KINETIC ENGINEERING
|
KINETIC ENGINEERING Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Sep2005 | Mar2004 | Mar2003 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹43 Cr | ₹40 Cr | ₹4.06 Cr | ₹4.06 Cr | ₹4.06 Cr |
Equity - Authorised | ₹53 Cr | ₹53 Cr | ₹15 Cr | ₹5.50 Cr | ₹5.50 Cr |
Equity - Issued | ₹22 Cr | ₹20 Cr | ₹4.06 Cr | ₹4.06 Cr | ₹4.06 Cr |
Equity Paid Up | ₹22 Cr | ₹20 Cr | ₹4.06 Cr | ₹4.06 Cr | ₹4.06 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | ₹21 Cr | ₹20 Cr | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹17 Cr | ₹-11 Cr | ₹-30 Cr | ₹46 Cr | ₹130 Cr |
Securities Premium | ₹133 Cr | ₹108 Cr | ₹6.68 Cr | ₹6.68 Cr | ₹6.68 Cr |
Capital Reserves | ₹35 Cr | ₹35 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹3.25 Cr |
Profit & Loss Account Balance | ₹-238 Cr | ₹-241 Cr | ₹-33 Cr | ₹-10 Cr | ₹78 Cr |
General Reserves | ₹87 Cr | ₹87 Cr | - | ₹62 Cr | ₹64 Cr |
Other Reserves | ₹0.01 Cr | ₹0.01 Cr | ₹-3.91 Cr | ₹-13 Cr | ₹-22 Cr |
Reserve excluding Revaluation Reserve | ₹17 Cr | ₹-11 Cr | ₹-30 Cr | ₹46 Cr | ₹130 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹60 Cr | ₹29 Cr | ₹-25 Cr | ₹50 Cr | ₹134 Cr |
Minority Interest | ₹4.45 Cr | ₹0.20 Cr | ₹1.84 Cr | ₹23 Cr | ₹28 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹25 Cr | ₹7.62 Cr | ₹143 Cr | ₹173 Cr | ₹181 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹25 Cr | ₹7.62 Cr | ₹53 Cr | ₹78 Cr | ₹91 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | ₹90 Cr | ₹95 Cr | ₹90 Cr |
Unsecured Loans | ₹4.00 Cr | ₹15 Cr | ₹62 Cr | ₹62 Cr | ₹56 Cr |
Fixed Deposits - Public | - | - | - | ₹3.55 Cr | ₹5.52 Cr |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | ₹16 Cr | ₹15 Cr | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹4.00 Cr | ₹15 Cr | ₹40 Cr | ₹33 Cr | - |
Other Unsecured Loan | - | - | ₹5.93 Cr | ₹10 Cr | ₹51 Cr |
Deferred Tax Assets / Liabilities | - | - | ₹-7.10 Cr | - | ₹16 Cr |
Deferred Tax Assets | ₹4.62 Cr | ₹4.62 Cr | ₹25 Cr | ₹22 Cr | ₹4.95 Cr |
Deferred Tax Liability | ₹4.62 Cr | ₹4.62 Cr | ₹18 Cr | ₹22 Cr | ₹21 Cr |
Other Long Term Liabilities | ₹5.27 Cr | ₹11 Cr | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.98 Cr | ₹2.57 Cr | - | - | - |
Total Non-Current Liabilities | ₹36 Cr | ₹37 Cr | ₹198 Cr | ₹235 Cr | ₹253 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹42 Cr | ₹43 Cr | ₹115 Cr | ₹107 Cr | ₹70 Cr |
Sundry Creditors | ₹42 Cr | ₹43 Cr | ₹99 Cr | ₹105 Cr | ₹70 Cr |
Acceptances | - | - | ₹16 Cr | ₹1.57 Cr | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹26 Cr | ₹15 Cr | ₹20 Cr | ₹17 Cr | ₹22 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | ₹0.06 Cr | ₹0.07 Cr | ₹0.59 Cr | ₹2.00 Cr | ₹1.86 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹26 Cr | ₹15 Cr | ₹19 Cr | ₹15 Cr | ₹20 Cr |
Short Term Borrowings | ₹4.21 Cr | ₹30 Cr | - | - | - |
Secured ST Loans repayable on Demands | ₹4.21 Cr | ₹9.94 Cr | - | - | - |
Working Capital Loans- Sec | ₹4.21 Cr | ₹9.94 Cr | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-4.21 Cr | ₹10 Cr | - | - | - |
Short Term Provisions | ₹3.40 Cr | ₹4.04 Cr | ₹44 Cr | ₹55 Cr | ₹60 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹42 Cr | ₹52 Cr | ₹60 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.40 Cr | ₹4.04 Cr | ₹2.19 Cr | ₹2.75 Cr | - |
Total Current Liabilities | ₹75 Cr | ₹91 Cr | ₹179 Cr | ₹178 Cr | ₹152 Cr |
Total Liabilities | ₹176 Cr | ₹157 Cr | ₹181 Cr | ₹308 Cr | ₹400 Cr |
ASSETS | |||||
Gross Block | ₹256 Cr | ₹251 Cr | ₹361 Cr | ₹374 Cr | ₹361 Cr |
Less: Accumulated Depreciation | ₹192 Cr | ₹186 Cr | ₹230 Cr | ₹221 Cr | ₹203 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹64 Cr | ₹65 Cr | ₹131 Cr | ₹153 Cr | ₹158 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹4.72 Cr | ₹1.60 Cr | ₹0.33 Cr | ₹8.28 Cr | ₹6.54 Cr |
Non Current Investments | ₹8.86 Cr | ₹4.69 Cr | ₹8.46 Cr | ₹14 Cr | ₹29 Cr |
Long Term Investment | ₹8.86 Cr | ₹4.69 Cr | ₹8.46 Cr | ₹14 Cr | ₹29 Cr |
Quoted | ₹0.02 Cr | ₹0.01 Cr | ₹0.87 Cr | ₹8.87 Cr | ₹25 Cr |
Unquoted | ₹8.85 Cr | ₹4.68 Cr | ₹7.59 Cr | ₹4.77 Cr | ₹4.65 Cr |
Long Term Loans & Advances | ₹1.65 Cr | ₹2.29 Cr | - | - | - |
Other Non Current Assets | ₹2.35 Cr | ₹2.23 Cr | - | - | - |
Total Non-Current Assets | ₹81 Cr | ₹76 Cr | ₹140 Cr | ₹175 Cr | ₹194 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | ₹1.08 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | ₹1.08 Cr |
Inventories | ₹51 Cr | ₹44 Cr | ₹71 Cr | ₹108 Cr | ₹131 Cr |
Raw Materials | ₹6.11 Cr | ₹6.16 Cr | ₹30 Cr | ₹31 Cr | ₹40 Cr |
Work-in Progress | ₹31 Cr | ₹27 Cr | ₹17 Cr | ₹12 Cr | ₹19 Cr |
Finished Goods | - | - | ₹20 Cr | ₹58 Cr | ₹68 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹14 Cr | ₹11 Cr | ₹3.01 Cr | ₹3.61 Cr | ₹3.90 Cr |
Other Inventory | - | - | ₹1.01 Cr | ₹2.35 Cr | ₹0.65 Cr |
Sundry Debtors | ₹32 Cr | ₹29 Cr | ₹69 Cr | ₹114 Cr | ₹142 Cr |
Debtors more than Six months | ₹1.27 Cr | ₹2.77 Cr | ₹56 Cr | ₹43 Cr | ₹35 Cr |
Debtors Others | ₹30 Cr | ₹27 Cr | ₹28 Cr | ₹79 Cr | ₹114 Cr |
Cash and Bank | ₹9.68 Cr | ₹2.92 Cr | ₹0.61 Cr | ₹3.60 Cr | ₹2.24 Cr |
Cash in hand | ₹0.00 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr |
Balances at Bank | ₹9.67 Cr | ₹2.92 Cr | ₹0.55 Cr | ₹3.56 Cr | ₹2.18 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.06 Cr | ₹0.08 Cr | ₹2.86 Cr | ₹2.47 Cr | ₹2.47 Cr |
Interest accrued on Investments | ₹0.03 Cr | ₹0.04 Cr | ₹0.79 Cr | ₹0.32 Cr | ₹0.17 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹0.04 Cr | ₹0.04 Cr | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | - | - | ₹2.07 Cr | ₹2.16 Cr | ₹2.30 Cr |
Short Term Loans and Advances | ₹2.38 Cr | ₹4.64 Cr | ₹70 Cr | ₹81 Cr | ₹89 Cr |
Advances recoverable in cash or in kind | ₹1.76 Cr | ₹4.23 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr |
Advance income tax and TDS | ₹0.62 Cr | ₹0.41 Cr | ₹45 Cr | ₹57 Cr | ₹67 Cr |
Amounts due from directors | - | - | ₹0.06 Cr | ₹0.13 Cr | ₹0.15 Cr |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | - | ₹3.17 Cr | ₹2.69 Cr | ₹2.81 Cr |
Total Current Assets | ₹95 Cr | ₹81 Cr | ₹213 Cr | ₹309 Cr | ₹368 Cr |
Net Current Assets (Including Current Investments) | ₹19 Cr | ₹-10 Cr | ₹35 Cr | ₹130 Cr | ₹216 Cr |
Miscellaneous Expenses not written off | - | - | - | ₹2.45 Cr | ₹5.52 Cr |
Total Assets | ₹176 Cr | ₹157 Cr | ₹181 Cr | ₹308 Cr | ₹400 Cr |
Contingent Liabilities | ₹2.27 Cr | ₹2.40 Cr | ₹12 Cr | ₹24 Cr | ₹17 Cr |
Total Debt | ₹37 Cr | ₹57 Cr | ₹205 Cr | ₹235 Cr | ₹237 Cr |
Book Value | 17.69 | 4.55 | -62.70 | 116.83 | 317.02 |
Adjusted Book Value | 17.69 | 4.55 | -62.70 | 116.83 | 317.02 |
Compare Balance Sheet of peers of KINETIC ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KINETIC ENGINEERING | ₹355.3 Cr | 4.1% | -4.2% | 21.1% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹116,204.0 Cr | -0.2% | -14.6% | 79.8% | Stock Analytics | |
BOSCH | ₹101,267.0 Cr | 1.5% | -4.8% | 65.1% | Stock Analytics | |
UNO MINDA | ₹61,257.5 Cr | 7% | 15.5% | 68.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹42,571.4 Cr | 2.5% | 7.9% | 16.7% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹27,347.7 Cr | -1.6% | 2.2% | -8.5% | Stock Analytics |
KINETIC ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KINETIC ENGINEERING | 4.1% |
-4.2% |
21.1% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses