SADBHAV INFRASTRUCTURE PROJECT
|
SADBHAV INFRASTRUCTURE PROJECT Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr |
Equity - Authorised | ₹403 Cr | ₹403 Cr | ₹403 Cr | ₹403 Cr | ₹403 Cr |
Equity - Issued | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr |
Equity Paid Up | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 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 | ₹-919 Cr | ₹-517 Cr | ₹-123 Cr | ₹-165 Cr | ₹114 Cr |
Securities Premium | ₹904 Cr | ₹904 Cr | ₹904 Cr | ₹904 Cr | ₹904 Cr |
Capital Reserves | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr |
Profit & Loss Account Balance | ₹-1,999 Cr | ₹-1,598 Cr | ₹-1,203 Cr | ₹-1,265 Cr | ₹-986 Cr |
General Reserves | ₹115 Cr | ₹115 Cr | ₹115 Cr | ₹97 Cr | ₹93 Cr |
Other Reserves | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹92 Cr | ₹95 Cr |
Reserve excluding Revaluation Reserve | ₹-919 Cr | ₹-517 Cr | ₹-123 Cr | ₹-165 Cr | ₹114 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹-567 Cr | ₹-165 Cr | ₹229 Cr | ₹187 Cr | ₹466 Cr |
Minority Interest | ₹-62 Cr | ₹-72 Cr | ₹-83 Cr | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹864 Cr | ₹1,672 Cr | ₹2,637 Cr | ₹4,988 Cr | ₹5,244 Cr |
Non Convertible Debentures | ₹273 Cr | ₹423 Cr | ₹441 Cr | ₹350 Cr | ₹396 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹593 Cr | ₹1,046 Cr | ₹2,001 Cr | ₹4,818 Cr | ₹4,680 Cr |
Term Loans - Institutions | ₹50 Cr | ₹300 Cr | ₹359 Cr | ₹432 Cr | ₹351 Cr |
Other Secured | ₹-51 Cr | ₹-98 Cr | ₹-164 Cr | ₹-613 Cr | ₹-184 Cr |
Unsecured Loans | ₹66 Cr | ₹59 Cr | ₹53 Cr | ₹48 Cr | ₹43 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹66 Cr | ₹59 Cr | ₹53 Cr | ₹48 Cr | ₹43 Cr |
Deferred Tax Assets / Liabilities | ₹16 Cr | ₹58 Cr | ₹86 Cr | ₹94 Cr | ₹75 Cr |
Deferred Tax Assets | ₹33 Cr | ₹95 Cr | ₹137 Cr | ₹159 Cr | ₹247 Cr |
Deferred Tax Liability | ₹48 Cr | ₹153 Cr | ₹223 Cr | ₹253 Cr | ₹322 Cr |
Other Long Term Liabilities | ₹135 Cr | ₹80 Cr | ₹35 Cr | ₹1,099 Cr | ₹1,152 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.84 Cr | ₹1.22 Cr | ₹0.72 Cr | ₹174 Cr | ₹137 Cr |
Total Non-Current Liabilities | ₹1,082 Cr | ₹1,870 Cr | ₹2,813 Cr | ₹6,403 Cr | ₹6,651 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹137 Cr | ₹332 Cr | ₹552 Cr | ₹728 Cr | ₹606 Cr |
Sundry Creditors | ₹137 Cr | ₹332 Cr | ₹552 Cr | ₹728 Cr | ₹606 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,228 Cr | ₹1,353 Cr | ₹1,595 Cr | ₹1,590 Cr | ₹1,122 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.15 Cr | ₹121 Cr | ₹257 Cr | ₹354 Cr | ₹312 Cr |
Interest Accrued But Not Due | ₹587 Cr | ₹635 Cr | ₹651 Cr | ₹392 Cr | ₹222 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | ₹350 Cr | ₹30 Cr |
Current maturity - Others | ₹398 Cr | ₹398 Cr | ₹398 Cr | ₹75 Cr | ₹50 Cr |
Other Liabilities | ₹241 Cr | ₹199 Cr | ₹287 Cr | ₹419 Cr | ₹509 Cr |
Short Term Borrowings | ₹2,199 Cr | ₹2,240 Cr | ₹2,294 Cr | ₹652 Cr | ₹441 Cr |
Secured ST Loans repayable on Demands | ₹1,812 Cr | ₹1,812 Cr | ₹1,812 Cr | ₹86 Cr | ₹19 Cr |
Working Capital Loans- Sec | ₹1,701 Cr | ₹1,701 Cr | ₹1,701 Cr | ₹37 Cr | ₹19 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-1,315 Cr | ₹-1,273 Cr | ₹-1,219 Cr | ₹529 Cr | ₹403 Cr |
Short Term Provisions | ₹90 Cr | ₹66 Cr | ₹47 Cr | ₹14 Cr | ₹11 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹27 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹8.26 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹64 Cr | ₹50 Cr | ₹35 Cr | ₹3.37 Cr | ₹2.57 Cr |
Total Current Liabilities | ₹3,654 Cr | ₹3,991 Cr | ₹4,487 Cr | ₹2,985 Cr | ₹2,180 Cr |
Total Liabilities | ₹5,519 Cr | ₹7,699 Cr | ₹8,918 Cr | ₹9,743 Cr | ₹9,297 Cr |
ASSETS | |||||
Gross Block | ₹479 Cr | ₹478 Cr | ₹475 Cr | ₹4,460 Cr | ₹4,459 Cr |
Less: Accumulated Depreciation | ₹327 Cr | ₹290 Cr | ₹257 Cr | ₹519 Cr | ₹429 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹153 Cr | ₹188 Cr | ₹218 Cr | ₹3,941 Cr | ₹4,030 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr | ₹725 Cr |
Long Term Investment | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr | ₹725 Cr |
Quoted | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr | ₹724 Cr |
Unquoted | - | - | - | - | ₹0.84 Cr |
Long Term Loans & Advances | ₹124 Cr | ₹15 Cr | ₹3.33 Cr | ₹37 Cr | ₹59 Cr |
Other Non Current Assets | ₹665 Cr | ₹1,762 Cr | ₹3,285 Cr | ₹3,074 Cr | ₹2,738 Cr |
Total Non-Current Assets | ₹983 Cr | ₹2,088 Cr | ₹3,683 Cr | ₹7,868 Cr | ₹7,648 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | ₹7.06 Cr | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | ₹7.06 Cr | - |
Inventories | - | - | - | - | - |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹38 Cr | ₹27 Cr | ₹12 Cr | ₹39 Cr | ₹31 Cr |
Debtors more than Six months | ₹40 Cr | ₹27 Cr | ₹5.29 Cr | ₹17 Cr | - |
Debtors Others | ₹0.30 Cr | - | ₹6.72 Cr | ₹22 Cr | ₹31 Cr |
Cash and Bank | ₹41 Cr | ₹52 Cr | ₹167 Cr | ₹102 Cr | ₹81 Cr |
Cash in hand | ₹0.45 Cr | ₹0.34 Cr | ₹0.75 Cr | ₹1.86 Cr | ₹0.89 Cr |
Balances at Bank | ₹41 Cr | ₹52 Cr | ₹166 Cr | ₹100 Cr | ₹80 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2,737 Cr | ₹2,768 Cr | ₹3,178 Cr | ₹867 Cr | ₹1,138 Cr |
Interest accrued on Investments | ₹42 Cr | ₹39 Cr | ₹73 Cr | ₹54 Cr | ₹43 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.92 Cr | ₹2.84 Cr | ₹3.95 Cr | ₹5.81 Cr | ₹2.95 Cr |
Other current_assets | ₹2,695 Cr | ₹2,726 Cr | ₹3,101 Cr | ₹807 Cr | ₹1,092 Cr |
Short Term Loans and Advances | ₹335 Cr | ₹549 Cr | ₹464 Cr | ₹543 Cr | ₹400 Cr |
Advances recoverable in cash or in kind | ₹40 Cr | ₹282 Cr | ₹455 Cr | ₹514 Cr | ₹300 Cr |
Advance income tax and TDS | ₹11 Cr | ₹14 Cr | ₹8.27 Cr | ₹7.88 Cr | ₹11 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹284 Cr | ₹252 Cr | ₹0.46 Cr | ₹21 Cr | ₹89 Cr |
Total Current Assets | ₹3,152 Cr | ₹3,395 Cr | ₹3,822 Cr | ₹1,557 Cr | ₹1,649 Cr |
Net Current Assets (Including Current Investments) | ₹-502 Cr | ₹-596 Cr | ₹-666 Cr | ₹-1,427 Cr | ₹-531 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹5,519 Cr | ₹7,699 Cr | ₹8,918 Cr | ₹9,743 Cr | ₹9,297 Cr |
Contingent Liabilities | ₹1,193 Cr | ₹493 Cr | ₹423 Cr | ₹468 Cr | ₹22 Cr |
Total Debt | ₹3,689 Cr | ₹4,467 Cr | ₹5,546 Cr | ₹6,376 Cr | ₹5,962 Cr |
Book Value | - | -4.69 | 6.50 | 5.31 | 13.23 |
Adjusted Book Value | -16.10 | -4.69 | 6.50 | 5.31 | 13.23 |
Compare Balance Sheet of peers of SADBHAV INFRASTRUCTURE PROJECT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SADBHAV INFRASTRUCTURE PROJECT | ₹241.3 Cr | -14.1% | -5.3% | 45% | Stock Analytics | |
LARSEN & TOUBRO | ₹492,620.0 Cr | -0.6% | -2.4% | 4.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹85,298.2 Cr | -1.8% | -3.2% | 141.8% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹81,642.0 Cr | 0.5% | -3.3% | 5.9% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,595.0 Cr | 0% | 5.6% | 34.2% | Stock Analytics | |
IRCON INTERNATIONAL | ₹19,699.1 Cr | -4% | -0.9% | 24.5% | Stock Analytics |
SADBHAV INFRASTRUCTURE PROJECT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SADBHAV INFRASTRUCTURE PROJECT | -14.1% |
-5.3% |
45% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses