MASTEK
|
MASTEK Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
| Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Issued | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
| Equity Paid Up | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹25 Cr | ₹22 Cr | ₹15 Cr | ₹26 Cr | ₹26 Cr |
| Total Reserves | ₹2,422 Cr | ₹2,050 Cr | ₹1,653 Cr | ₹1,030 Cr | ₹819 Cr |
| Securities Premium | ₹446 Cr | ₹439 Cr | ₹395 Cr | ₹330 Cr | ₹48 Cr |
| Capital Reserves | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
| Profit & Loss Account Balance | ₹1,817 Cr | ₹1,500 Cr | ₹1,712 Cr | ₹1,396 Cr | ₹1,078 Cr |
| General Reserves | ₹4.57 Cr | ₹4.20 Cr | ₹3.84 Cr | ₹3.62 Cr | ₹3.62 Cr |
| Other Reserves | ₹155 Cr | ₹106 Cr | ₹-458 Cr | ₹-699 Cr | ₹-310 Cr |
| Reserve excluding Revaluation Reserve | ₹2,422 Cr | ₹2,050 Cr | ₹1,653 Cr | ₹1,030 Cr | ₹819 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,462 Cr | ₹2,087 Cr | ₹1,683 Cr | ₹1,071 Cr | ₹859 Cr |
| Minority Interest | - | - | ₹91 Cr | ₹150 Cr | ₹182 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹379 Cr | ₹313 Cr | ₹269 Cr | ₹121 Cr | ₹190 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹376 Cr | ₹309 Cr | ₹267 Cr | ₹118 Cr | ₹189 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹3.05 Cr | ₹3.87 Cr | ₹2.52 Cr | ₹2.70 Cr | ₹1.33 Cr |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-141 Cr | ₹-74 Cr | ₹-75 Cr | ₹-49 Cr | ₹-35 Cr |
| Deferred Tax Assets | ₹151 Cr | ₹97 Cr | ₹93 Cr | ₹64 Cr | ₹48 Cr |
| Deferred Tax Liability | ₹9.47 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr |
| Other Long Term Liabilities | ₹17 Cr | ₹120 Cr | ₹299 Cr | ₹245 Cr | ₹291 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹52 Cr | ₹40 Cr | ₹34 Cr | ₹27 Cr | ₹24 Cr |
| Total Non-Current Liabilities | ₹306 Cr | ₹400 Cr | ₹526 Cr | ₹344 Cr | ₹470 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹256 Cr | ₹220 Cr | ₹183 Cr | ₹187 Cr | ₹31 Cr |
| Sundry Creditors | ₹256 Cr | ₹220 Cr | ₹183 Cr | ₹187 Cr | ₹31 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹603 Cr | ₹808 Cr | ₹457 Cr | ₹575 Cr | ₹635 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.67 Cr | ₹2.35 Cr | ₹0.98 Cr | ₹0.40 Cr | ₹70 Cr |
| Interest Accrued But Not Due | - | - | - | ₹0.39 Cr | ₹2.24 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹601 Cr | ₹806 Cr | ₹456 Cr | ₹574 Cr | ₹563 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹80 Cr | ₹62 Cr | ₹95 Cr | ₹90 Cr | ₹66 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹40 Cr | ₹30 Cr | ₹62 Cr | ₹62 Cr | ₹43 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹40 Cr | ₹32 Cr | ₹33 Cr | ₹28 Cr | ₹23 Cr |
| Total Current Liabilities | ₹938 Cr | ₹1,090 Cr | ₹736 Cr | ₹852 Cr | ₹732 Cr |
| Total Liabilities | ₹3,707 Cr | ₹3,578 Cr | ₹3,036 Cr | ₹2,418 Cr | ₹2,243 Cr |
| ASSETS | |||||
| Gross Block | ₹2,258 Cr | ₹2,313 Cr | ₹2,056 Cr | ₹1,086 Cr | ₹1,012 Cr |
| Less: Accumulated Depreciation | ₹427 Cr | ₹363 Cr | ₹316 Cr | ₹249 Cr | ₹210 Cr |
| Less: Impairment of Assets | ₹13 Cr | - | - | - | - |
| Net Block | ₹1,818 Cr | ₹1,950 Cr | ₹1,740 Cr | ₹837 Cr | ₹802 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.81 Cr | ₹0.94 Cr | ₹6.66 Cr | ₹4.35 Cr | ₹1.54 Cr |
| Non Current Investments | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹41 Cr |
| Long Term Investment | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹41 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹41 Cr |
| Long Term Loans & Advances | ₹39 Cr | ₹48 Cr | ₹26 Cr | ₹35 Cr | ₹27 Cr |
| Other Non Current Assets | ₹5.38 Cr | ₹18 Cr | ₹9.91 Cr | ₹11 Cr | ₹0.35 Cr |
| Total Non-Current Assets | ₹1,881 Cr | ₹2,034 Cr | ₹1,796 Cr | ₹903 Cr | ₹877 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹161 Cr | ₹77 Cr | ₹56 Cr | ₹15 Cr | ₹193 Cr |
| Quoted | ₹161 Cr | ₹77 Cr | - | - | - |
| Unquoted | - | ₹0.53 Cr | ₹56 Cr | ₹15 Cr | ₹193 Cr |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹738 Cr | ₹561 Cr | ₹507 Cr | ₹436 Cr | ₹375 Cr |
| Debtors more than Six months | ₹66 Cr | ₹72 Cr | ₹64 Cr | ₹40 Cr | ₹33 Cr |
| Debtors Others | ₹743 Cr | ₹541 Cr | ₹509 Cr | ₹435 Cr | ₹373 Cr |
| Cash and Bank | ₹461 Cr | ₹383 Cr | ₹208 Cr | ₹767 Cr | ₹608 Cr |
| Cash in hand | ₹0.18 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.23 Cr | ₹0.52 Cr |
| Balances at Bank | ₹461 Cr | ₹382 Cr | ₹208 Cr | ₹767 Cr | ₹608 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹129 Cr | ₹98 Cr | ₹59 Cr | ₹58 Cr | ₹36 Cr |
| Interest accrued on Investments | - | - | - | ₹1.32 Cr | ₹1.73 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.75 Cr |
| Prepaid Expenses | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹10 Cr |
| Other current_assets | ₹115 Cr | ₹85 Cr | ₹44 Cr | ₹41 Cr | ₹23 Cr |
| Short Term Loans and Advances | ₹337 Cr | ₹424 Cr | ₹410 Cr | ₹240 Cr | ₹153 Cr |
| Advances recoverable in cash or in kind | ₹337 Cr | ₹413 Cr | ₹378 Cr | ₹214 Cr | ₹135 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-0.22 Cr | ₹11 Cr | ₹32 Cr | ₹26 Cr | ₹18 Cr |
| Total Current Assets | ₹1,826 Cr | ₹1,544 Cr | ₹1,240 Cr | ₹1,515 Cr | ₹1,365 Cr |
| Net Current Assets (Including Current Investments) | ₹887 Cr | ₹454 Cr | ₹505 Cr | ₹663 Cr | ₹634 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,707 Cr | ₹3,578 Cr | ₹3,036 Cr | ₹2,418 Cr | ₹2,243 Cr |
| Contingent Liabilities | ₹15 Cr | ₹15 Cr | ₹9.41 Cr | ₹9.41 Cr | ₹9.41 Cr |
| Total Debt | ₹555 Cr | ₹487 Cr | ₹372 Cr | ₹190 Cr | ₹260 Cr |
| Book Value | 787.84 | 669.69 | 546.58 | 348.21 | 329.68 |
| Adjusted Book Value | 787.84 | 669.69 | 546.58 | 348.21 | 329.68 |
Compare Balance Sheet of peers of MASTEK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MASTEK | ₹6,819.8 Cr | 7.9% | -0.6% | -22.5% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,116,020.0 Cr | 2.3% | 1.6% | -23.7% | Stock Analytics | |
| INFOSYS | ₹625,154.0 Cr | 3% | 0.7% | -17.6% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹416,222.0 Cr | 2.5% | 6.3% | -16.4% | Stock Analytics | |
| WIPRO | ₹255,702.0 Cr | 1.1% | -0.3% | -10.9% | Stock Analytics | |
| TECH MAHINDRA | ₹143,313.0 Cr | 1.3% | 0.7% | -14.3% | Stock Analytics | |
MASTEK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MASTEK | 7.9% |
-0.6% |
-22.5% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses