TIRUPATI FORGE
|
TIRUPATI FORGE Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr | ₹10 Cr |
Equity - Authorised | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹12 Cr | ₹12 Cr |
Equity - Issued | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr | ₹10 Cr |
Equity Paid Up | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr | ₹10 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | ₹0.65 Cr |
Total Reserves | ₹29 Cr | ₹17 Cr | ₹7.21 Cr | ₹9.56 Cr | ₹7.57 Cr |
Securities Premium | ₹5.90 Cr | - | - | ₹3.02 Cr | ₹1.42 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹23 Cr | ₹17 Cr | ₹7.21 Cr | ₹6.54 Cr | ₹6.15 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹29 Cr | ₹17 Cr | ₹7.21 Cr | ₹9.56 Cr | ₹7.57 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹50 Cr | ₹36 Cr | ₹27 Cr | ₹21 Cr | ₹19 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹2.41 Cr | ₹1.89 Cr | ₹3.40 Cr | ₹2.86 Cr | ₹2.51 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹2.41 Cr | ₹1.89 Cr | ₹3.40 Cr | ₹2.86 Cr | ₹2.82 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | ₹-0.31 Cr |
Unsecured Loans | - | - | - | ₹0.10 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 | - | - | - | ₹0.10 Cr | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-0.10 Cr | ₹-0.16 Cr | ₹-0.02 Cr | ₹0.14 Cr | ₹0.13 Cr |
Deferred Tax Assets | ₹0.86 Cr | ₹0.57 Cr | ₹0.49 Cr | ₹0.01 Cr | ₹0.00 Cr |
Deferred Tax Liability | ₹0.76 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.15 Cr | ₹0.13 Cr |
Other Long Term Liabilities | ₹1.21 Cr | ₹0.42 Cr | ₹0.81 Cr | ₹0.04 Cr | ₹0.04 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹3.52 Cr | ₹2.14 Cr | ₹4.19 Cr | ₹3.14 Cr | ₹2.68 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹8.20 Cr | ₹3.32 Cr | ₹10 Cr | ₹4.25 Cr | ₹2.36 Cr |
Sundry Creditors | ₹8.20 Cr | ₹3.32 Cr | ₹10 Cr | ₹4.25 Cr | ₹2.36 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2.87 Cr | ₹1.46 Cr | ₹1.36 Cr | ₹0.89 Cr | ₹0.65 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.06 Cr | - | ₹0.01 Cr | ₹0.08 Cr | ₹0.23 Cr |
Interest Accrued But Not Due | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2.79 Cr | ₹1.45 Cr | ₹1.34 Cr | ₹0.80 Cr | ₹0.41 Cr |
Short Term Borrowings | ₹6.90 Cr | ₹6.40 Cr | ₹5.66 Cr | ₹3.98 Cr | ₹1.07 Cr |
Secured ST Loans repayable on Demands | ₹5.37 Cr | ₹5.11 Cr | ₹5.66 Cr | ₹3.98 Cr | ₹1.07 Cr |
Working Capital Loans- Sec | ₹5.37 Cr | ₹5.11 Cr | ₹5.66 Cr | ₹3.98 Cr | ₹1.07 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-3.83 Cr | ₹-3.82 Cr | ₹-5.66 Cr | ₹-3.98 Cr | ₹-1.07 Cr |
Short Term Provisions | ₹2.80 Cr | ₹1.56 Cr | ₹4.19 Cr | ₹0.67 Cr | ₹0.16 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.78 Cr | ₹0.61 Cr | ₹1.13 Cr | ₹0.07 Cr | - |
Provision for post retirement benefits | ₹0.20 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.12 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.82 Cr | ₹0.77 Cr | ₹2.90 Cr | ₹0.45 Cr | ₹0.04 Cr |
Total Current Liabilities | ₹21 Cr | ₹13 Cr | ₹21 Cr | ₹9.79 Cr | ₹4.24 Cr |
Total Liabilities | ₹74 Cr | ₹51 Cr | ₹52 Cr | ₹34 Cr | ₹25 Cr |
ASSETS | |||||
Gross Block | ₹33 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹20 Cr |
Less: Accumulated Depreciation | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹8.74 Cr | ₹6.94 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹7.68 Cr | ₹0.17 Cr | - | - | - |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹0.41 Cr | ₹0.30 Cr | ₹0.37 Cr | ₹0.52 Cr | ₹0.57 Cr |
Other Non Current Assets | ₹0.83 Cr | ₹0.86 Cr | ₹1.78 Cr | ₹1.37 Cr | ₹1.32 Cr |
Total Non-Current Assets | ₹28 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹22 Cr | ₹16 Cr | ₹15 Cr | ₹11 Cr | ₹5.69 Cr |
Raw Materials | ₹7.40 Cr | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr |
Work-in Progress | ₹3.77 Cr | ₹2.27 Cr | ₹3.80 Cr | ₹1.43 Cr | ₹1.10 Cr |
Finished Goods | ₹10 Cr | ₹7.21 Cr | ₹7.96 Cr | ₹5.85 Cr | ₹3.09 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.68 Cr | ₹0.83 Cr | ₹1.03 Cr | ₹0.38 Cr | ₹0.19 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹4.36 Cr | ₹2.76 Cr |
Debtors more than Six months | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.00 Cr | - |
Debtors Others | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹4.36 Cr | ₹2.76 Cr |
Cash and Bank | ₹4.49 Cr | ₹0.09 Cr | ₹0.85 Cr | ₹0.11 Cr | ₹0.80 Cr |
Cash in hand | ₹0.06 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.10 Cr |
Balances at Bank | ₹4.43 Cr | ₹0.03 Cr | ₹0.78 Cr | ₹0.04 Cr | ₹0.70 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.44 Cr | ₹0.22 Cr | ₹0.47 Cr | ₹0.66 Cr | ₹0.09 Cr |
Interest accrued on Investments | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.06 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹0.43 Cr | ₹0.21 Cr | ₹0.46 Cr | ₹0.65 Cr | ₹0.03 Cr |
Short Term Loans and Advances | ₹2.97 Cr | ₹2.08 Cr | ₹3.24 Cr | ₹2.16 Cr | ₹1.20 Cr |
Advances recoverable in cash or in kind | ₹0.29 Cr | ₹0.85 Cr | ₹0.22 Cr | ₹0.14 Cr | ₹0.08 Cr |
Advance income tax and TDS | - | - | - | ₹0.04 Cr | ₹0.04 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.68 Cr | ₹1.23 Cr | ₹3.02 Cr | ₹1.98 Cr | ₹1.09 Cr |
Total Current Assets | ₹46 Cr | ₹35 Cr | ₹36 Cr | ₹18 Cr | ₹11 Cr |
Net Current Assets (Including Current Investments) | ₹25 Cr | ₹22 Cr | ₹14 Cr | ₹8.09 Cr | ₹6.29 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹74 Cr | ₹51 Cr | ₹52 Cr | ₹34 Cr | ₹25 Cr |
Contingent Liabilities | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹0.70 Cr |
Total Debt | ₹11 Cr | ₹9.17 Cr | ₹9.79 Cr | ₹7.56 Cr | ₹3.89 Cr |
Book Value | - | 3.70 | 2.74 | 18.54 | 17.34 |
Adjusted Book Value | 4.81 | 3.70 | 2.74 | 2.12 | 1.98 |
Compare Balance Sheet of peers of TIRUPATI FORGE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TIRUPATI FORGE | ₹487.2 Cr | -4% | 5.4% | 279.1% | Stock Analytics | |
BHARAT FORGE | ₹62,002.4 Cr | 1% | -3.8% | 19.2% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹18,211.3 Cr | 3.2% | -1% | 0.3% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹17,490.5 Cr | -0.7% | 9.3% | 28.4% | Stock Analytics | |
MM FORGINGS | ₹2,421.6 Cr | 8.9% | 2.6% | 16.4% | Stock Analytics | |
LGB FORGE | ₹244.9 Cr | 2% | -5% | 2.2% | Stock Analytics |
TIRUPATI FORGE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TIRUPATI FORGE | -4% |
5.4% |
279.1% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses