HILTON METAL FORGING
|
HILTON METAL FORGING Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity Paid Up | ₹21 Cr | ₹21 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 | ₹3.71 Cr | - | - | - | - |
Total Reserves | ₹75 Cr | ₹68 Cr | ₹32 Cr | ₹31 Cr | ₹50 Cr |
Securities Premium | ₹63 Cr | ₹63 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹5.83 Cr | ₹-0.85 Cr | ₹-6.71 Cr | ₹-8.47 Cr | ₹11 Cr |
General Reserves | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr |
Other Reserves | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr |
Reserve excluding Revaluation Reserve | ₹75 Cr | ₹68 Cr | ₹32 Cr | ₹31 Cr | ₹50 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹100 Cr | ₹89 Cr | ₹45 Cr | ₹43 Cr | ₹63 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹6.97 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹16 Cr | ₹7.73 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-2.90 Cr | ₹-2.78 Cr | ₹-2.94 Cr | ₹-3.59 Cr | ₹-0.77 Cr |
Unsecured Loans | ₹3.27 Cr | ₹2.72 Cr | ₹3.13 Cr | ₹2.25 Cr | ₹2.96 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 | - | - | - | ₹0.07 Cr | ₹0.52 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹2.17 Cr | ₹1.62 Cr | ₹2.03 Cr | ₹1.08 Cr | ₹1.34 Cr |
Other Unsecured Loan | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr |
Deferred Tax Assets / Liabilities | ₹0.87 Cr | ₹-0.32 Cr | ₹-1.49 Cr | ₹2.77 Cr | ₹6.70 Cr |
Deferred Tax Assets | - | ₹0.32 Cr | ₹1.49 Cr | - | - |
Deferred Tax Liability | ₹0.87 Cr | - | - | ₹2.77 Cr | ₹6.70 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.93 Cr | ₹0.86 Cr | ₹0.82 Cr | ₹0.80 Cr | ₹0.79 Cr |
Total Non-Current Liabilities | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹17 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹21 Cr | ₹21 Cr | ₹2.07 Cr | ₹2.91 Cr | ₹24 Cr |
Sundry Creditors | ₹21 Cr | ₹21 Cr | ₹2.07 Cr | ₹2.91 Cr | ₹24 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹9.49 Cr | ₹8.05 Cr | ₹8.80 Cr | ₹9.54 Cr | ₹10 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.54 Cr | ₹3.65 Cr | ₹2.06 Cr | ₹2.88 Cr | ₹3.67 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.25 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹6.95 Cr | ₹4.41 Cr | ₹6.74 Cr | ₹6.66 Cr | ₹6.56 Cr |
Short Term Borrowings | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr | ₹34 Cr |
Secured ST Loans repayable on Demands | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr | ₹34 Cr |
Working Capital Loans- Sec | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr | ₹34 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-37 Cr | ₹-35 Cr | ₹-39 Cr | ₹-39 Cr | ₹-34 Cr |
Short Term Provisions | ₹1.38 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.43 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.31 Cr | - | - | - | ₹0.29 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.07 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.15 Cr |
Total Current Liabilities | ₹69 Cr | ₹64 Cr | ₹50 Cr | ₹51 Cr | ₹69 Cr |
Total Liabilities | ₹185 Cr | ₹169 Cr | ₹113 Cr | ₹113 Cr | ₹149 Cr |
ASSETS | |||||
Gross Block | ₹60 Cr | ₹60 Cr | ₹59 Cr | ₹59 Cr | ₹57 Cr |
Less: Accumulated Depreciation | ₹34 Cr | ₹32 Cr | ₹30 Cr | ₹27 Cr | ₹25 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹26 Cr | ₹28 Cr | ₹30 Cr | ₹32 Cr | ₹32 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹21 Cr | ₹15 Cr | ₹8.48 Cr | - | - |
Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr | ₹0.88 Cr |
Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr | ₹0.88 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr | ₹0.88 Cr |
Long Term Loans & Advances | ₹5.26 Cr | ₹5.09 Cr | ₹5.01 Cr | ₹4.77 Cr | ₹4.92 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹53 Cr | ₹48 Cr | ₹44 Cr | ₹38 Cr | ₹38 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹79 Cr | ₹66 Cr | ₹55 Cr | ₹54 Cr | ₹67 Cr |
Raw Materials | ₹36 Cr | ₹34 Cr | ₹26 Cr | ₹26 Cr | ₹33 Cr |
Work-in Progress | ₹25 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹22 Cr |
Finished Goods | ₹2.92 Cr | ₹1.58 Cr | ₹0.61 Cr | ₹0.64 Cr | ₹0.84 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.39 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹0.38 Cr | ₹0.33 Cr |
Other Inventory | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹11 Cr |
Sundry Debtors | ₹27 Cr | ₹30 Cr | ₹1.39 Cr | ₹9.42 Cr | ₹34 Cr |
Debtors more than Six months | ₹1.82 Cr | ₹23 Cr | ₹0.11 Cr | ₹1.09 Cr | - |
Debtors Others | ₹25 Cr | ₹7.29 Cr | ₹1.28 Cr | ₹8.33 Cr | ₹34 Cr |
Cash and Bank | ₹1.17 Cr | ₹1.11 Cr | ₹1.24 Cr | ₹0.98 Cr | ₹1.60 Cr |
Cash in hand | ₹0.10 Cr | ₹0.08 Cr | ₹0.30 Cr | ₹0.01 Cr | ₹0.13 Cr |
Balances at Bank | ₹1.07 Cr | ₹1.03 Cr | ₹0.95 Cr | ₹0.96 Cr | ₹1.47 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.06 Cr |
Interest accrued on Investments | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.06 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | - | - | - | - | - |
Short Term Loans and Advances | ₹24 Cr | ₹23 Cr | ₹11 Cr | ₹11 Cr | ₹9.27 Cr |
Advances recoverable in cash or in kind | ₹20 Cr | ₹19 Cr | ₹8.23 Cr | ₹8.65 Cr | ₹6.41 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹4.73 Cr | ₹3.72 Cr | ₹2.69 Cr | ₹2.10 Cr | ₹2.86 Cr |
Total Current Assets | ₹132 Cr | ₹121 Cr | ₹68 Cr | ₹75 Cr | ₹111 Cr |
Net Current Assets (Including Current Investments) | ₹62 Cr | ₹57 Cr | ₹18 Cr | ₹24 Cr | ₹42 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹185 Cr | ₹169 Cr | ₹113 Cr | ₹113 Cr | ₹149 Cr |
Contingent Liabilities | - | ₹1.31 Cr | ₹0.18 Cr | - | ₹1.00 Cr |
Total Debt | ₹54 Cr | ₹53 Cr | ₹60 Cr | ₹57 Cr | ₹45 Cr |
Book Value | - | 42.44 | 36.07 | 34.65 | 50.38 |
Adjusted Book Value | 45.62 | 42.44 | 33.90 | 32.57 | 47.35 |
Compare Balance Sheet of peers of HILTON METAL FORGING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HILTON METAL FORGING | ₹255.5 Cr | 4.7% | 19.9% | -22.1% | Stock Analytics | |
BHARAT FORGE | ₹62,366.7 Cr | 2.8% | -0.8% | 9.4% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹17,426.0 Cr | 2.3% | -2.5% | -1.2% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹16,337.4 Cr | 2.2% | -6.5% | 23.1% | Stock Analytics | |
MM FORGINGS | ₹2,225.3 Cr | -2% | -6.3% | -5.8% | Stock Analytics | |
LGB FORGE | ₹376.8 Cr | -8.6% | 64.4% | 34.5% | Stock Analytics |
HILTON METAL FORGING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HILTON METAL FORGING | 4.7% |
19.9% |
-22.1% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses