ROTO PUMPS
|
ROTO PUMPS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹6.28 Cr | ₹6.28 Cr | ₹3.14 Cr | ₹3.14 Cr | ₹3.09 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹6.28 Cr | ₹6.30 Cr | ₹3.15 Cr | ₹3.15 Cr | ₹3.10 Cr |
| Equity Paid Up | ₹6.28 Cr | ₹6.28 Cr | ₹3.14 Cr | ₹3.14 Cr | ₹3.09 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹215 Cr | ₹189 Cr | ₹159 Cr | ₹131 Cr | ₹100 Cr |
| Securities Premium | ₹5.08 Cr | ₹5.08 Cr | ₹8.22 Cr | ₹8.22 Cr | ₹4.72 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹204 Cr | ₹178 Cr | ₹145 Cr | ₹117 Cr | ₹90 Cr |
| General Reserves | ₹5.58 Cr | ₹5.58 Cr | ₹5.58 Cr | ₹5.58 Cr | ₹5.58 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹215 Cr | ₹189 Cr | ₹159 Cr | ₹131 Cr | ₹100 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹221 Cr | ₹195 Cr | ₹162 Cr | ₹134 Cr | ₹103 Cr |
| Minority Interest | ₹1.28 Cr | ₹1.12 Cr | ₹0.83 Cr | ₹0.70 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹2.72 Cr | ₹1.91 Cr | ₹1.68 Cr | ₹0.12 Cr | ₹0.25 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2.20 Cr | ₹1.27 Cr | ₹1.18 Cr | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹0.52 Cr | ₹0.65 Cr | ₹0.49 Cr | ₹0.12 Cr | ₹0.25 Cr |
| Unsecured Loans | ₹0.05 Cr | ₹0.15 Cr | ₹0.24 Cr | ₹0.33 Cr | ₹0.50 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 | ₹0.15 Cr | ₹0.25 Cr | ₹0.34 Cr | ₹0.43 Cr | ₹0.50 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-0.11 Cr | ₹-0.11 Cr | ₹-0.11 Cr | ₹-0.11 Cr | - |
| Deferred Tax Assets / Liabilities | ₹-2.01 Cr | ₹-1.21 Cr | ₹-1.48 Cr | ₹-1.66 Cr | ₹-1.68 Cr |
| Deferred Tax Assets | ₹2.15 Cr | ₹1.42 Cr | ₹1.48 Cr | ₹1.68 Cr | ₹1.74 Cr |
| Deferred Tax Liability | ₹0.14 Cr | ₹0.21 Cr | - | ₹0.02 Cr | ₹0.06 Cr |
| Other Long Term Liabilities | ₹11 Cr | ₹14 Cr | ₹14 Cr | ₹18 Cr | ₹0.19 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.79 Cr | ₹0.75 Cr | ₹0.84 Cr | ₹0.05 Cr | ₹0.52 Cr |
| Total Non-Current Liabilities | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr | ₹-0.23 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹20 Cr | ₹18 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Sundry Creditors | ₹20 Cr | ₹18 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹21 Cr | ₹25 Cr | ₹27 Cr | ₹18 Cr | ₹16 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.46 Cr | ₹6.88 Cr | ₹8.54 Cr | ₹5.08 Cr | ₹7.02 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | ₹0.05 Cr |
| Other Liabilities | ₹20 Cr | ₹18 Cr | ₹19 Cr | ₹13 Cr | ₹9.03 Cr |
| Short Term Borrowings | ₹26 Cr | ₹32 Cr | ₹36 Cr | ₹14 Cr | ₹11 Cr |
| Secured ST Loans repayable on Demands | ₹26 Cr | ₹32 Cr | ₹36 Cr | ₹14 Cr | ₹11 Cr |
| Working Capital Loans- Sec | ₹26 Cr | ₹32 Cr | ₹36 Cr | ₹14 Cr | ₹11 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-26 Cr | ₹-32 Cr | ₹-36 Cr | ₹-14 Cr | ₹-11 Cr |
| Short Term Provisions | ₹16 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹9.45 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹7.74 Cr |
| Provision for post retirement benefits | ₹2.32 Cr | ₹1.40 Cr | ₹0.48 Cr | ₹0.67 Cr | ₹0.79 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.09 Cr | ₹0.99 Cr | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr |
| Total Current Liabilities | ₹83 Cr | ₹90 Cr | ₹96 Cr | ₹60 Cr | ₹50 Cr |
| Total Liabilities | ₹318 Cr | ₹301 Cr | ₹274 Cr | ₹212 Cr | ₹153 Cr |
| ASSETS | |||||
| Gross Block | ₹216 Cr | ₹204 Cr | ₹154 Cr | ₹132 Cr | ₹101 Cr |
| Less: Accumulated Depreciation | ₹96 Cr | ₹79 Cr | ₹70 Cr | ₹65 Cr | ₹60 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹120 Cr | ₹125 Cr | ₹84 Cr | ₹67 Cr | ₹41 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.13 Cr | ₹0.00 Cr | ₹25 Cr | ₹8.33 Cr | ₹1.37 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹6.46 Cr | ₹3.48 Cr | - | - | - |
| Other Non Current Assets | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | - |
| Total Non-Current Assets | ₹129 Cr | ₹129 Cr | ₹110 Cr | ₹76 Cr | ₹42 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹56 Cr | ₹55 Cr | ₹50 Cr | ₹39 Cr | ₹31 Cr |
| Raw Materials | ₹8.88 Cr | ₹9.10 Cr | ₹9.96 Cr | ₹7.00 Cr | ₹6.03 Cr |
| Work-in Progress | ₹2.23 Cr | ₹3.36 Cr | ₹3.38 Cr | ₹2.15 Cr | ₹1.69 Cr |
| Finished Goods | ₹41 Cr | ₹38 Cr | ₹32 Cr | ₹27 Cr | ₹17 Cr |
| Packing Materials | ₹0.13 Cr | ₹0.26 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Stores  and Spare | ₹0.94 Cr | ₹0.53 Cr | ₹0.53 Cr | ₹0.53 Cr | ₹0.33 Cr |
| Other Inventory | ₹2.65 Cr | ₹3.40 Cr | ₹3.59 Cr | ₹2.27 Cr | ₹5.96 Cr |
| Sundry Debtors | ₹73 Cr | ₹60 Cr | ₹50 Cr | ₹43 Cr | ₹26 Cr |
| Debtors more than Six months | ₹3.78 Cr | ₹1.07 Cr | ₹0.03 Cr | ₹0.97 Cr | - |
| Debtors Others | ₹69 Cr | ₹59 Cr | ₹50 Cr | ₹42 Cr | ₹26 Cr |
| Cash and Bank | ₹30 Cr | ₹32 Cr | ₹33 Cr | ₹29 Cr | ₹35 Cr |
| Cash in hand | ₹0.42 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.15 Cr |
| Balances at Bank | ₹27 Cr | ₹30 Cr | ₹31 Cr | ₹28 Cr | ₹32 Cr |
| Other cash and bank balances | ₹2.22 Cr | ₹1.08 Cr | ₹1.60 Cr | ₹0.34 Cr | ₹3.09 Cr |
| Other Current Assets | ₹17 Cr | ₹17 Cr | ₹19 Cr | ₹11 Cr | ₹7.76 Cr |
| Interest accrued on Investments | ₹0.31 Cr | ₹0.22 Cr | ₹0.13 Cr | ₹0.25 Cr | ₹0.35 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹5.66 Cr | ₹4.31 Cr |
| Interest accrued and or due on loans | - | - | ₹0.01 Cr | - | - |
| Prepaid Expenses | ₹1.48 Cr | ₹1.77 Cr | ₹1.43 Cr | ₹1.42 Cr | ₹1.09 Cr |
| Other current_assets | ₹3.11 Cr | ₹3.23 Cr | ₹4.92 Cr | ₹4.09 Cr | ₹2.01 Cr |
| Short Term Loans and Advances | ₹14 Cr | ₹9.65 Cr | ₹12 Cr | ₹14 Cr | ₹9.86 Cr |
| Advances recoverable in cash or in kind | - | - | ₹3.07 Cr | ₹4.15 Cr | ₹3.46 Cr |
| Advance income tax and TDS | ₹12 Cr | ₹8.17 Cr | ₹7.56 Cr | ₹8.65 Cr | ₹5.26 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.50 Cr | ₹1.49 Cr | ₹1.37 Cr | ₹1.27 Cr | ₹1.14 Cr |
| Total Current Assets | ₹188 Cr | ₹172 Cr | ₹164 Cr | ₹136 Cr | ₹110 Cr |
| Net Current Assets (Including Current Investments) | ₹105 Cr | ₹83 Cr | ₹68 Cr | ₹77 Cr | ₹61 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹318 Cr | ₹301 Cr | ₹274 Cr | ₹212 Cr | ₹153 Cr |
| Contingent Liabilities | ₹17 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹7.34 Cr |
| Total Debt | ₹31 Cr | ₹36 Cr | ₹39 Cr | ₹14 Cr | ₹12 Cr |
| Book Value | - | 62.07 | 103.13 | 85.50 | 66.84 |
| Adjusted Book Value | 11.72 | 10.34 | 8.59 | 7.13 | 5.57 |
Compare Balance Sheet of peers of ROTO PUMPS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ROTO PUMPS | ₹1,349.3 Cr | 0.7% | -11.6% | -21.9% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹15,427.1 Cr | 4.5% | -3.3% | -27.4% | Stock Analytics | |
| KSB | ₹13,949.2 Cr | -0.7% | -4.4% | -8.5% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹12,512.5 Cr | 6.1% | -0.8% | -9.1% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹10,110.6 Cr | 2% | -5.5% | 9.3% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹7,712.9 Cr | 2.3% | -3.8% | -19% | Stock Analytics | |
ROTO PUMPS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ROTO PUMPS | 0.7% |
-11.6% |
-21.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses