MAZAGON DOCK SHIPBUILDERS
|
MAZAGON DOCK SHIPBUILDERS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr |
Equity - Authorised | ₹324 Cr | ₹324 Cr | ₹324 Cr | ₹324 Cr | ₹324 Cr |
Equity - Issued | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr |
Equity Paid Up | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 Cr | ₹202 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 | ₹6,042 Cr | ₹4,558 Cr | ₹3,656 Cr | ₹3,230 Cr | ₹2,858 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Profit & Loss Account Balance | ₹3,653 Cr | ₹2,166 Cr | ₹1,263 Cr | ₹833 Cr | ₹474 Cr |
General Reserves | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr | ₹2,320 Cr |
Other Reserves | ₹68 Cr | ₹73 Cr | ₹73 Cr | ₹77 Cr | ₹63 Cr |
Reserve excluding Revaluation Reserve | ₹6,042 Cr | ₹4,558 Cr | ₹3,656 Cr | ₹3,230 Cr | ₹2,858 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹6,243 Cr | ₹4,760 Cr | ₹3,858 Cr | ₹3,432 Cr | ₹3,059 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹-600 Cr | ₹-450 Cr | ₹-447 Cr | ₹-424 Cr | ₹-415 Cr |
Deferred Tax Assets | ₹664 Cr | ₹514 Cr | ₹511 Cr | ₹489 Cr | ₹485 Cr |
Deferred Tax Liability | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹66 Cr | ₹70 Cr |
Other Long Term Liabilities | ₹128 Cr | ₹134 Cr | ₹146 Cr | ₹172 Cr | ₹191 Cr |
Long Term Trade Payables | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹16 Cr |
Long Term Provisions | ₹425 Cr | ₹411 Cr | ₹565 Cr | ₹730 Cr | ₹1,215 Cr |
Total Non-Current Liabilities | ₹-29 Cr | ₹113 Cr | ₹282 Cr | ₹494 Cr | ₹1,007 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹4,466 Cr | ₹4,463 Cr | ₹6,166 Cr | ₹6,362 Cr | ₹4,728 Cr |
Sundry Creditors | ₹4,466 Cr | ₹4,463 Cr | ₹6,166 Cr | ₹6,362 Cr | ₹4,728 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹17,977 Cr | ₹19,503 Cr | ₹18,904 Cr | ₹14,357 Cr | ₹11,605 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹17,723 Cr | ₹19,333 Cr | ₹18,708 Cr | ₹14,183 Cr | ₹11,437 Cr |
Interest Accrued But Not Due | ₹37 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹23 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹216 Cr | ₹152 Cr | ₹178 Cr | ₹157 Cr | ₹145 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 | ₹191 Cr | ₹174 Cr | ₹115 Cr | ₹70 Cr | ₹127 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.26 Cr | ₹4.26 Cr | ₹4.26 Cr | ₹4.26 Cr | ₹4.26 Cr |
Provision for post retirement benefits | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹7.12 Cr | ₹5.78 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹175 Cr | ₹159 Cr | ₹99 Cr | ₹59 Cr | ₹117 Cr |
Total Current Liabilities | ₹22,634 Cr | ₹24,140 Cr | ₹25,184 Cr | ₹20,789 Cr | ₹16,460 Cr |
Total Liabilities | ₹28,849 Cr | ₹29,013 Cr | ₹29,323 Cr | ₹24,715 Cr | ₹20,526 Cr |
ASSETS | |||||
Gross Block | ₹1,355 Cr | ₹1,494 Cr | ₹1,364 Cr | ₹1,140 Cr | ₹1,101 Cr |
Less: Accumulated Depreciation | ₹517 Cr | ₹469 Cr | ₹399 Cr | ₹334 Cr | ₹265 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹838 Cr | ₹1,024 Cr | ₹965 Cr | ₹807 Cr | ₹836 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹68 Cr | ₹62 Cr | ₹87 Cr | ₹80 Cr | ₹80 Cr |
Non Current Investments | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr | ₹484 Cr |
Long Term Investment | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr | ₹484 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹679 Cr | ₹589 Cr | ₹542 Cr | ₹519 Cr | ₹484 Cr |
Long Term Loans & Advances | ₹1,337 Cr | ₹1,117 Cr | ₹1,056 Cr | ₹1,078 Cr | ₹897 Cr |
Other Non Current Assets | ₹136 Cr | ₹136 Cr | ₹144 Cr | ₹147 Cr | ₹157 Cr |
Total Non-Current Assets | ₹3,061 Cr | ₹2,928 Cr | ₹2,794 Cr | ₹2,631 Cr | ₹2,454 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹5,713 Cr | ₹7,357 Cr | ₹7,700 Cr | ₹5,889 Cr | ₹4,623 Cr |
Raw Materials | ₹91 Cr | ₹83 Cr | ₹117 Cr | ₹113 Cr | ₹123 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹4,899 Cr | ₹6,526 Cr | ₹6,000 Cr | ₹5,571 Cr | ₹3,682 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹22 Cr | ₹20 Cr | ₹22 Cr | ₹18 Cr | ₹20 Cr |
Other Inventory | ₹701 Cr | ₹728 Cr | ₹1,561 Cr | ₹187 Cr | ₹798 Cr |
Sundry Debtors | ₹1,847 Cr | ₹1,002 Cr | ₹1,005 Cr | ₹966 Cr | ₹1,433 Cr |
Debtors more than Six months | ₹230 Cr | ₹233 Cr | ₹77 Cr | ₹298 Cr | - |
Debtors Others | ₹2,079 Cr | ₹1,522 Cr | ₹1,727 Cr | ₹1,260 Cr | ₹1,599 Cr |
Cash and Bank | ₹14,210 Cr | ₹13,286 Cr | ₹11,480 Cr | ₹8,028 Cr | ₹5,798 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹14,210 Cr | ₹13,286 Cr | ₹11,480 Cr | ₹8,028 Cr | ₹5,798 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹312 Cr | ₹226 Cr | ₹145 Cr | ₹148 Cr | ₹191 Cr |
Interest accrued on Investments | ₹308 Cr | ₹221 Cr | ₹141 Cr | ₹132 Cr | ₹163 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹4.20 Cr | ₹4.24 Cr | ₹3.64 Cr | ₹8.53 Cr | ₹2.89 Cr |
Other current_assets | ₹0.07 Cr | ₹1.03 Cr | ₹0.44 Cr | ₹7.54 Cr | ₹25 Cr |
Short Term Loans and Advances | ₹3,706 Cr | ₹4,214 Cr | ₹6,199 Cr | ₹7,053 Cr | ₹6,027 Cr |
Advances recoverable in cash or in kind | ₹3,706 Cr | ₹4,214 Cr | ₹6,199 Cr | ₹7,053 Cr | ₹6,025 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | - | - | - | ₹2.11 Cr |
Total Current Assets | ₹25,788 Cr | ₹26,085 Cr | ₹26,529 Cr | ₹22,084 Cr | ₹18,072 Cr |
Net Current Assets (Including Current Investments) | ₹3,154 Cr | ₹1,945 Cr | ₹1,346 Cr | ₹1,295 Cr | ₹1,612 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹28,849 Cr | ₹29,013 Cr | ₹29,323 Cr | ₹24,715 Cr | ₹20,526 Cr |
Contingent Liabilities | ₹38,549 Cr | ₹28,583 Cr | ₹53,253 Cr | ₹53,693 Cr | ₹46,100 Cr |
Total Debt | - | - | - | - | - |
Book Value | - | 236.01 | 191.27 | 170.15 | 151.69 |
Adjusted Book Value | 309.56 | 236.01 | 191.27 | 170.15 | 151.69 |
Compare Balance Sheet of peers of MAZAGON DOCK SHIPBUILDERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAZAGON DOCK SHIPBUILDERS | ₹90,108.5 Cr | 11.5% | 10% | 116.4% | Stock Analytics | |
COCHIN SHIPYARD | ₹39,543.7 Cr | 16% | 9.9% | 165.6% | Stock Analytics | |
GARDEN REACH SHIPBUILDERS & ENGINEERS | ₹19,115.3 Cr | 20.8% | 10.8% | 91.4% | Stock Analytics |
MAZAGON DOCK SHIPBUILDERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAZAGON DOCK SHIPBUILDERS | 11.5% |
10% |
116.4% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses