MAHESHWARI LOGISTICS
|
MAHESHWARI LOGISTICS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹16 Cr |
Equity - Issued | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 Cr |
Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 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 | - | - | - | - | - |
Total Reserves | ₹151 Cr | ₹137 Cr | ₹125 Cr | ₹109 Cr | ₹115 Cr |
Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹41 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹127 Cr | ₹113 Cr | ₹100 Cr | ₹83 Cr | ₹73 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-3.16 Cr | ₹-3.00 Cr | ₹-1.49 Cr | ₹-0.01 Cr | ₹0.00 Cr |
Reserve excluding Revaluation Reserve | ₹151 Cr | ₹137 Cr | ₹125 Cr | ₹109 Cr | ₹115 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹180 Cr | ₹167 Cr | ₹155 Cr | ₹139 Cr | ₹129 Cr |
Minority Interest | ₹0.98 Cr | ₹0.43 Cr | ₹-0.06 Cr | ₹0.02 Cr | ₹0.01 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹89 Cr | ₹91 Cr | ₹90 Cr | ₹74 Cr | ₹64 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹83 Cr | ₹80 Cr | ₹90 Cr | ₹74 Cr | ₹12 Cr |
Term Loans - Institutions | ₹6.07 Cr | ₹11 Cr | - | ₹0.14 Cr | ₹52 Cr |
Other Secured | - | - | - | - | - |
Unsecured Loans | ₹8.23 Cr | - | - | ₹6.25 Cr | ₹10 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 | ₹8.00 Cr | - | - | ₹0.25 Cr | ₹0.57 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹6.01 Cr | ₹9.80 Cr |
Other Unsecured Loan | ₹0.23 Cr | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹8.85 Cr | ₹8.23 Cr | ₹7.24 Cr | ₹6.51 Cr | ₹5.69 Cr |
Deferred Tax Assets | - | ₹0.07 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.43 Cr |
Deferred Tax Liability | ₹8.85 Cr | ₹8.30 Cr | ₹7.36 Cr | ₹6.64 Cr | ₹6.12 Cr |
Other Long Term Liabilities | ₹0.19 Cr | ₹0.58 Cr | ₹1.40 Cr | ₹3.49 Cr | ₹3.87 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹107 Cr | ₹100 Cr | ₹99 Cr | ₹90 Cr | ₹84 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹88 Cr | ₹81 Cr | ₹77 Cr | ₹68 Cr | ₹66 Cr |
Sundry Creditors | ₹88 Cr | ₹81 Cr | ₹77 Cr | ₹68 Cr | ₹66 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹52 Cr | ₹44 Cr | ₹41 Cr | ₹30 Cr | ₹22 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹6.07 Cr | ₹4.42 Cr | ₹0.69 Cr | ₹2.94 Cr | ₹0.25 Cr |
Interest Accrued But Not Due | ₹0.24 Cr | ₹0.12 Cr | ₹0.07 Cr | ₹1.00 Cr | ₹1.25 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹46 Cr | ₹40 Cr | ₹40 Cr | ₹26 Cr | ₹20 Cr |
Short Term Borrowings | ₹114 Cr | ₹87 Cr | ₹58 Cr | ₹41 Cr | ₹53 Cr |
Secured ST Loans repayable on Demands | ₹96 Cr | ₹63 Cr | ₹58 Cr | ₹41 Cr | ₹53 Cr |
Working Capital Loans- Sec | ₹18 Cr | ₹7.71 Cr | ₹9.74 Cr | ₹41 Cr | ₹51 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹0.32 Cr | ₹16 Cr | ₹-9.74 Cr | ₹-41 Cr | ₹-51 Cr |
Short Term Provisions | ₹3.89 Cr | - | - | - | ₹6.17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹3.89 Cr | - | - | - | ₹3.77 Cr |
Provision for post retirement benefits | - | - | - | - | ₹1.47 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | - | - | - | - | ₹0.93 Cr |
Total Current Liabilities | ₹259 Cr | ₹212 Cr | ₹175 Cr | ₹139 Cr | ₹147 Cr |
Total Liabilities | ₹547 Cr | ₹479 Cr | ₹429 Cr | ₹368 Cr | ₹361 Cr |
ASSETS | |||||
Gross Block | ₹228 Cr | ₹177 Cr | ₹169 Cr | ₹157 Cr | ₹157 Cr |
Less: Accumulated Depreciation | ₹80 Cr | ₹70 Cr | ₹59 Cr | ₹48 Cr | ₹40 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹149 Cr | ₹107 Cr | ₹110 Cr | ₹109 Cr | ₹117 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹27 Cr | ₹36 Cr | ₹13 Cr | ₹2.93 Cr | ₹1.36 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹24 Cr | ₹23 Cr | ₹26 Cr | ₹11 Cr | ₹20 Cr |
Other Non Current Assets | ₹0.27 Cr | ₹0.17 Cr | ₹0.33 Cr | ₹0.12 Cr | ₹0.09 Cr |
Total Non-Current Assets | ₹201 Cr | ₹167 Cr | ₹151 Cr | ₹125 Cr | ₹139 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹4.29 Cr | ₹3.59 Cr | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹4.29 Cr | ₹3.59 Cr | - | - | - |
Inventories | ₹135 Cr | ₹111 Cr | ₹89 Cr | ₹80 Cr | ₹63 Cr |
Raw Materials | ₹99 Cr | ₹95 Cr | ₹74 Cr | ₹59 Cr | ₹35 Cr |
Work-in Progress | ₹32 Cr | ₹0.79 Cr | - | - | - |
Finished Goods | ₹3.04 Cr | ₹6.46 Cr | ₹4.59 Cr | ₹4.05 Cr | ₹2.31 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹0.83 Cr | ₹8.10 Cr | ₹11 Cr | ₹17 Cr | ₹26 Cr |
Sundry Debtors | ₹146 Cr | ₹142 Cr | ₹134 Cr | ₹120 Cr | ₹116 Cr |
Debtors more than Six months | ₹13 Cr | ₹16 Cr | ₹7.25 Cr | ₹26 Cr | - |
Debtors Others | ₹133 Cr | ₹126 Cr | ₹127 Cr | ₹94 Cr | ₹116 Cr |
Cash and Bank | ₹23 Cr | ₹16 Cr | ₹16 Cr | ₹27 Cr | ₹15 Cr |
Cash in hand | ₹1.29 Cr | ₹1.74 Cr | ₹1.15 Cr | ₹18 Cr | ₹5.26 Cr |
Balances at Bank | ₹22 Cr | ₹15 Cr | ₹15 Cr | ₹8.94 Cr | ₹9.25 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹1.93 Cr | ₹1.62 Cr | ₹0.84 Cr | ₹1.50 Cr | ₹1.53 Cr |
Interest accrued on Investments | ₹0.47 Cr | ₹0.24 Cr | ₹0.04 Cr | ₹0.05 Cr | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | ₹0.04 Cr |
Prepaid Expenses | ₹1.46 Cr | ₹1.38 Cr | ₹0.77 Cr | ₹0.93 Cr | ₹0.82 Cr |
Other current_assets | - | - | ₹0.03 Cr | ₹0.53 Cr | ₹0.67 Cr |
Short Term Loans and Advances | ₹36 Cr | ₹37 Cr | ₹37 Cr | ₹14 Cr | ₹27 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹22 Cr | ₹23 Cr | ₹2.96 Cr | ₹12 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹20 Cr | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹15 Cr |
Total Current Assets | ₹346 Cr | ₹312 Cr | ₹278 Cr | ₹243 Cr | ₹223 Cr |
Net Current Assets (Including Current Investments) | ₹87 Cr | ₹99 Cr | ₹103 Cr | ₹104 Cr | ₹75 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹547 Cr | ₹479 Cr | ₹429 Cr | ₹368 Cr | ₹361 Cr |
Contingent Liabilities | ₹35 Cr | ₹12 Cr | ₹15 Cr | ₹12 Cr | ₹8.21 Cr |
Total Debt | ₹248 Cr | ₹205 Cr | ₹175 Cr | ₹138 Cr | ₹144 Cr |
Book Value | 60.87 | 56.28 | 52.23 | 46.88 | 87.46 |
Adjusted Book Value | 60.87 | 56.28 | 52.23 | 46.88 | 43.73 |
Compare Balance Sheet of peers of MAHESHWARI LOGISTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAHESHWARI LOGISTICS | ₹180.0 Cr | -2.1% | 2.3% | -24.5% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹47,305.6 Cr | -1.6% | -2.9% | -7.6% | Stock Analytics | |
AEGIS LOGISTICS | ₹28,143.2 Cr | 6.1% | -2.5% | 123% | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹8,724.4 Cr | 1.3% | 5.2% | 37.7% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹7,483.7 Cr | -5% | -4% | -13.9% | Stock Analytics | |
ALLCARGO LOGISTICS | ₹4,853.0 Cr | -6% | -6% | -29.4% | Stock Analytics |
MAHESHWARI LOGISTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAHESHWARI LOGISTICS | -2.1% |
2.3% |
-24.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses