WAAREE ENERGIES
|
WAAREE ENERGIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr | ₹197 Cr |
Equity - Authorised | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr |
Equity - Issued | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr | ₹197 Cr |
Equity Paid Up | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr | ₹197 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 | ₹47 Cr | ₹37 Cr | - | - | - |
Total Reserves | ₹3,778 Cr | ₹1,558 Cr | ₹231 Cr | ₹155 Cr | ₹101 Cr |
Securities Premium | ₹1,957 Cr | ₹973 Cr | - | - | - |
Capital Reserves | ₹13 Cr | ₹13 Cr | ₹0.44 Cr | ₹0.44 Cr | ₹0.44 Cr |
Profit & Loss Account Balance | ₹1,808 Cr | ₹572 Cr | ₹225 Cr | ₹136 Cr | ₹95 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-0.15 Cr | ₹-0.12 Cr | ₹4.86 Cr | ₹19 Cr | ₹5.71 Cr |
Reserve excluding Revaluation Reserve | ₹3,778 Cr | ₹1,558 Cr | ₹231 Cr | ₹155 Cr | ₹101 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹4,088 Cr | ₹1,838 Cr | ₹428 Cr | ₹353 Cr | ₹298 Cr |
Minority Interest | ₹61 Cr | ₹23 Cr | ₹12 Cr | ₹40 Cr | ₹42 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹103 Cr | ₹146 Cr | ₹189 Cr | ₹189 Cr | ₹33 Cr |
Non Convertible Debentures | - | - | ₹50 Cr | ₹74 Cr | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | ₹139 Cr | ₹185 Cr | ₹221 Cr | ₹151 Cr | - |
Other Secured | ₹-37 Cr | ₹-39 Cr | ₹-82 Cr | ₹-37 Cr | ₹33 Cr |
Unsecured Loans | - | - | ₹0.09 Cr | - | ₹38 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | ₹38 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | ₹0.09 Cr | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-46 Cr | ₹34 Cr | ₹8.38 Cr | ₹5.03 Cr | ₹2.19 Cr |
Deferred Tax Assets | ₹163 Cr | ₹27 Cr | ₹30 Cr | ₹3.77 Cr | ₹1.90 Cr |
Deferred Tax Liability | ₹117 Cr | ₹61 Cr | ₹38 Cr | ₹8.80 Cr | ₹4.10 Cr |
Other Long Term Liabilities | ₹1,494 Cr | ₹366 Cr | ₹43 Cr | ₹46 Cr | ₹28 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹108 Cr | ₹69 Cr | ₹41 Cr | ₹33 Cr | ₹26 Cr |
Total Non-Current Liabilities | ₹1,659 Cr | ₹615 Cr | ₹282 Cr | ₹272 Cr | ₹128 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,475 Cr | ₹1,432 Cr | ₹535 Cr | ₹357 Cr | ₹300 Cr |
Sundry Creditors | ₹1,475 Cr | ₹1,432 Cr | ₹535 Cr | ₹357 Cr | ₹300 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2,717 Cr | ₹2,749 Cr | ₹842 Cr | ₹123 Cr | ₹136 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1,944 Cr | ₹2,347 Cr | ₹604 Cr | ₹52 Cr | ₹84 Cr |
Interest Accrued But Not Due | ₹5.09 Cr | ₹1.78 Cr | ₹1.32 Cr | ₹10 Cr | ₹0.67 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | ₹50 Cr | ₹25 Cr | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹768 Cr | ₹401 Cr | ₹187 Cr | ₹35 Cr | ₹51 Cr |
Short Term Borrowings | ₹716 Cr | ₹635 Cr | ₹100 Cr | ₹131 Cr | ₹20 Cr |
Secured ST Loans repayable on Demands | ₹706 Cr | ₹629 Cr | ₹94 Cr | ₹129 Cr | ₹17 Cr |
Working Capital Loans- Sec | ₹36 Cr | ₹43 Cr | ₹36 Cr | ₹53 Cr | ₹17 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-26 Cr | ₹-38 Cr | ₹-30 Cr | ₹-50 Cr | ₹-14 Cr |
Short Term Provisions | ₹514 Cr | ₹113 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹290 Cr | ₹85 Cr | ₹20 Cr | ₹13 Cr | ₹14 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹225 Cr | ₹28 Cr | ₹1.65 Cr | ₹0.18 Cr | ₹0.18 Cr |
Total Current Liabilities | ₹5,423 Cr | ₹4,929 Cr | ₹1,498 Cr | ₹625 Cr | ₹471 Cr |
Total Liabilities | ₹11,231 Cr | ₹7,406 Cr | ₹2,219 Cr | ₹1,289 Cr | ₹938 Cr |
ASSETS | |||||
Gross Block | ₹2,010 Cr | ₹1,398 Cr | ₹764 Cr | ₹392 Cr | ₹227 Cr |
Less: Accumulated Depreciation | ₹560 Cr | ₹293 Cr | ₹140 Cr | ₹99 Cr | ₹75 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,450 Cr | ₹1,105 Cr | ₹624 Cr | ₹293 Cr | ₹151 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1,341 Cr | ₹537 Cr | ₹123 Cr | ₹1.17 Cr | ₹37 Cr |
Non Current Investments | - | - | ₹10.00 Cr | ₹82 Cr | ₹82 Cr |
Long Term Investment | - | - | ₹10.00 Cr | ₹82 Cr | ₹82 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹10.00 Cr | ₹82 Cr | ₹82 Cr |
Long Term Loans & Advances | ₹331 Cr | ₹121 Cr | ₹78 Cr | ₹104 Cr | ₹20 Cr |
Other Non Current Assets | ₹96 Cr | ₹159 Cr | ₹38 Cr | ₹37 Cr | ₹37 Cr |
Total Non-Current Assets | ₹3,217 Cr | ₹1,923 Cr | ₹875 Cr | ₹519 Cr | ₹331 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹71 Cr | ₹31 Cr | ₹133 Cr | ₹33 Cr | ₹3.46 Cr |
Quoted | - | - | - | ₹33 Cr | ₹3.46 Cr |
Unquoted | ₹71 Cr | ₹31 Cr | ₹133 Cr | - | - |
Inventories | ₹2,586 Cr | ₹2,709 Cr | ₹538 Cr | ₹368 Cr | ₹243 Cr |
Raw Materials | ₹930 Cr | ₹1,616 Cr | ₹463 Cr | ₹240 Cr | ₹189 Cr |
Work-in Progress | ₹68 Cr | ₹60 Cr | ₹18 Cr | ₹24 Cr | ₹13 Cr |
Finished Goods | ₹217 Cr | ₹209 Cr | ₹33 Cr | ₹74 Cr | ₹17 Cr |
Packing Materials | ₹1.73 Cr | ₹1.16 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹0.42 Cr |
Stores and Spare | ₹22 Cr | ₹21 Cr | ₹11 Cr | - | - |
Other Inventory | ₹1,347 Cr | ₹801 Cr | ₹13 Cr | ₹30 Cr | ₹23 Cr |
Sundry Debtors | ₹971 Cr | ₹313 Cr | ₹93 Cr | ₹118 Cr | ₹140 Cr |
Debtors more than Six months | ₹448 Cr | ₹84 Cr | ₹34 Cr | ₹83 Cr | - |
Debtors Others | ₹547 Cr | ₹236 Cr | ₹68 Cr | ₹42 Cr | ₹145 Cr |
Cash and Bank | ₹3,779 Cr | ₹1,736 Cr | ₹366 Cr | ₹110 Cr | ₹79 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Balances at Bank | ₹3,779 Cr | ₹1,736 Cr | ₹366 Cr | ₹110 Cr | ₹79 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹109 Cr | ₹47 Cr | ₹29 Cr | ₹24 Cr | ₹41 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹44 Cr | ₹19 Cr | ₹1.01 Cr | ₹1.60 Cr | ₹0.96 Cr |
Prepaid Expenses | ₹49 Cr | ₹13 Cr | ₹8.90 Cr | ₹5.90 Cr | ₹2.00 Cr |
Other current_assets | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹17 Cr | ₹38 Cr |
Short Term Loans and Advances | ₹497 Cr | ₹640 Cr | ₹185 Cr | ₹116 Cr | ₹101 Cr |
Advances recoverable in cash or in kind | ₹296 Cr | ₹420 Cr | ₹92 Cr | ₹22 Cr | ₹16 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹201 Cr | ₹219 Cr | ₹94 Cr | ₹94 Cr | ₹85 Cr |
Total Current Assets | ₹8,013 Cr | ₹5,476 Cr | ₹1,344 Cr | ₹770 Cr | ₹607 Cr |
Net Current Assets (Including Current Investments) | ₹2,589 Cr | ₹547 Cr | ₹-153 Cr | ₹146 Cr | ₹137 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹11,231 Cr | ₹7,406 Cr | ₹2,219 Cr | ₹1,289 Cr | ₹938 Cr |
Contingent Liabilities | ₹152 Cr | ₹113 Cr | ₹61 Cr | ₹102 Cr | ₹326 Cr |
Total Debt | ₹856 Cr | ₹859 Cr | ₹371 Cr | ₹358 Cr | ₹126 Cr |
Book Value | 153.68 | 74.03 | 21.69 | 17.88 | 15.12 |
Adjusted Book Value | 153.68 | 74.03 | 21.69 | 17.88 | 15.12 |
Compare Balance Sheet of peers of WAAREE ENERGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WAAREE ENERGIES | ₹64,914.0 Cr | 3.9% | 0.8% | NA | Stock Analytics | |
SIEMENS | ₹175,213.0 Cr | 1.3% | -16.4% | 13.2% | Stock Analytics | |
ABB INDIA | ₹112,040.0 Cr | 0.9% | -14.3% | 7.1% | Stock Analytics | |
HAVELLS INDIA | ₹95,317.1 Cr | -0.8% | -0.3% | 8.3% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹90,172.7 Cr | 1.5% | -5% | 40.1% | Stock Analytics | |
SUZLON ENERGY | ₹75,477.1 Cr | 7.6% | 5.2% | 22.7% | Stock Analytics |
WAAREE ENERGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WAAREE ENERGIES | 3.9% |
0.8% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses