KIRLOSKAR BROTHERS
|
KIRLOSKAR BROTHERS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity Paid Up | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹1,703 Cr | ₹1,388 Cr | ₹1,162 Cr | ₹1,089 Cr | ₹927 Cr |
Securities Premium | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
Capital Reserves | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr |
Profit & Loss Account Balance | ₹968 Cr | ₹665 Cr | ₹456 Cr | ₹383 Cr | ₹223 Cr |
General Reserves | ₹633 Cr | ₹633 Cr | ₹633 Cr | ₹633 Cr | ₹633 Cr |
Other Reserves | ₹59 Cr | ₹48 Cr | ₹30 Cr | ₹31 Cr | ₹29 Cr |
Reserve excluding Revaluation Reserve | ₹1,703 Cr | ₹1,388 Cr | ₹1,162 Cr | ₹1,089 Cr | ₹927 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,719 Cr | ₹1,404 Cr | ₹1,177 Cr | ₹1,105 Cr | ₹943 Cr |
Minority Interest | ₹5.13 Cr | ₹3.40 Cr | ₹2.61 Cr | ₹2.55 Cr | ₹2.88 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹65 Cr | ₹111 Cr | ₹136 Cr | ₹84 Cr | ₹117 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹68 Cr | ₹148 Cr | ₹174 Cr | ₹112 Cr | ₹145 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-3.82 Cr | ₹-37 Cr | ₹-38 Cr | ₹-28 Cr | ₹-28 Cr |
Unsecured Loans | - | - | - | ₹0.18 Cr | ₹0.19 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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | ₹0.18 Cr | ₹0.19 Cr |
Deferred Tax Assets / Liabilities | ₹-28 Cr | ₹-41 Cr | ₹-42 Cr | ₹-47 Cr | ₹-32 Cr |
Deferred Tax Assets | ₹59 Cr | ₹60 Cr | ₹55 Cr | ₹59 Cr | ₹41 Cr |
Deferred Tax Liability | ₹31 Cr | ₹19 Cr | ₹13 Cr | ₹12 Cr | ₹9.46 Cr |
Other Long Term Liabilities | ₹86 Cr | ₹89 Cr | ₹84 Cr | ₹31 Cr | ₹46 Cr |
Long Term Trade Payables | ₹8.32 Cr | ₹8.02 Cr | ₹7.49 Cr | ₹8.94 Cr | ₹10 Cr |
Long Term Provisions | ₹37 Cr | ₹45 Cr | ₹26 Cr | ₹25 Cr | ₹26 Cr |
Total Non-Current Liabilities | ₹168 Cr | ₹212 Cr | ₹212 Cr | ₹102 Cr | ₹167 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹663 Cr | ₹602 Cr | ₹591 Cr | ₹550 Cr | ₹535 Cr |
Sundry Creditors | ₹663 Cr | ₹602 Cr | ₹591 Cr | ₹550 Cr | ₹535 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹572 Cr | ₹559 Cr | ₹562 Cr | ₹665 Cr | ₹672 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹197 Cr | ₹171 Cr | ₹193 Cr | ₹216 Cr | ₹223 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹375 Cr | ₹388 Cr | ₹369 Cr | ₹450 Cr | ₹449 Cr |
Short Term Borrowings | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr | ₹433 Cr |
Secured ST Loans repayable on Demands | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr | ₹383 Cr |
Working Capital Loans- Sec | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr | ₹383 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-87 Cr | ₹-105 Cr | ₹-201 Cr | ₹-188 Cr | ₹-333 Cr |
Short Term Provisions | ₹83 Cr | ₹90 Cr | ₹74 Cr | ₹55 Cr | ₹63 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹5.15 Cr | ₹6.09 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | ₹0.94 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹78 Cr | ₹84 Cr | ₹74 Cr | ₹55 Cr | ₹62 Cr |
Total Current Liabilities | ₹1,405 Cr | ₹1,356 Cr | ₹1,429 Cr | ₹1,459 Cr | ₹1,703 Cr |
Total Liabilities | ₹3,297 Cr | ₹2,975 Cr | ₹2,821 Cr | ₹2,667 Cr | ₹2,816 Cr |
ASSETS | |||||
Gross Block | ₹1,573 Cr | ₹1,409 Cr | ₹1,360 Cr | ₹1,249 Cr | ₹1,222 Cr |
Less: Accumulated Depreciation | ₹939 Cr | ₹878 Cr | ₹828 Cr | ₹771 Cr | ₹723 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹634 Cr | ₹531 Cr | ₹532 Cr | ₹478 Cr | ₹499 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹32 Cr | ₹81 Cr | ₹27 Cr | ₹73 Cr | ₹51 Cr |
Non Current Investments | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr | ₹62 Cr |
Long Term Investment | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr | ₹62 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr | ₹62 Cr |
Long Term Loans & Advances | ₹121 Cr | ₹134 Cr | ₹150 Cr | ₹124 Cr | ₹127 Cr |
Other Non Current Assets | ₹12 Cr | ₹10 Cr | ₹18 Cr | ₹55 Cr | ₹49 Cr |
Total Non-Current Assets | ₹911 Cr | ₹848 Cr | ₹807 Cr | ₹801 Cr | ₹788 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹298 Cr | ₹227 Cr | ₹253 Cr | ₹127 Cr | ₹45 Cr |
Quoted | ₹155 Cr | ₹144 Cr | ₹158 Cr | ₹127 Cr | ₹45 Cr |
Unquoted | ₹143 Cr | ₹83 Cr | ₹95 Cr | - | - |
Inventories | ₹852 Cr | ₹714 Cr | ₹644 Cr | ₹603 Cr | ₹616 Cr |
Raw Materials | ₹289 Cr | ₹245 Cr | ₹201 Cr | ₹166 Cr | ₹174 Cr |
Work-in Progress | ₹271 Cr | ₹242 Cr | ₹224 Cr | ₹231 Cr | ₹216 Cr |
Finished Goods | ₹216 Cr | ₹141 Cr | ₹168 Cr | ₹148 Cr | ₹167 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹14 Cr |
Other Inventory | ₹56 Cr | ₹70 Cr | ₹36 Cr | ₹45 Cr | ₹44 Cr |
Sundry Debtors | ₹524 Cr | ₹488 Cr | ₹515 Cr | ₹464 Cr | ₹490 Cr |
Debtors more than Six months | ₹111 Cr | ₹104 Cr | ₹124 Cr | ₹141 Cr | - |
Debtors Others | ₹422 Cr | ₹392 Cr | ₹400 Cr | ₹332 Cr | ₹503 Cr |
Cash and Bank | ₹293 Cr | ₹253 Cr | ₹164 Cr | ₹175 Cr | ₹321 Cr |
Cash in hand | ₹0.29 Cr | ₹0.35 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.19 Cr |
Balances at Bank | ₹293 Cr | ₹253 Cr | ₹164 Cr | ₹175 Cr | ₹321 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹168 Cr | ₹163 Cr | ₹193 Cr | ₹334 Cr | ₹398 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹6.33 Cr | ₹3.57 Cr | ₹1.50 Cr | ₹0.32 Cr | ₹0.09 Cr |
Prepaid Expenses | ₹38 Cr | ₹24 Cr | ₹25 Cr | ₹30 Cr | ₹25 Cr |
Other current_assets | ₹124 Cr | ₹136 Cr | ₹166 Cr | ₹304 Cr | ₹373 Cr |
Short Term Loans and Advances | ₹251 Cr | ₹282 Cr | ₹245 Cr | ₹163 Cr | ₹159 Cr |
Advances recoverable in cash or in kind | ₹36 Cr | ₹47 Cr | ₹29 Cr | ₹60 Cr | ₹54 Cr |
Advance income tax and TDS | ₹5.26 Cr | ₹5.73 Cr | ₹9.26 Cr | ₹6.58 Cr | ₹6.20 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹210 Cr | ₹229 Cr | ₹207 Cr | ₹97 Cr | ₹98 Cr |
Total Current Assets | ₹2,386 Cr | ₹2,127 Cr | ₹2,014 Cr | ₹1,866 Cr | ₹2,028 Cr |
Net Current Assets (Including Current Investments) | ₹982 Cr | ₹771 Cr | ₹585 Cr | ₹407 Cr | ₹325 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,297 Cr | ₹2,975 Cr | ₹2,821 Cr | ₹2,667 Cr | ₹2,816 Cr |
Contingent Liabilities | ₹190 Cr | ₹201 Cr | ₹206 Cr | ₹273 Cr | ₹268 Cr |
Total Debt | ₹155 Cr | ₹253 Cr | ₹375 Cr | ₹300 Cr | ₹578 Cr |
Book Value | - | 176.79 | 148.27 | 139.11 | 118.76 |
Adjusted Book Value | 216.47 | 176.79 | 148.27 | 139.11 | 118.76 |
Compare Balance Sheet of peers of KIRLOSKAR BROTHERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIRLOSKAR BROTHERS | ₹18,670.1 Cr | 7.3% | 44.6% | 130.8% | Stock Analytics | |
BHARAT ELECTRONICS | ₹224,593.0 Cr | 11.5% | 12.7% | 109.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹86,320.4 Cr | 8.8% | 14.3% | 72.8% | Stock Analytics | |
THERMAX | ₹54,843.5 Cr | 5.2% | -15.3% | 77.1% | Stock Analytics | |
TRIVENI TURBINE | ₹26,552.3 Cr | 19.8% | 21% | 98.8% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,262.8 Cr | 6% | 10.4% | 109.1% | Stock Analytics |
KIRLOSKAR BROTHERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIRLOSKAR BROTHERS | 7.3% |
44.6% |
130.8% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses