SIMPLEX INFRASTRUCTURES
|
SIMPLEX INFRASTRUCTURES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹220 Cr | ₹289 Cr | ₹738 Cr | ₹1,255 Cr | ₹1,755 Cr |
Securities Premium | ₹920 Cr | ₹920 Cr | ₹920 Cr | ₹920 Cr | ₹920 Cr |
Capital Reserves | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
Profit & Loss Account Balance | ₹-1,145 Cr | ₹-1,071 Cr | ₹-594 Cr | ₹-60 Cr | ₹410 Cr |
General Reserves | ₹112 Cr | ₹112 Cr | ₹112 Cr | ₹112 Cr | ₹112 Cr |
Other Reserves | ₹270 Cr | ₹265 Cr | ₹236 Cr | ₹219 Cr | ₹250 Cr |
Reserve excluding Revaluation Reserve | ₹220 Cr | ₹289 Cr | ₹738 Cr | ₹1,255 Cr | ₹1,755 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹232 Cr | ₹301 Cr | ₹749 Cr | ₹1,267 Cr | ₹1,767 Cr |
Minority Interest | ₹1.36 Cr | ₹1.36 Cr | ₹1.64 Cr | ₹0.56 Cr | ₹-4.51 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | ₹59 Cr | ₹232 Cr |
Non Convertible Debentures | ₹641 Cr | ₹495 Cr | ₹495 Cr | ₹494 Cr | ₹423 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹33 Cr | ₹34 Cr | ₹36 Cr | ₹72 Cr | ₹38 Cr |
Term Loans - Institutions | ₹37 Cr | ₹32 Cr | ₹42 Cr | ₹13 Cr | ₹77 Cr |
Other Secured | ₹-710 Cr | ₹-562 Cr | ₹-573 Cr | ₹-520 Cr | ₹-305 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-953 Cr | ₹-921 Cr | ₹-620 Cr | ₹-343 Cr | ₹-108 Cr |
Deferred Tax Assets | ₹1,067 Cr | ₹1,038 Cr | ₹738 Cr | ₹486 Cr | ₹261 Cr |
Deferred Tax Liability | ₹114 Cr | ₹117 Cr | ₹119 Cr | ₹143 Cr | ₹153 Cr |
Other Long Term Liabilities | ₹106 Cr | ₹74 Cr | ₹55 Cr | ₹38 Cr | ₹18 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹5.69 Cr | ₹7.91 Cr | ₹7.73 Cr | ₹5.35 Cr | ₹5.89 Cr |
Total Non-Current Liabilities | ₹-841 Cr | ₹-839 Cr | ₹-557 Cr | ₹-241 Cr | ₹148 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,458 Cr | ₹1,585 Cr | ₹1,601 Cr | ₹1,598 Cr | ₹1,754 Cr |
Sundry Creditors | ₹1,458 Cr | ₹1,585 Cr | ₹1,601 Cr | ₹1,598 Cr | ₹1,754 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2,126 Cr | ₹2,968 Cr | ₹2,666 Cr | ₹2,316 Cr | ₹2,188 Cr |
Bank Overdraft / Short term credit | ₹0.16 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.11 Cr |
Advances received from customers | ₹360 Cr | ₹448 Cr | ₹592 Cr | ₹708 Cr | ₹1,023 Cr |
Interest Accrued But Not Due | ₹414 Cr | ₹1,447 Cr | ₹974 Cr | ₹558 Cr | ₹198 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹641 Cr | ₹495 Cr | ₹495 Cr | ₹454 Cr | ₹254 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹711 Cr | ₹578 Cr | ₹605 Cr | ₹596 Cr | ₹713 Cr |
Short Term Borrowings | ₹6,470 Cr | ₹5,423 Cr | ₹4,781 Cr | ₹4,029 Cr | ₹3,335 Cr |
Secured ST Loans repayable on Demands | ₹6,470 Cr | ₹5,423 Cr | ₹4,781 Cr | ₹4,028 Cr | ₹3,321 Cr |
Working Capital Loans- Sec | ₹6,352 Cr | ₹5,303 Cr | ₹4,594 Cr | ₹3,844 Cr | ₹3,118 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-6,352 Cr | ₹-5,303 Cr | ₹-4,594 Cr | ₹-3,842 Cr | ₹-3,104 Cr |
Short Term Provisions | ₹24 Cr | ₹33 Cr | ₹101 Cr | ₹98 Cr | ₹99 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹14 Cr | ₹24 Cr | ₹98 Cr | ₹96 Cr | ₹95 Cr |
Provision for post retirement benefits | - | - | - | ₹1.33 Cr | ₹3.46 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹10 Cr | ₹9.42 Cr | ₹3.16 Cr | - | ₹0.01 Cr |
Total Current Liabilities | ₹10,077 Cr | ₹10,009 Cr | ₹9,148 Cr | ₹8,040 Cr | ₹7,376 Cr |
Total Liabilities | ₹9,470 Cr | ₹9,472 Cr | ₹9,343 Cr | ₹9,066 Cr | ₹9,287 Cr |
ASSETS | |||||
Gross Block | ₹1,593 Cr | ₹1,599 Cr | ₹1,603 Cr | ₹1,643 Cr | ₹1,699 Cr |
Less: Accumulated Depreciation | ₹1,130 Cr | ₹1,068 Cr | ₹975 Cr | ₹898 Cr | ₹808 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹462 Cr | ₹531 Cr | ₹627 Cr | ₹745 Cr | ₹891 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.55 Cr | ₹2.40 Cr | ₹2.40 Cr | ₹3.00 Cr | ₹8.91 Cr |
Non Current Investments | ₹6.85 Cr | ₹7.24 Cr | ₹53 Cr | ₹82 Cr | ₹90 Cr |
Long Term Investment | ₹6.85 Cr | ₹7.24 Cr | ₹53 Cr | ₹82 Cr | ₹90 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹6.85 Cr | ₹7.24 Cr | ₹53 Cr | ₹82 Cr | ₹90 Cr |
Long Term Loans & Advances | ₹55 Cr | ₹26 Cr | ₹92 Cr | ₹94 Cr | ₹37 Cr |
Other Non Current Assets | ₹90 Cr | ₹60 Cr | ₹40 Cr | ₹22 Cr | ₹10 Cr |
Total Non-Current Assets | ₹617 Cr | ₹626 Cr | ₹815 Cr | ₹945 Cr | ₹1,038 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.10 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.10 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Inventories | ₹293 Cr | ₹319 Cr | ₹395 Cr | ₹454 Cr | ₹521 Cr |
Raw Materials | ₹226 Cr | ₹241 Cr | ₹302 Cr | ₹347 Cr | ₹423 Cr |
Work-in Progress | ₹16 Cr | ₹21 Cr | ₹26 Cr | ₹34 Cr | ₹17 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹50 Cr | ₹57 Cr | ₹66 Cr | ₹71 Cr | ₹81 Cr |
Other Inventory | ₹0.50 Cr | ₹0.57 Cr | ₹1.22 Cr | ₹1.62 Cr | ₹0.67 Cr |
Sundry Debtors | ₹1,347 Cr | ₹1,376 Cr | ₹1,375 Cr | ₹1,323 Cr | ₹1,437 Cr |
Debtors more than Six months | ₹1,283 Cr | ₹1,283 Cr | ₹1,250 Cr | ₹1,224 Cr | - |
Debtors Others | ₹184 Cr | ₹204 Cr | ₹224 Cr | ₹197 Cr | ₹1,545 Cr |
Cash and Bank | ₹62 Cr | ₹59 Cr | ₹26 Cr | ₹47 Cr | ₹72 Cr |
Cash in hand | ₹0.10 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.57 Cr | ₹1.06 Cr |
Balances at Bank | ₹61 Cr | ₹59 Cr | ₹26 Cr | ₹46 Cr | ₹71 Cr |
Other cash and bank balances | - | ₹0.18 Cr | - | ₹0.16 Cr | ₹0.36 Cr |
Other Current Assets | ₹1,776 Cr | ₹1,560 Cr | ₹1,272 Cr | ₹917 Cr | ₹615 Cr |
Interest accrued on Investments | ₹81 Cr | ₹85 Cr | ₹110 Cr | ₹85 Cr | ₹65 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹3.83 Cr | ₹4.73 Cr | ₹8.55 Cr | ₹11 Cr | ₹14 Cr |
Other current_assets | ₹1,691 Cr | ₹1,470 Cr | ₹1,153 Cr | ₹821 Cr | ₹536 Cr |
Short Term Loans and Advances | ₹5,376 Cr | ₹5,532 Cr | ₹5,460 Cr | ₹5,381 Cr | ₹5,604 Cr |
Advances recoverable in cash or in kind | ₹5,367 Cr | ₹5,417 Cr | ₹5,277 Cr | ₹5,170 Cr | ₹5,260 Cr |
Advance income tax and TDS | ₹22 Cr | ₹69 Cr | ₹106 Cr | ₹109 Cr | ₹156 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-12 Cr | ₹47 Cr | ₹77 Cr | ₹101 Cr | ₹187 Cr |
Total Current Assets | ₹8,853 Cr | ₹8,846 Cr | ₹8,528 Cr | ₹8,121 Cr | ₹8,249 Cr |
Net Current Assets (Including Current Investments) | ₹-1,224 Cr | ₹-1,163 Cr | ₹-620 Cr | ₹81 Cr | ₹873 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹9,470 Cr | ₹9,472 Cr | ₹9,343 Cr | ₹9,066 Cr | ₹9,287 Cr |
Contingent Liabilities | ₹966 Cr | ₹905 Cr | ₹1,032 Cr | ₹1,067 Cr | ₹1,082 Cr |
Total Debt | ₹7,180 Cr | ₹5,984 Cr | ₹5,354 Cr | ₹4,608 Cr | ₹3,873 Cr |
Book Value | 40.58 | 52.61 | 131.12 | 221.65 | 309.12 |
Adjusted Book Value | 40.58 | 52.61 | 131.12 | 221.65 | 309.12 |
Compare Balance Sheet of peers of SIMPLEX INFRASTRUCTURES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SIMPLEX INFRASTRUCTURES | ₹1,938.5 Cr | -0.3% | 43% | 321.8% | 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 |
SIMPLEX INFRASTRUCTURES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SIMPLEX INFRASTRUCTURES | -0.3% |
43% |
321.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses