KANORIA ENERGY & INFRASTRUCTURE
|
KANORIA ENERGY & INFRASTRUCTURE Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹44 Cr | ₹44 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹43 Cr | ₹43 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Equity Paid Up | ₹43 Cr | ₹43 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | ₹1.50 Cr | ₹1.50 Cr | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹46 Cr | ₹39 Cr | ₹52 Cr | ₹40 Cr | ₹34 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Profit & Loss Account Balance | ₹40 Cr | ₹33 Cr | ₹45 Cr | ₹33 Cr | ₹28 Cr |
General Reserves | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr | ₹6.01 Cr |
Other Reserves | - | ₹-0.21 Cr | ₹1.27 Cr | ₹1.27 Cr | ₹0.04 Cr |
Reserve excluding Revaluation Reserve | ₹46 Cr | ₹39 Cr | ₹52 Cr | ₹40 Cr | ₹34 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹90 Cr | ₹83 Cr | ₹74 Cr | ₹62 Cr | ₹55 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹12 Cr | ₹18 Cr | ₹24 Cr | ₹17 Cr | ₹13 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹12 Cr | ₹18 Cr | ₹24 Cr | ₹17 Cr | ₹13 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | ₹0.01 Cr | ₹0.04 Cr | ₹0.05 Cr |
Unsecured Loans | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹23 Cr | ₹26 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 | ₹10 Cr | ₹12 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | ₹0.00 Cr | ₹1.30 Cr | ₹4.28 Cr |
Other Unsecured Loan | ₹6.87 Cr | ₹3.49 Cr | ₹2.19 Cr | ₹5.44 Cr | ₹3.79 Cr |
Deferred Tax Assets / Liabilities | ₹2.39 Cr | ₹2.65 Cr | ₹2.64 Cr | ₹2.83 Cr | ₹3.41 Cr |
Deferred Tax Assets | ₹2.80 Cr | ₹2.51 Cr | ₹2.57 Cr | ₹2.62 Cr | ₹2.19 Cr |
Deferred Tax Liability | ₹5.19 Cr | ₹5.16 Cr | ₹5.21 Cr | ₹5.45 Cr | ₹5.59 Cr |
Other Long Term Liabilities | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹16 Cr | ₹13 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹6.85 Cr | ₹6.60 Cr | ₹6.32 Cr | ₹6.29 Cr | ₹5.57 Cr |
Total Non-Current Liabilities | ₹48 Cr | ₹58 Cr | ₹62 Cr | ₹64 Cr | ₹60 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹43 Cr | ₹29 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr |
Sundry Creditors | ₹43 Cr | ₹29 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹27 Cr | ₹25 Cr | ₹35 Cr | ₹34 Cr | ₹34 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹5.06 Cr | ₹4.13 Cr | ₹6.18 Cr | ₹3.66 Cr | ₹3.30 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹22 Cr | ₹20 Cr | ₹29 Cr | ₹30 Cr | ₹31 Cr |
Short Term Borrowings | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr | ₹43 Cr |
Secured ST Loans repayable on Demands | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr | ₹43 Cr |
Working Capital Loans- Sec | ₹84 Cr | ₹65 Cr | ₹34 Cr | ₹29 Cr | ₹43 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-84 Cr | ₹-65 Cr | ₹-34 Cr | ₹-29 Cr | ₹-43 Cr |
Short Term Provisions | ₹4.44 Cr | ₹4.94 Cr | ₹5.28 Cr | ₹5.13 Cr | ₹3.34 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.17 Cr | ₹1.39 Cr | ₹1.58 Cr | ₹1.15 Cr | ₹0.34 Cr |
Provision for post retirement benefits | - | - | - | ₹3.97 Cr | ₹3.01 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹4.27 Cr | ₹3.55 Cr | ₹3.70 Cr | - | - |
Total Current Liabilities | ₹159 Cr | ₹123 Cr | ₹90 Cr | ₹86 Cr | ₹98 Cr |
Total Liabilities | ₹297 Cr | ₹264 Cr | ₹225 Cr | ₹212 Cr | ₹214 Cr |
ASSETS | |||||
Gross Block | ₹118 Cr | ₹86 Cr | ₹53 Cr | ₹52 Cr | ₹51 Cr |
Less: Accumulated Depreciation | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹95 Cr | ₹66 Cr | ₹36 Cr | ₹38 Cr | ₹40 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹3.48 Cr | ₹29 Cr | ₹53 Cr | ₹52 Cr | ₹45 Cr |
Non Current Investments | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.15 Cr |
Long Term Investment | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.15 Cr |
Quoted | - | ₹1.09 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr |
Unquoted | - | - | - | - | ₹0.09 Cr |
Long Term Loans & Advances | ₹4.65 Cr | ₹7.26 Cr | ₹7.05 Cr | ₹7.63 Cr | ₹7.94 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹103 Cr | ₹103 Cr | ₹96 Cr | ₹97 Cr | ₹93 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹145 Cr | ₹109 Cr | ₹76 Cr | ₹66 Cr | ₹70 Cr |
Raw Materials | ₹65 Cr | ₹19 Cr | ₹26 Cr | ₹19 Cr | ₹13 Cr |
Work-in Progress | ₹20 Cr | ₹19 Cr | ₹20 Cr | ₹13 Cr | ₹17 Cr |
Finished Goods | ₹47 Cr | ₹40 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹9.29 Cr | ₹9.08 Cr | ₹5.01 Cr | ₹4.27 Cr | ₹3.79 Cr |
Other Inventory | ₹4.36 Cr | ₹21 Cr | ₹11 Cr | ₹19 Cr | ₹22 Cr |
Sundry Debtors | ₹17 Cr | ₹12 Cr | ₹18 Cr | ₹13 Cr | ₹16 Cr |
Debtors more than Six months | ₹2.26 Cr | ₹0.92 Cr | ₹2.95 Cr | ₹3.07 Cr | - |
Debtors Others | ₹15 Cr | ₹11 Cr | ₹15 Cr | ₹10 Cr | ₹16 Cr |
Cash and Bank | ₹4.36 Cr | ₹4.68 Cr | ₹7.75 Cr | ₹8.04 Cr | ₹4.21 Cr |
Cash in hand | ₹0.15 Cr | ₹0.11 Cr | ₹0.40 Cr | ₹0.17 Cr | ₹0.16 Cr |
Balances at Bank | ₹4.21 Cr | ₹4.58 Cr | ₹7.35 Cr | ₹7.87 Cr | ₹4.04 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹4.12 Cr | ₹1.71 Cr | ₹2.84 Cr | ₹1.99 Cr | ₹2.15 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | ₹0.02 Cr | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹4.12 Cr | ₹1.71 Cr | ₹2.83 Cr | ₹1.99 Cr | ₹2.15 Cr |
Short Term Loans and Advances | ₹23 Cr | ₹33 Cr | ₹25 Cr | ₹25 Cr | ₹29 Cr |
Advances recoverable in cash or in kind | ₹5.98 Cr | ₹16 Cr | ₹4.72 Cr | ₹0.97 Cr | ₹0.98 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹17 Cr | ₹18 Cr | ₹20 Cr | ₹24 Cr | ₹28 Cr |
Total Current Assets | ₹195 Cr | ₹161 Cr | ₹129 Cr | ₹115 Cr | ₹121 Cr |
Net Current Assets (Including Current Investments) | ₹36 Cr | ₹37 Cr | ₹40 Cr | ₹28 Cr | ₹23 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹297 Cr | ₹264 Cr | ₹225 Cr | ₹212 Cr | ₹214 Cr |
Contingent Liabilities | ₹12 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Total Debt | ₹122 Cr | ₹107 Cr | ₹80 Cr | ₹73 Cr | ₹85 Cr |
Book Value | 10.40 | 9.53 | 17.25 | 14.45 | 12.93 |
Adjusted Book Value | 10.40 | 9.53 | 8.63 | 7.23 | 6.47 |
Compare Balance Sheet of peers of KANORIA ENERGY & INFRASTRUCTURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KANORIA ENERGY & INFRASTRUCTURE | ₹303.5 Cr | -7.7% | -9.8% | 31.2% | Stock Analytics | |
ULTRATECH CEMENT | ₹314,424.0 Cr | -3.4% | -3.7% | 27.1% | Stock Analytics | |
AMBUJA CEMENTS | ₹137,110.0 Cr | -4.5% | -5.4% | 34.1% | Stock Analytics | |
SHREE CEMENT | ₹87,892.7 Cr | -2.7% | -1% | -5.9% | Stock Analytics | |
ACC | ₹42,480.3 Cr | -4.1% | -2.4% | 23.1% | Stock Analytics | |
DALMIA BHARAT | ₹33,504.6 Cr | -1.7% | -5.3% | -16.2% | Stock Analytics |
KANORIA ENERGY & INFRASTRUCTURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KANORIA ENERGY & INFRASTRUCTURE | -7.7% |
-9.8% |
31.2% |
SENSEX | -1% |
-3.3% |
21.1% |
You may also like the below Video Courses