JSW INFRASTRUCTURE
|
JSW INFRASTRUCTURE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity - Authorised | ₹1,033 Cr | ₹1,033 Cr | ₹1,033 Cr | ₹1,033 Cr | ₹71 Cr |
Equity - Issued | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity Paid Up | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹264 Cr | ₹242 Cr | ₹150 Cr | ₹99 Cr | ₹47 Cr |
Total Reserves | ₹7,352 Cr | ₹3,393 Cr | ₹3,062 Cr | ₹2,732 Cr | ₹2,441 Cr |
Securities Premium | ₹2,785 Cr | ₹73 Cr | ₹322 Cr | ₹322 Cr | ₹322 Cr |
Capital Reserves | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Profit & Loss Account Balance | ₹4,528 Cr | ₹3,271 Cr | ₹2,678 Cr | ₹2,349 Cr | ₹1,936 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-20 Cr | ₹-11 Cr | ₹3.21 Cr | ₹1.40 Cr | ₹124 Cr |
Reserve excluding Revaluation Reserve | ₹7,352 Cr | ₹3,393 Cr | ₹3,062 Cr | ₹2,732 Cr | ₹2,441 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹8,026 Cr | ₹3,995 Cr | ₹3,272 Cr | ₹2,891 Cr | ₹2,548 Cr |
Minority Interest | ₹205 Cr | ₹94 Cr | ₹200 Cr | ₹197 Cr | ₹203 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹4,270 Cr | ₹4,095 Cr | ₹4,086 Cr | ₹3,389 Cr | ₹2,598 Cr |
Non Convertible Debentures | ₹3,300 Cr | ₹3,256 Cr | ₹2,993 Cr | ₹271 Cr | ₹490 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,003 Cr | ₹865 Cr | ₹369 Cr | ₹2,141 Cr | ₹1,438 Cr |
Term Loans - Institutions | - | - | ₹755 Cr | ₹1,430 Cr | ₹945 Cr |
Other Secured | ₹-32 Cr | ₹-26 Cr | ₹-30 Cr | ₹-453 Cr | ₹-275 Cr |
Unsecured Loans | - | - | ₹8.50 Cr | ₹1.53 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 | - | - | - | - | ₹111 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | ₹8.50 Cr | ₹1.53 Cr | ₹-98 Cr |
Deferred Tax Assets / Liabilities | ₹-192 Cr | ₹-212 Cr | ₹-97 Cr | ₹-76 Cr | ₹-108 Cr |
Deferred Tax Assets | ₹1,031 Cr | ₹1,033 Cr | ₹953 Cr | ₹547 Cr | ₹499 Cr |
Deferred Tax Liability | ₹839 Cr | ₹821 Cr | ₹856 Cr | ₹471 Cr | ₹390 Cr |
Other Long Term Liabilities | ₹457 Cr | ₹410 Cr | ₹697 Cr | ₹625 Cr | ₹480 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹7.90 Cr | ₹3.27 Cr | ₹7.13 Cr | ₹6.63 Cr | ₹4.82 Cr |
Total Non-Current Liabilities | ₹4,543 Cr | ₹4,297 Cr | ₹4,702 Cr | ₹3,946 Cr | ₹2,988 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹356 Cr | ₹302 Cr | ₹275 Cr | ₹215 Cr | ₹205 Cr |
Sundry Creditors | ₹356 Cr | ₹302 Cr | ₹275 Cr | ₹213 Cr | ₹205 Cr |
Acceptances | - | - | - | ₹2.55 Cr | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹341 Cr | ₹340 Cr | ₹393 Cr | ₹666 Cr | ₹577 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹33 Cr | ₹27 Cr | ₹38 Cr | ₹29 Cr | ₹5.17 Cr |
Interest Accrued But Not Due | ₹40 Cr | ₹36 Cr | ₹33 Cr | ₹6.43 Cr | ₹11 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹267 Cr | ₹277 Cr | ₹321 Cr | ₹631 Cr | ₹561 Cr |
Short Term Borrowings | ₹25 Cr | ₹68 Cr | ₹232 Cr | ₹90 Cr | ₹106 Cr |
Secured ST Loans repayable on Demands | ₹19 Cr | ₹68 Cr | ₹82 Cr | ₹89 Cr | ₹81 Cr |
Working Capital Loans- Sec | ₹19 Cr | - | - | ₹10.00 Cr | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-13 Cr | - | ₹150 Cr | ₹-9.11 Cr | ₹24 Cr |
Short Term Provisions | ₹5.29 Cr | ₹4.62 Cr | ₹7.01 Cr | ₹1.52 Cr | ₹300 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹5.24 Cr | - | ₹299 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹5.29 Cr | ₹4.62 Cr | ₹1.76 Cr | ₹1.52 Cr | ₹0.65 Cr |
Total Current Liabilities | ₹728 Cr | ₹714 Cr | ₹907 Cr | ₹973 Cr | ₹1,188 Cr |
Total Liabilities | ₹13,502 Cr | ₹9,100 Cr | ₹9,081 Cr | ₹8,008 Cr | ₹6,927 Cr |
ASSETS | |||||
Gross Block | ₹9,729 Cr | ₹7,515 Cr | ₹7,376 Cr | ₹5,844 Cr | ₹4,628 Cr |
Less: Accumulated Depreciation | ₹1,972 Cr | ₹1,540 Cr | ₹1,242 Cr | ₹920 Cr | ₹680 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹7,757 Cr | ₹5,975 Cr | ₹6,134 Cr | ₹4,924 Cr | ₹3,948 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹109 Cr | ₹45 Cr | ₹70 Cr | ₹292 Cr | ₹750 Cr |
Non Current Investments | ₹25 Cr | ₹2.54 Cr | ₹283 Cr | ₹296 Cr | ₹309 Cr |
Long Term Investment | ₹25 Cr | ₹2.54 Cr | ₹283 Cr | ₹296 Cr | ₹309 Cr |
Quoted | ₹5.55 Cr | ₹2.53 Cr | - | - | - |
Unquoted | ₹19 Cr | ₹0.01 Cr | ₹283 Cr | ₹296 Cr | ₹309 Cr |
Long Term Loans & Advances | ₹184 Cr | ₹207 Cr | ₹175 Cr | ₹178 Cr | ₹419 Cr |
Other Non Current Assets | ₹16 Cr | ₹80 Cr | ₹73 Cr | ₹82 Cr | ₹6.53 Cr |
Total Non-Current Assets | ₹8,114 Cr | ₹6,310 Cr | ₹6,744 Cr | ₹6,605 Cr | ₹5,434 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹220 Cr | ₹304 Cr | - | - | ₹67 Cr |
Quoted | ₹217 Cr | ₹304 Cr | - | - | ₹67 Cr |
Unquoted | ₹3.21 Cr | - | - | - | - |
Inventories | ₹112 Cr | ₹102 Cr | ₹85 Cr | ₹99 Cr | ₹125 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹112 Cr | ₹102 Cr | ₹85 Cr | ₹99 Cr | ₹125 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹677 Cr | ₹402 Cr | ₹601 Cr | ₹482 Cr | ₹518 Cr |
Debtors more than Six months | ₹81 Cr | ₹57 Cr | ₹123 Cr | ₹44 Cr | ₹63 Cr |
Debtors Others | ₹604 Cr | ₹359 Cr | ₹492 Cr | ₹439 Cr | ₹456 Cr |
Cash and Bank | ₹4,090 Cr | ₹1,632 Cr | ₹1,038 Cr | ₹265 Cr | ₹159 Cr |
Cash in hand | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.11 Cr |
Balances at Bank | ₹4,090 Cr | ₹1,632 Cr | ₹1,038 Cr | ₹265 Cr | ₹159 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹96 Cr | ₹32 Cr | ₹61 Cr | ₹63 Cr | ₹46 Cr |
Interest accrued on Investments | ₹64 Cr | ₹12 Cr | ₹7.73 Cr | ₹2.98 Cr | ₹5.27 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | ₹0.02 Cr | - | - |
Interest accrued and or due on loans | - | - | ₹10 Cr | ₹19 Cr | ₹7.83 Cr |
Prepaid Expenses | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹6.11 Cr |
Other current_assets | ₹13 Cr | ₹2.34 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Short Term Loans and Advances | ₹193 Cr | ₹318 Cr | ₹550 Cr | ₹494 Cr | ₹576 Cr |
Advances recoverable in cash or in kind | ₹41 Cr | ₹25 Cr | ₹38 Cr | ₹22 Cr | ₹62 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹152 Cr | ₹293 Cr | ₹512 Cr | ₹472 Cr | ₹515 Cr |
Total Current Assets | ₹5,388 Cr | ₹2,790 Cr | ₹2,336 Cr | ₹1,403 Cr | ₹1,492 Cr |
Net Current Assets (Including Current Investments) | ₹4,661 Cr | ₹2,076 Cr | ₹1,430 Cr | ₹429 Cr | ₹305 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹13,502 Cr | ₹9,100 Cr | ₹9,081 Cr | ₹8,008 Cr | ₹6,927 Cr |
Contingent Liabilities | ₹51 Cr | ₹37 Cr | ₹97 Cr | ₹124 Cr | ₹122 Cr |
Total Debt | ₹4,381 Cr | ₹4,244 Cr | ₹4,409 Cr | ₹3,946 Cr | ₹3,103 Cr |
Book Value | 37.84 | 20.87 | 521.01 | 465.94 | 417.36 |
Adjusted Book Value | 37.84 | 20.87 | 17.37 | 15.53 | 13.91 |
Compare Balance Sheet of peers of JSW INFRASTRUCTURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JSW INFRASTRUCTURE | ₹64,995.0 Cr | 3.8% | 10% | 47.8% | Stock Analytics | |
ADANI PORTS AND SPECIAL ECONOMIC ZONE | ₹259,163.0 Cr | 7.6% | -8.9% | 42.6% | Stock Analytics | |
GUJARAT PIPAVAV PORT | ₹8,861.5 Cr | 9% | -3.7% | 34.3% | Stock Analytics |
JSW INFRASTRUCTURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JSW INFRASTRUCTURE | 3.8% |
10% |
47.8% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses