SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION
|
SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
Equity - Authorised | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
Equity - Issued | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 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 | ₹-136 Cr | ₹-173 Cr | ₹-67 Cr | ₹99 Cr | ₹240 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹1.18 Cr | ₹72 Cr |
Profit & Loss Account Balance | ₹-378 Cr | ₹-415 Cr | ₹-309 Cr | ₹-143 Cr | ₹-74 Cr |
General Reserves | ₹210 Cr | ₹214 Cr | ₹218 Cr | ₹222 Cr | ₹227 Cr |
Other Reserves | ₹31 Cr | ₹27 Cr | ₹23 Cr | ₹19 Cr | ₹15 Cr |
Reserve excluding Revaluation Reserve | ₹-136 Cr | ₹-173 Cr | ₹-67 Cr | ₹99 Cr | ₹240 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹-113 Cr | ₹-151 Cr | ₹-44 Cr | ₹122 Cr | ₹262 Cr |
Minority Interest | ₹3.85 Cr | ₹-58 Cr | ₹-54 Cr | ₹-5.65 Cr | ₹15 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹362 Cr | ₹401 Cr | ₹458 Cr | ₹1,008 Cr | ₹1,014 Cr |
Non Convertible Debentures | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹2.87 Cr | ₹42 Cr | ₹86 Cr | ₹353 Cr | ₹369 Cr |
Term Loans - Institutions | ₹214 Cr | ₹214 Cr | ₹226 Cr | ₹509 Cr | ₹505 Cr |
Other Secured | ₹0.01 Cr | ₹0.04 Cr | ₹0.29 Cr | ₹0.10 Cr | ₹-4.80 Cr |
Unsecured Loans | ₹1.31 Cr | ₹1.30 Cr | ₹1.30 Cr | ₹1.30 Cr | ₹1.30 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 | ₹1.31 Cr | ₹1.30 Cr | ₹1.30 Cr | ₹1.30 Cr | ₹1.30 Cr |
Deferred Tax Assets / Liabilities | ₹-4.13 Cr | ₹-8.27 Cr | ₹-11 Cr | ₹3.64 Cr | ₹-21 Cr |
Deferred Tax Assets | ₹11 Cr | ₹15 Cr | ₹17 Cr | ₹-3.64 Cr | ₹21 Cr |
Deferred Tax Liability | ₹6.63 Cr | ₹6.66 Cr | ₹6.70 Cr | - | - |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.56 Cr | ₹1.39 Cr | ₹1.48 Cr | ₹1.05 Cr | ₹1.62 Cr |
Total Non-Current Liabilities | ₹360 Cr | ₹396 Cr | ₹450 Cr | ₹1,014 Cr | ₹996 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹80 Cr | ₹140 Cr | ₹152 Cr | ₹152 Cr | ₹131 Cr |
Sundry Creditors | ₹80 Cr | ₹140 Cr | ₹152 Cr | ₹152 Cr | ₹131 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹343 Cr | ₹531 Cr | ₹435 Cr | ₹251 Cr | ₹237 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹123 Cr | ₹126 Cr | ₹129 Cr | ₹119 Cr | ₹126 Cr |
Interest Accrued But Not Due | ₹61 Cr | ₹239 Cr | ₹200 Cr | ₹38 Cr | ₹36 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹159 Cr | ₹166 Cr | ₹107 Cr | ₹94 Cr | ₹75 Cr |
Short Term Borrowings | ₹32 Cr | ₹611 Cr | ₹640 Cr | ₹48 Cr | ₹44 Cr |
Secured ST Loans repayable on Demands | ₹24 Cr | ₹604 Cr | ₹604 Cr | ₹43 Cr | ₹39 Cr |
Working Capital Loans- Sec | ₹24 Cr | ₹40 Cr | ₹41 Cr | ₹41 Cr | ₹39 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹8.18 Cr | ₹6.97 Cr | ₹36 Cr | ₹5.00 Cr | ₹5.00 Cr |
Other Unsecured Loans | ₹-24 Cr | ₹-40 Cr | ₹-41 Cr | ₹-41 Cr | ₹-39 Cr |
Short Term Provisions | ₹1.27 Cr | ₹1.77 Cr | ₹1.50 Cr | ₹1.66 Cr | ₹4.98 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.24 Cr | ₹1.43 Cr | ₹1.33 Cr | ₹1.46 Cr | ₹4.67 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.03 Cr | ₹0.34 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.31 Cr |
Total Current Liabilities | ₹457 Cr | ₹1,283 Cr | ₹1,229 Cr | ₹452 Cr | ₹418 Cr |
Total Liabilities | ₹707 Cr | ₹1,470 Cr | ₹1,581 Cr | ₹1,582 Cr | ₹1,690 Cr |
ASSETS | |||||
Gross Block | ₹109 Cr | ₹818 Cr | ₹825 Cr | ₹824 Cr | ₹902 Cr |
Less: Accumulated Depreciation | ₹0.75 Cr | ₹125 Cr | ₹103 Cr | ₹77 Cr | ₹52 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹108 Cr | ₹692 Cr | ₹722 Cr | ₹748 Cr | ₹850 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹34 Cr | ₹36 Cr |
Non Current Investments | ₹81 Cr | ₹103 Cr | ₹116 Cr | ₹136 Cr | ₹136 Cr |
Long Term Investment | ₹81 Cr | ₹103 Cr | ₹116 Cr | ₹136 Cr | ₹136 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹81 Cr | ₹103 Cr | ₹116 Cr | ₹136 Cr | ₹136 Cr |
Long Term Loans & Advances | ₹1.91 Cr | ₹9.10 Cr | ₹9.92 Cr | ₹11 Cr | ₹12 Cr |
Other Non Current Assets | - | ₹0.16 Cr | ₹0.41 Cr | ₹0.13 Cr | - |
Total Non-Current Assets | ₹227 Cr | ₹840 Cr | ₹883 Cr | ₹929 Cr | ₹1,035 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹322 Cr | ₹421 Cr | ₹431 Cr | ₹425 Cr | ₹426 Cr |
Raw Materials | ₹4.77 Cr | ₹5.76 Cr | ₹6.64 Cr | ₹7.98 Cr | ₹23 Cr |
Work-in Progress | ₹317 Cr | ₹415 Cr | ₹424 Cr | ₹417 Cr | ₹403 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹60 Cr | ₹87 Cr | ₹104 Cr | ₹78 Cr | ₹35 Cr |
Debtors more than Six months | ₹55 Cr | ₹61 Cr | ₹21 Cr | ₹11 Cr | - |
Debtors Others | ₹5.78 Cr | ₹27 Cr | ₹85 Cr | ₹68 Cr | ₹35 Cr |
Cash and Bank | ₹3.38 Cr | ₹19 Cr | ₹28 Cr | ₹15 Cr | ₹16 Cr |
Cash in hand | ₹0.06 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.56 Cr | ₹0.32 Cr |
Balances at Bank | ₹3.33 Cr | ₹19 Cr | ₹28 Cr | ₹14 Cr | ₹15 Cr |
Other cash and bank balances | - | - | - | ₹0.00 Cr | - |
Other Current Assets | ₹38 Cr | ₹26 Cr | ₹32 Cr | ₹42 Cr | ₹1.35 Cr |
Interest accrued on Investments | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | ₹0.24 Cr | - | - |
Prepaid Expenses | ₹3.78 Cr | ₹1.14 Cr | ₹1.09 Cr | ₹1.04 Cr | ₹1.35 Cr |
Other current_assets | ₹34 Cr | ₹25 Cr | ₹30 Cr | ₹41 Cr | - |
Short Term Loans and Advances | ₹57 Cr | ₹77 Cr | ₹103 Cr | ₹92 Cr | ₹178 Cr |
Advances recoverable in cash or in kind | ₹32 Cr | ₹47 Cr | ₹55 Cr | ₹64 Cr | ₹143 Cr |
Advance income tax and TDS | ₹5.91 Cr | ₹11 Cr | ₹15 Cr | ₹15 Cr | ₹18 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹19 Cr | ₹19 Cr | ₹33 Cr | ₹14 Cr | ₹17 Cr |
Total Current Assets | ₹481 Cr | ₹630 Cr | ₹697 Cr | ₹653 Cr | ₹656 Cr |
Net Current Assets (Including Current Investments) | ₹24 Cr | ₹-653 Cr | ₹-532 Cr | ₹200 Cr | ₹238 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹707 Cr | ₹1,470 Cr | ₹1,581 Cr | ₹1,582 Cr | ₹1,690 Cr |
Contingent Liabilities | ₹1,014 Cr | ₹1,034 Cr | ₹1,049 Cr | ₹868 Cr | ₹792 Cr |
Total Debt | ₹414 Cr | ₹1,064 Cr | ₹1,127 Cr | ₹1,099 Cr | ₹1,065 Cr |
Book Value | - | -68.00 | -20.03 | 54.80 | 117.90 |
Adjusted Book Value | -51.04 | -68.00 | -20.03 | 54.80 | 117.90 |
Compare Balance Sheet of peers of SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION | ₹92.1 Cr | -2.4% | -7.8% | -1.9% | Stock Analytics | |
DLF | ₹174,027.0 Cr | -4.7% | -15.8% | -6.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹109,940.0 Cr | -3.9% | -21.7% | 2.4% | Stock Analytics | |
GODREJ PROPERTIES | ₹63,191.3 Cr | -11.3% | -25.9% | -5% | Stock Analytics | |
OBEROI REALTY | ₹61,290.6 Cr | -9.2% | -27.2% | 28.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹53,108.0 Cr | -2.4% | -12.4% | 27.1% | Stock Analytics |
SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHRISTI INFRASTRUCTURE DEVELOPMENT CORPORATION | -2.4% |
-7.8% |
-1.9% |
SENSEX | -2.2% |
-4% |
5.5% |
You may also like the below Video Courses