 Cr | ₹52 Cr |
Total Non-Current Assets | ₹423 Cr | ₹238 Cr | ₹130 Cr | ₹78 Cr | ₹84 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹89 Cr | ₹105 Cr | ₹54 Cr | ₹35 Cr | ₹43 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹89 Cr | ₹105 Cr | ₹54 Cr | ₹35 Cr | ₹43 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹243 Cr | ₹124 Cr | ₹116 Cr | ₹93 Cr | ₹39 Cr |
Debtors more than Six months | ₹64 Cr | ₹83 Cr | ₹0.01 Cr | ₹12 Cr | ₹19 Cr |
Debtors Others | ₹179 Cr | ₹40 Cr | ₹116 Cr | ₹81 Cr | ₹20 Cr |
Cash and Bank | ₹120 Cr | ₹121 Cr | ₹90 Cr | ₹68 Cr | ₹53 Cr |
Cash in hand | ₹0.17 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹0.30 Cr | ₹0.13 Cr |
Balances at Bank | ₹104 Cr | ₹91 Cr | ₹90 Cr | ₹67 Cr | ₹53 Cr |
Other cash and bank balances | ₹16 Cr | ₹30 Cr | - | - | - |
Other Current Assets | ₹8.45 Cr | ₹13 Cr | ₹17 Cr | ₹16 Cr | ₹11 Cr |
Interest accrued on Investments | - | - | - | ₹9.46 Cr | ₹8.48 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹5.95 Cr | ₹9.08 Cr | ₹9.55 Cr | - | - |
Prepaid Expenses | ₹1.13 Cr | ₹0.62 Cr | ₹0.27 Cr | ₹0.25 Cr | ₹0.12 Cr |
Other current_assets | ₹1.37 Cr | ₹3.65 Cr | ₹7.06 Cr | ₹6.08 Cr | ₹2.51 Cr |
Short Term Loans and Advances | ₹87 Cr | ₹38 Cr | ₹97 Cr | ₹88 Cr | ₹77 Cr |
Advances recoverable in cash or in kind | ₹56 Cr | ₹12 Cr | ₹4.81 Cr | ₹8.48 Cr | ₹12 Cr |
Advance income tax and TDS | ₹0.13 Cr | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹32 Cr | ₹26 Cr | ₹92 Cr | ₹79 Cr | ₹65 Cr |
Total Current Assets | ₹547 Cr | ₹400 Cr | ₹374 Cr | ₹300 Cr | ₹224 Cr |
Net Current Assets (Including Current Investments) | ₹458 Cr | ₹323 Cr | ₹267 Cr | ₹234 Cr | ₹164 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹970 Cr | ₹639 Cr | ₹504 Cr | ₹378 Cr | ₹308 Cr |
Contingent Liabilities | ₹288 Cr | ₹252 Cr | ₹188 Cr | ₹139 Cr | ₹90 Cr |
Total Debt | ₹71 Cr | ₹45 Cr | ₹3.71 Cr | ₹3.16 Cr | ₹15 Cr |
Book Value | 143.73 | 104.41 | 325.86 | 256.95 | 195.74 |
Adjusted Book Value | 143.73 | 104.41 | 81.47 | 64.24 | 48.93 |
Compare Balance Sheet of peers of EMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EMS | ₹4,892.0 Cr | 5.7% | 11.5% | 91.7% | Stock Analytics | |
LARSEN & TOUBRO | ₹538,501.0 Cr | 2.2% | 7% | 16.7% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹98,871.6 Cr | 7% | 5.8% | 169.6% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹90,215.9 Cr | 1.7% | 6.7% | 38% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹35,539.5 Cr | 3% | 14.5% | 52.9% | Stock Analytics | |
IRCON INTERNATIONAL | ₹22,172.7 Cr | 7.6% | 14.6% | 38.5% | Stock Analytics |
EMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMS | 5.7% |
11.5% |
91.7% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses