OM INFRA
|
OM INFRA Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
Equity Paid Up | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹714 Cr | ₹673 Cr | ₹652 Cr | ₹617 Cr | ₹604 Cr |
Securities Premium | ₹122 Cr | ₹122 Cr | ₹122 Cr | ₹122 Cr | ₹122 Cr |
Capital Reserves | ₹123 Cr | ₹123 Cr | ₹123 Cr | ₹123 Cr | ₹123 Cr |
Profit & Loss Account Balance | ₹436 Cr | ₹390 Cr | ₹381 Cr | ₹347 Cr | ₹333 Cr |
General Reserves | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Other Reserves | ₹7.12 Cr | ₹13 Cr | ₹-0.08 Cr | ₹0.41 Cr | ₹1.19 Cr |
Reserve excluding Revaluation Reserve | ₹714 Cr | ₹673 Cr | ₹652 Cr | ₹617 Cr | ₹604 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹723 Cr | ₹683 Cr | ₹661 Cr | ₹627 Cr | ₹614 Cr |
Minority Interest | ₹46 Cr | ₹46 Cr | ₹-0.13 Cr | ₹1.64 Cr | ₹1.67 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹14 Cr | ₹40 Cr | ₹44 Cr | ₹24 Cr | ₹20 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹18 Cr | ₹41 Cr | ₹52 Cr | ₹42 Cr | ₹35 Cr |
Term Loans - Institutions | ₹5.29 Cr | ₹0.68 Cr | ₹3.99 Cr | ₹0.16 Cr | ₹0.50 Cr |
Other Secured | ₹-9.06 Cr | ₹-1.23 Cr | ₹-12 Cr | ₹-19 Cr | ₹-15 Cr |
Unsecured Loans | ₹0.12 Cr | ₹0.12 Cr | ₹5.67 Cr | ₹15 Cr | ₹2.30 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹6.26 Cr | ₹14 Cr | ₹20 Cr | ₹15 Cr | ₹4.82 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹-6.14 Cr | ₹-14 Cr | ₹-15 Cr | - | ₹-2.52 Cr |
Deferred Tax Assets / Liabilities | ₹44 Cr | ₹22 Cr | ₹8.42 Cr | ₹16 Cr | ₹7.89 Cr |
Deferred Tax Assets | ₹0.36 Cr | - | ₹2.81 Cr | ₹1.67 Cr | ₹0.54 Cr |
Deferred Tax Liability | ₹44 Cr | ₹22 Cr | ₹11 Cr | ₹18 Cr | ₹8.42 Cr |
Other Long Term Liabilities | ₹12 Cr | ₹11 Cr | ₹31 Cr | ₹42 Cr | ₹40 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.74 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹0.96 Cr | ₹0.06 Cr |
Total Non-Current Liabilities | ₹71 Cr | ₹75 Cr | ₹90 Cr | ₹98 Cr | ₹70 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹101 Cr | ₹179 Cr | ₹111 Cr | ₹81 Cr | ₹54 Cr |
Sundry Creditors | ₹101 Cr | ₹179 Cr | ₹111 Cr | ₹81 Cr | ₹54 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹454 Cr | ₹472 Cr | ₹268 Cr | ₹292 Cr | ₹308 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹132 Cr | ₹180 Cr | ₹216 Cr | ₹197 Cr | ₹181 Cr |
Interest Accrued But Not Due | - | - | ₹0.33 Cr | ₹0.07 Cr | ₹0.27 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | ₹5.68 Cr |
Other Liabilities | ₹323 Cr | ₹292 Cr | ₹52 Cr | ₹96 Cr | ₹120 Cr |
Short Term Borrowings | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr | ₹72 Cr |
Secured ST Loans repayable on Demands | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr | ₹72 Cr |
Working Capital Loans- Sec | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr | ₹72 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-60 Cr | ₹-85 Cr | ₹-64 Cr | ₹-73 Cr | ₹-72 Cr |
Short Term Provisions | ₹0.33 Cr | ₹0.34 Cr | ₹4.44 Cr | ₹1.51 Cr | ₹0.59 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹4.18 Cr | ₹1.11 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.33 Cr | ₹0.34 Cr | ₹0.26 Cr | ₹0.40 Cr | ₹0.59 Cr |
Total Current Liabilities | ₹616 Cr | ₹737 Cr | ₹448 Cr | ₹448 Cr | ₹435 Cr |
Total Liabilities | ₹1,456 Cr | ₹1,540 Cr | ₹1,199 Cr | ₹1,174 Cr | ₹1,120 Cr |
ASSETS | |||||
Gross Block | ₹502 Cr | ₹498 Cr | ₹141 Cr | ₹125 Cr | ₹124 Cr |
Less: Accumulated Depreciation | ₹55 Cr | ₹50 Cr | ₹46 Cr | ₹42 Cr | ₹35 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹447 Cr | ₹448 Cr | ₹95 Cr | ₹83 Cr | ₹89 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.98 Cr | ₹11 Cr | ₹8.96 Cr | ₹3.75 Cr | ₹5.08 Cr |
Non Current Investments | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr | ₹77 Cr |
Long Term Investment | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr | ₹77 Cr |
Quoted | ₹0.16 Cr | ₹0.59 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr |
Unquoted | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr | ₹77 Cr |
Long Term Loans & Advances | ₹31 Cr | ₹23 Cr | ₹22 Cr | ₹34 Cr | ₹33 Cr |
Other Non Current Assets | ₹16 Cr | ₹0.38 Cr | ₹0.22 Cr | ₹0.45 Cr | ₹17 Cr |
Total Non-Current Assets | ₹598 Cr | ₹584 Cr | ₹257 Cr | ₹256 Cr | ₹273 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹457 Cr | ₹544 Cr | ₹659 Cr | ₹594 Cr | ₹547 Cr |
Raw Materials | ₹9.58 Cr | ₹13 Cr | ₹7.57 Cr | ₹9.96 Cr | ₹7.66 Cr |
Work-in Progress | ₹95 Cr | ₹123 Cr | ₹644 Cr | ₹578 Cr | ₹526 Cr |
Finished Goods | ₹351 Cr | ₹406 Cr | ₹5.96 Cr | ₹5.20 Cr | ₹13 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.19 Cr | ₹0.21 Cr | ₹0.23 Cr | ₹0.03 Cr | ₹0.02 Cr |
Other Inventory | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr |
Sundry Debtors | ₹236 Cr | ₹242 Cr | ₹86 Cr | ₹109 Cr | ₹98 Cr |
Debtors more than Six months | ₹133 Cr | ₹76 Cr | ₹57 Cr | ₹56 Cr | ₹4.53 Cr |
Debtors Others | ₹106 Cr | ₹168 Cr | ₹30 Cr | ₹54 Cr | ₹95 Cr |
Cash and Bank | ₹82 Cr | ₹75 Cr | ₹44 Cr | ₹49 Cr | ₹37 Cr |
Cash in hand | ₹0.17 Cr | ₹0.14 Cr | ₹0.23 Cr | ₹0.16 Cr | ₹0.17 Cr |
Balances at Bank | ₹82 Cr | ₹75 Cr | ₹44 Cr | ₹48 Cr | ₹37 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹42 Cr | ₹3.23 Cr | ₹2.20 Cr | ₹31 Cr | ₹31 Cr |
Interest accrued on Investments | ₹0.78 Cr | ₹0.90 Cr | ₹0.46 Cr | ₹1.01 Cr | ₹0.27 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.24 Cr | ₹2.33 Cr | ₹1.74 Cr | ₹4.64 Cr | ₹13 Cr |
Other current_assets | ₹39 Cr | - | - | ₹26 Cr | ₹18 Cr |
Short Term Loans and Advances | ₹41 Cr | ₹92 Cr | ₹151 Cr | ₹135 Cr | ₹134 Cr |
Advances recoverable in cash or in kind | ₹9.45 Cr | ₹53 Cr | ₹19 Cr | ₹16 Cr | ₹23 Cr |
Advance income tax and TDS | ₹19 Cr | ₹15 Cr | ₹6.09 Cr | ₹2.38 Cr | ₹2.88 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹12 Cr | ₹24 Cr | ₹125 Cr | ₹117 Cr | ₹108 Cr |
Total Current Assets | ₹858 Cr | ₹955 Cr | ₹942 Cr | ₹918 Cr | ₹847 Cr |
Net Current Assets (Including Current Investments) | ₹242 Cr | ₹218 Cr | ₹494 Cr | ₹470 Cr | ₹412 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,456 Cr | ₹1,540 Cr | ₹1,199 Cr | ₹1,174 Cr | ₹1,120 Cr |
Contingent Liabilities | ₹243 Cr | ₹250 Cr | ₹277 Cr | ₹536 Cr | ₹1,052 Cr |
Total Debt | ₹90 Cr | ₹147 Cr | ₹138 Cr | ₹131 Cr | ₹118 Cr |
Book Value | 75.11 | 70.88 | 68.65 | 65.11 | 63.74 |
Adjusted Book Value | 75.11 | 70.88 | 68.65 | 65.11 | 63.74 |
Compare Balance Sheet of peers of OM INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
OM INFRA | ₹1,602.0 Cr | -1% | 31.8% | 38.8% | Stock Analytics | |
LARSEN & TOUBRO | ₹499,255.0 Cr | -6.4% | 4.3% | 6.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹90,281.4 Cr | -7.9% | 2.7% | 145.5% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹83,046.4 Cr | -6.3% | 2.4% | 3% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,347.4 Cr | -5.3% | 20.5% | 32.8% | Stock Analytics | |
IRCON INTERNATIONAL | ₹20,522.1 Cr | -5.2% | 17.4% | 22.4% | Stock Analytics |
OM INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
OM INFRA | -1% |
31.8% |
38.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses