GMR POWER AND URBAN INFRA
|
GMR POWER AND URBAN INFRA Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
EQUITY AND LIABILITIES | ||||
Share Capital | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
Equity - Authorised | ₹550 Cr | ₹550 Cr | ₹550 Cr | ₹50 Cr |
Equity - Issued | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
Equity Paid Up | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
Equity Shares Forfeited | - | - | - | - |
Adjustments to Equity | - | - | - | - |
Preference Capital Paid Up | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | ₹302 Cr |
Total Reserves | ₹-3,219 Cr | ₹-2,923 Cr | ₹-2,466 Cr | ₹-2,057 Cr |
Securities Premium | ₹10,011 Cr | ₹10,011 Cr | ₹10,011 Cr | ₹10,011 Cr |
Capital Reserves | ₹-276 Cr | ₹-271 Cr | ₹-271 Cr | ₹-271 Cr |
Profit & Loss Account Balance | ₹-11,861 Cr | ₹-11,761 Cr | ₹-12,553 Cr | ₹-11,901 Cr |
General Reserves | - | - | - | - |
Other Reserves | ₹-1,093 Cr | ₹-902 Cr | ₹347 Cr | ₹105 Cr |
Reserve excluding Revaluation Reserve | ₹-3,219 Cr | ₹-2,923 Cr | ₹-2,466 Cr | ₹-2,057 Cr |
Revaluation reserve | - | - | - | - |
Shareholder's Funds | ₹-2,917 Cr | ₹-2,621 Cr | ₹-2,164 Cr | ₹-1,755 Cr |
Minority Interest | ₹-65 Cr | ₹-120 Cr | ₹-68 Cr | ₹-66 Cr |
Long-Term Borrowings | - | - | - | - |
Secured Loans | ₹6,192 Cr | ₹2,875 Cr | ₹4,211 Cr | ₹5,912 Cr |
Non Convertible Debentures | ₹755 Cr | ₹194 Cr | ₹237 Cr | ₹284 Cr |
Converible Debentures & Bonds | ₹209 Cr | - | - | - |
Packing Credit - Bank | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - |
Term Loans - Banks | ₹6,283 Cr | ₹3,279 Cr | ₹6,042 Cr | ₹7,565 Cr |
Term Loans - Institutions | ₹105 Cr | ₹89 Cr | ₹120 Cr | ₹315 Cr |
Other Secured | ₹-1,160 Cr | ₹-685 Cr | ₹-2,187 Cr | ₹-2,253 Cr |
Unsecured Loans | ₹5,493 Cr | ₹3,606 Cr | ₹3,210 Cr | ₹2,455 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 | ₹2,342 Cr | ₹1,515 Cr | ₹1,248 Cr | ₹699 Cr |
Other Unsecured Loan | ₹3,151 Cr | ₹2,091 Cr | ₹1,962 Cr | ₹1,756 Cr |
Deferred Tax Assets / Liabilities | ₹42 Cr | ₹-4.12 Cr | ₹-4.40 Cr | ₹-4.34 Cr |
Deferred Tax Assets | ₹1,957 Cr | ₹566 Cr | ₹459 Cr | ₹7.51 Cr |
Deferred Tax Liability | ₹1,999 Cr | ₹562 Cr | ₹455 Cr | ₹3.17 Cr |
Other Long Term Liabilities | ₹1,086 Cr | ₹258 Cr | ₹245 Cr | ₹223 Cr |
Long Term Trade Payables | - | ₹191 Cr | - | - |
Long Term Provisions | ₹148 Cr | ₹69 Cr | ₹50 Cr | ₹45 Cr |
Total Non-Current Liabilities | ₹12,961 Cr | ₹6,995 Cr | ₹7,712 Cr | ₹8,630 Cr |
Current Liabilities | - | - | - | - |
Trade Payables | ₹2,596 Cr | ₹2,604 Cr | ₹2,449 Cr | ₹1,855 Cr |
Sundry Creditors | ₹2,596 Cr | ₹2,604 Cr | ₹2,449 Cr | ₹1,855 Cr |
Acceptances | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - |
Other Current Liabilities | ₹5,448 Cr | ₹3,520 Cr | ₹4,669 Cr | ₹5,223 Cr |
Bank Overdraft / Short term credit | - | - | - | - |
Advances received from customers | ₹258 Cr | ₹215 Cr | ₹173 Cr | ₹667 Cr |
Interest Accrued But Not Due | ₹1,279 Cr | ₹961 Cr | ₹724 Cr | ₹593 Cr |
Share Application Money | - | - | - | - |
Current maturity of Debentures & Bonds | ₹50 Cr | ₹46 Cr | ₹43 Cr | ₹48 Cr |
Current maturity - Others | - | - | - | - |
Other Liabilities | ₹3,860 Cr | ₹2,298 Cr | ₹3,729 Cr | ₹3,916 Cr |
Short Term Borrowings | ₹626 Cr | ₹746 Cr | ₹513 Cr | ₹802 Cr |
Secured ST Loans repayable on Demands | ₹200 Cr | ₹421 Cr | ₹316 Cr | ₹466 Cr |
Working Capital Loans- Sec | ₹167 Cr | ₹212 Cr | ₹177 Cr | ₹291 Cr |
Buyers Credits - Unsec | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - |
Other Unsecured Loans | ₹258 Cr | ₹113 Cr | ₹21 Cr | ₹45 Cr |
Short Term Provisions | ₹796 Cr | ₹653 Cr | ₹774 Cr | ₹697 Cr |
Proposed Equity Dividend | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - |
Provision for Tax | ₹37 Cr | ₹12 Cr | ₹22 Cr | ₹8.87 Cr |
Provision for post retirement benefits | - | - | - | - |
Preference Dividend | - | - | - | - |
Other Provisions | ₹759 Cr | ₹641 Cr | ₹752 Cr | ₹688 Cr |
Total Current Liabilities | ₹9,466 Cr | ₹7,522 Cr | ₹8,405 Cr | ₹8,577 Cr |
Total Liabilities | ₹19,467 Cr | ₹11,798 Cr | ₹14,068 Cr | ₹15,409 Cr |
ASSETS | ||||
Gross Block | ₹11,854 Cr | ₹3,342 Cr | ₹3,327 Cr | ₹3,358 Cr |
Less: Accumulated Depreciation | ₹1,256 Cr | ₹980 Cr | ₹841 Cr | ₹747 Cr |
Less: Impairment of Assets | - | - | - | - |
Net Block | ₹10,598 Cr | ₹2,362 Cr | ₹2,486 Cr | ₹2,611 Cr |
Lease Adjustment A/c | - | - | - | - |
Capital Work in Progress | ₹357 Cr | - | - | - |
Non Current Investments | ₹413 Cr | ₹2,094 Cr | ₹4,932 Cr | ₹5,075 Cr |
Long Term Investment | ₹413 Cr | ₹2,094 Cr | ₹4,932 Cr | ₹5,075 Cr |
Quoted | - | - | ₹3,669 Cr | ₹3,676 Cr |
Unquoted | ₹413 Cr | ₹2,213 Cr | ₹1,263 Cr | ₹1,399 Cr |
Long Term Loans & Advances | ₹1,167 Cr | ₹1,136 Cr | ₹1,403 Cr | ₹1,339 Cr |
Other Non Current Assets | ₹848 Cr | ₹721 Cr | ₹717 Cr | ₹1,673 Cr |
Total Non-Current Assets | ₹13,724 Cr | ₹6,864 Cr | ₹10,064 Cr | ₹11,232 Cr |
Current Assets Loans & Advances | - | - | - | - |
Currents Investments | ₹237 Cr | ₹17 Cr | ₹46 Cr | ₹431 Cr |
Quoted | - | - | - | - |
Unquoted | ₹237 Cr | ₹17 Cr | ₹46 Cr | ₹431 Cr |
Inventories | ₹212 Cr | ₹50 Cr | ₹87 Cr | ₹81 Cr |
Raw Materials | ₹109 Cr | ₹23 Cr | ₹36 Cr | ₹79 Cr |
Work-in Progress | ₹9.24 Cr | - | - | - |
Finished Goods | - | - | - | - |
Packing Materials | - | - | - | - |
Stores  and Spare | ₹93 Cr | ₹27 Cr | ₹52 Cr | ₹2.33 Cr |
Other Inventory | - | - | - | - |
Sundry Debtors | ₹1,541 Cr | ₹545 Cr | ₹623 Cr | ₹845 Cr |
Debtors more than Six months | ₹1,470 Cr | ₹325 Cr | ₹194 Cr | ₹169 Cr |
Debtors Others | ₹543 Cr | ₹250 Cr | ₹437 Cr | ₹683 Cr |
Cash and Bank | ₹682 Cr | ₹1,104 Cr | ₹540 Cr | ₹268 Cr |
Cash in hand | ₹1.22 Cr | ₹1.25 Cr | ₹0.60 Cr | ₹0.66 Cr |
Balances at Bank | ₹681 Cr | ₹1,103 Cr | ₹540 Cr | ₹268 Cr |
Other cash and bank balances | - | - | - | - |
Other Current Assets | ₹585 Cr | ₹667 Cr | ₹811 Cr | ₹987 Cr |
Interest accrued on Investments | ₹320 Cr | ₹404 Cr | ₹216 Cr | ₹2.70 Cr |
Interest accrued on Debentures | - | - | - | - |
Deposits with Government | - | - | - | - |
Interest accrued and or due on loans | - | - | - | ₹92 Cr |
Prepaid Expenses | ₹21 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr |
Other current_assets | ₹244 Cr | ₹253 Cr | ₹584 Cr | ₹874 Cr |
Short Term Loans and Advances | ₹2,167 Cr | ₹2,345 Cr | ₹1,546 Cr | ₹1,250 Cr |
Advances recoverable in cash or in kind | ₹2,118 Cr | ₹1,062 Cr | ₹1,086 Cr | ₹538 Cr |
Advance income tax and TDS | - | - | - | - |
Amounts due from directors | - | - | - | - |
Due From Subsidiaries | - | - | - | - |
Inter corporate deposits | - | - | - | - |
Corporate Deposits | - | - | - | - |
Other Loans & Advances | ₹48 Cr | ₹1,284 Cr | ₹460 Cr | ₹712 Cr |
Total Current Assets | ₹5,423 Cr | ₹4,729 Cr | ₹3,653 Cr | ₹3,862 Cr |
Net Current Assets (Including Current Investments) | ₹-4,042 Cr | ₹-2,794 Cr | ₹-4,752 Cr | ₹-4,715 Cr |
Miscellaneous Expenses not written off | - | - | - | - |
Total Assets | ₹19,467 Cr | ₹11,798 Cr | ₹14,068 Cr | ₹15,409 Cr |
Contingent Liabilities | ₹4,924 Cr | ₹4,737 Cr | ₹6,009 Cr | ₹5,487 Cr |
Total Debt | ₹13,855 Cr | ₹8,201 Cr | ₹10,402 Cr | ₹11,634 Cr |
Book Value | - | -43.43 | -35.86 | - |
Adjusted Book Value | -48.33 | -43.43 | -35.86 | - |
Compare Balance Sheet of peers of GMR POWER AND URBAN INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GMR POWER AND URBAN INFRA | ₹8,027.2 Cr | -12% | -0.6% | 105.4% | Stock Analytics | |
NTPC | ₹301,421.0 Cr | -4.5% | -13% | -4.8% | Stock Analytics | |
POWER GRID CORPORATION OF INDIA | ₹269,718.0 Cr | -5.4% | -13.2% | 20.3% | Stock Analytics | |
ADANI POWER | ₹207,947.0 Cr | 6.9% | 0.4% | -17% | Stock Analytics | |
ADANI GREEN ENERGY | ₹159,599.0 Cr | 1.8% | -16% | -48.4% | Stock Analytics | |
TATA POWER COMPANY | ₹114,122.0 Cr | -4.5% | -16.6% | -1.9% | Stock Analytics |
GMR POWER AND URBAN INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GMR POWER AND URBAN INFRA | -12% |
-0.6% |
105.4% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses