OMAXE
|
OMAXE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 Cr |
Equity - Authorised | ₹210 Cr | ₹210 Cr | ₹210 Cr | ₹210 Cr | ₹210 Cr |
Equity - Issued | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 Cr |
Equity Paid Up | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 Cr | ₹183 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 | ₹298 Cr | ₹715 Cr | ₹1,062 Cr | ₹1,222 Cr | ₹1,456 Cr |
Securities Premium | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr |
Capital Reserves | ₹0.08 Cr | ₹0.08 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.20 Cr |
Profit & Loss Account Balance | ₹-810 Cr | ₹-407 Cr | ₹-59 Cr | ₹100 Cr | ₹336 Cr |
General Reserves | ₹396 Cr | ₹396 Cr | ₹396 Cr | ₹396 Cr | ₹396 Cr |
Other Reserves | ₹212 Cr | ₹227 Cr | ₹226 Cr | ₹226 Cr | ₹225 Cr |
Reserve excluding Revaluation Reserve | ₹298 Cr | ₹715 Cr | ₹1,062 Cr | ₹1,222 Cr | ₹1,456 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹480 Cr | ₹898 Cr | ₹1,245 Cr | ₹1,405 Cr | ₹1,639 Cr |
Minority Interest | ₹8.50 Cr | ₹12 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹377 Cr | ₹661 Cr | ₹431 Cr | ₹783 Cr | ₹828 Cr |
Non Convertible Debentures | ₹50 Cr | ₹470 Cr | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹219 Cr | ₹19 Cr | ₹214 Cr | ₹399 Cr | ₹305 Cr |
Term Loans - Institutions | ₹301 Cr | ₹390 Cr | ₹602 Cr | ₹725 Cr | ₹520 Cr |
Other Secured | ₹-194 Cr | ₹-218 Cr | ₹-385 Cr | ₹-341 Cr | ₹3.19 Cr |
Unsecured Loans | ₹121 Cr | ₹101 Cr | ₹85 Cr | ₹87 Cr | ₹96 Cr |
Fixed Deposits - Public | - | - | ₹14 Cr | ₹31 Cr | ₹31 Cr |
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 | - | - | - | - | ₹1.90 Cr |
Other Unsecured Loan | ₹121 Cr | ₹101 Cr | ₹71 Cr | ₹55 Cr | ₹63 Cr |
Deferred Tax Assets / Liabilities | ₹-531 Cr | ₹-425 Cr | ₹-317 Cr | ₹-280 Cr | ₹-210 Cr |
Deferred Tax Assets | ₹616 Cr | ₹514 Cr | ₹407 Cr | ₹372 Cr | ₹303 Cr |
Deferred Tax Liability | ₹85 Cr | ₹89 Cr | ₹90 Cr | ₹92 Cr | ₹93 Cr |
Other Long Term Liabilities | ₹500 Cr | ₹174 Cr | ₹236 Cr | ₹260 Cr | ₹223 Cr |
Long Term Trade Payables | ₹120 Cr | ₹222 Cr | ₹172 Cr | ₹47 Cr | ₹129 Cr |
Long Term Provisions | ₹33 Cr | ₹31 Cr | ₹29 Cr | ₹80 Cr | ₹82 Cr |
Total Non-Current Liabilities | ₹620 Cr | ₹763 Cr | ₹636 Cr | ₹976 Cr | ₹1,146 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,138 Cr | ₹1,194 Cr | ₹1,003 Cr | ₹1,076 Cr | ₹1,222 Cr |
Sundry Creditors | ₹1,138 Cr | ₹1,194 Cr | ₹1,003 Cr | ₹1,076 Cr | ₹1,222 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹11,032 Cr | ₹10,259 Cr | ₹8,627 Cr | ₹7,191 Cr | ₹6,222 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹9,536 Cr | ₹8,845 Cr | ₹7,127 Cr | ₹5,740 Cr | ₹4,933 Cr |
Interest Accrued But Not Due | ₹832 Cr | ₹796 Cr | ₹656 Cr | ₹64 Cr | ₹521 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹665 Cr | ₹618 Cr | ₹844 Cr | ₹1,387 Cr | ₹768 Cr |
Short Term Borrowings | ₹19 Cr | ₹16 Cr | ₹80 Cr | ₹158 Cr | ₹155 Cr |
Secured ST Loans repayable on Demands | ₹3.50 Cr | ₹0.82 Cr | ₹11 Cr | ₹68 Cr | ₹97 Cr |
Working Capital Loans- Sec | - | - | ₹10 Cr | ₹63 Cr | ₹97 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹0.26 Cr | ₹0.26 Cr | ₹48 Cr | ₹68 Cr | ₹1.56 Cr |
Other Unsecured Loans | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹-41 Cr | ₹-41 Cr |
Short Term Provisions | ₹5.52 Cr | ₹3.88 Cr | ₹6.21 Cr | ₹2.37 Cr | ₹2.24 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.60 Cr | ₹0.88 Cr | ₹3.20 Cr | ₹1.19 Cr | ₹0.58 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.92 Cr | ₹3.00 Cr | ₹3.01 Cr | ₹1.18 Cr | ₹1.66 Cr |
Total Current Liabilities | ₹12,194 Cr | ₹11,473 Cr | ₹9,716 Cr | ₹8,427 Cr | ₹7,601 Cr |
Total Liabilities | ₹13,303 Cr | ₹13,146 Cr | ₹11,612 Cr | ₹10,826 Cr | ₹10,403 Cr |
ASSETS | |||||
Gross Block | ₹686 Cr | ₹667 Cr | ₹683 Cr | ₹725 Cr | ₹799 Cr |
Less: Accumulated Depreciation | ₹121 Cr | ₹85 Cr | ₹56 Cr | ₹53 Cr | ₹52 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹565 Cr | ₹582 Cr | ₹627 Cr | ₹671 Cr | ₹747 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹29 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Long Term Investment | ₹29 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Quoted | - | - | ₹0.02 Cr | ₹0.11 Cr | ₹0.08 Cr |
Unquoted | ₹29 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Long Term Loans & Advances | ₹188 Cr | ₹158 Cr | ₹177 Cr | ₹229 Cr | ₹255 Cr |
Other Non Current Assets | ₹62 Cr | ₹95 Cr | ₹60 Cr | ₹23 Cr | ₹23 Cr |
Total Non-Current Assets | ₹844 Cr | ₹849 Cr | ₹877 Cr | ₹936 Cr | ₹1,038 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹10,509 Cr | ₹10,430 Cr | ₹9,267 Cr | ₹8,593 Cr | ₹8,235 Cr |
Raw Materials | ₹1,403 Cr | ₹1,133 Cr | ₹897 Cr | ₹799 Cr | ₹716 Cr |
Work-in Progress | ₹33 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr | ₹21 Cr |
Finished Goods | ₹719 Cr | ₹574 Cr | ₹488 Cr | ₹469 Cr | ₹478 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹8,354 Cr | ₹8,698 Cr | ₹7,858 Cr | ₹7,302 Cr | ₹7,019 Cr |
Sundry Debtors | ₹358 Cr | ₹385 Cr | ₹384 Cr | ₹388 Cr | ₹342 Cr |
Debtors more than Six months | ₹81 Cr | ₹106 Cr | ₹113 Cr | ₹115 Cr | - |
Debtors Others | ₹279 Cr | ₹280 Cr | ₹272 Cr | ₹273 Cr | ₹343 Cr |
Cash and Bank | ₹540 Cr | ₹493 Cr | ₹301 Cr | ₹275 Cr | ₹203 Cr |
Cash in hand | ₹9.63 Cr | ₹7.66 Cr | ₹4.81 Cr | ₹4.49 Cr | ₹6.38 Cr |
Balances at Bank | ₹513 Cr | ₹480 Cr | ₹259 Cr | ₹260 Cr | ₹195 Cr |
Other cash and bank balances | ₹18 Cr | ₹5.71 Cr | ₹37 Cr | ₹10 Cr | ₹1.50 Cr |
Other Current Assets | ₹64 Cr | ₹12 Cr | ₹11 Cr | ₹9.24 Cr | ₹12 Cr |
Interest accrued on Investments | ₹2.16 Cr | ₹3.12 Cr | ₹1.33 Cr | ₹0.74 Cr | ₹1.67 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹7.95 Cr | ₹7.19 Cr | ₹6.80 Cr | ₹4.21 Cr | ₹4.62 Cr |
Other current_assets | ₹54 Cr | ₹1.95 Cr | ₹3.12 Cr | ₹4.29 Cr | ₹5.46 Cr |
Short Term Loans and Advances | ₹988 Cr | ₹977 Cr | ₹771 Cr | ₹625 Cr | ₹574 Cr |
Advances recoverable in cash or in kind | ₹882 Cr | ₹893 Cr | ₹688 Cr | ₹523 Cr | ₹478 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹106 Cr | ₹84 Cr | ₹82 Cr | ₹102 Cr | ₹96 Cr |
Total Current Assets | ₹12,458 Cr | ₹12,298 Cr | ₹10,735 Cr | ₹9,889 Cr | ₹9,366 Cr |
Net Current Assets (Including Current Investments) | ₹264 Cr | ₹825 Cr | ₹1,019 Cr | ₹1,462 Cr | ₹1,765 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹13,303 Cr | ₹13,146 Cr | ₹11,612 Cr | ₹10,826 Cr | ₹10,403 Cr |
Contingent Liabilities | ₹2,257 Cr | ₹652 Cr | ₹614 Cr | ₹744 Cr | ₹527 Cr |
Total Debt | ₹729 Cr | ₹1,022 Cr | ₹1,008 Cr | ₹1,396 Cr | ₹1,490 Cr |
Book Value | 26.27 | 49.11 | 68.07 | 76.80 | 89.59 |
Adjusted Book Value | 26.27 | 49.11 | 68.07 | 76.80 | 89.59 |
Compare Balance Sheet of peers of OMAXE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
OMAXE | ₹1,982.1 Cr | -4.8% | 8.6% | 48.6% | Stock Analytics | |
DLF | ₹207,468.0 Cr | -3% | 1.3% | 21.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹140,842.0 Cr | -4.3% | 10.7% | 51.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,962.3 Cr | -4.3% | -1.6% | 46.1% | Stock Analytics | |
OBEROI REALTY | ₹84,488.4 Cr | 1.6% | 17.5% | 64.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹61,796.1 Cr | 3.3% | 5.2% | 53.9% | Stock Analytics |
OMAXE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
OMAXE | -4.8% |
8.6% |
48.6% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses