WATERBASE
|
WATERBASE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity - Issued | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
Equity Paid Up | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 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 | ₹131 Cr | ₹141 Cr | ₹145 Cr | ₹149 Cr | ₹142 Cr |
Securities Premium | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Capital Reserves | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Profit & Loss Account Balance | ₹93 Cr | ₹103 Cr | ₹106 Cr | ₹110 Cr | ₹104 Cr |
General Reserves | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹131 Cr | ₹141 Cr | ₹145 Cr | ₹149 Cr | ₹142 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹173 Cr | ₹183 Cr | ₹186 Cr | ₹190 Cr | ₹184 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | ₹5.27 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | ₹7.88 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | ₹-2.61 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 | ₹-6.65 Cr | ₹-3.94 Cr | ₹-3.11 Cr | ₹-3.38 Cr | ₹-1.15 Cr |
Deferred Tax Assets | ₹9.70 Cr | ₹7.30 Cr | ₹6.65 Cr | ₹7.35 Cr | ₹5.18 Cr |
Deferred Tax Liability | ₹3.05 Cr | ₹3.36 Cr | ₹3.54 Cr | ₹3.96 Cr | ₹4.03 Cr |
Other Long Term Liabilities | ₹0.06 Cr | ₹0.48 Cr | ₹0.98 Cr | ₹0.97 Cr | ₹1.97 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹72 Cr | ₹73 Cr | ₹72 Cr | ₹72 Cr | ₹68 Cr |
Total Non-Current Liabilities | ₹65 Cr | ₹69 Cr | ₹70 Cr | ₹70 Cr | ₹74 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹32 Cr | ₹46 Cr | ₹25 Cr | ₹29 Cr | ₹20 Cr |
Sundry Creditors | ₹32 Cr | ₹46 Cr | ₹25 Cr | ₹29 Cr | ₹20 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹8.90 Cr | ₹17 Cr | ₹12 Cr | ₹20 Cr | ₹19 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.17 Cr | ₹1.55 Cr | ₹1.07 Cr | ₹0.99 Cr | ₹0.45 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.15 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹7.73 Cr | ₹16 Cr | ₹11 Cr | ₹19 Cr | ₹19 Cr |
Short Term Borrowings | ₹26 Cr | ₹38 Cr | - | - | ₹4.18 Cr |
Secured ST Loans repayable on Demands | ₹26 Cr | ₹38 Cr | - | - | ₹4.18 Cr |
Working Capital Loans- Sec | ₹26 Cr | ₹38 Cr | - | - | ₹4.18 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-26 Cr | ₹-38 Cr | - | - | ₹-4.18 Cr |
Short Term Provisions | ₹0.30 Cr | ₹0.39 Cr | ₹0.48 Cr | ₹0.30 Cr | ₹0.30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | ₹0.03 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.30 Cr | ₹0.39 Cr | ₹0.48 Cr | ₹0.30 Cr | ₹0.27 Cr |
Total Current Liabilities | ₹67 Cr | ₹101 Cr | ₹38 Cr | ₹50 Cr | ₹44 Cr |
Total Liabilities | ₹304 Cr | ₹353 Cr | ₹294 Cr | ₹310 Cr | ₹302 Cr |
ASSETS | |||||
Gross Block | ₹135 Cr | ₹128 Cr | ₹109 Cr | ₹102 Cr | ₹99 Cr |
Less: Accumulated Depreciation | ₹63 Cr | ₹53 Cr | ₹44 Cr | ₹36 Cr | ₹29 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹72 Cr | ₹75 Cr | ₹65 Cr | ₹66 Cr | ₹70 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.84 Cr | ₹4.38 Cr | ₹3.44 Cr | ₹0.26 Cr | ₹0.63 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹75 Cr | ₹75 Cr | ₹77 Cr | ₹74 Cr | ₹69 Cr |
Other Non Current Assets | ₹0.22 Cr | ₹0.12 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.31 Cr |
Total Non-Current Assets | ₹149 Cr | ₹155 Cr | ₹146 Cr | ₹140 Cr | ₹140 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹83 Cr | ₹75 Cr | ₹59 Cr | ₹58 Cr | ₹62 Cr |
Raw Materials | ₹22 Cr | ₹30 Cr | ₹38 Cr | ₹42 Cr | ₹50 Cr |
Work-in Progress | ₹4.59 Cr | ₹3.84 Cr | ₹2.99 Cr | ₹1.06 Cr | ₹2.05 Cr |
Finished Goods | ₹38 Cr | ₹24 Cr | ₹11 Cr | ₹5.28 Cr | ₹3.99 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹5.54 Cr | ₹5.41 Cr | ₹5.98 Cr | ₹5.26 Cr | ₹5.72 Cr |
Other Inventory | ₹13 Cr | ₹12 Cr | ₹1.15 Cr | ₹4.37 Cr | ₹0.59 Cr |
Sundry Debtors | ₹43 Cr | ₹87 Cr | ₹39 Cr | ₹48 Cr | ₹74 Cr |
Debtors more than Six months | ₹38 Cr | ₹35 Cr | ₹36 Cr | ₹42 Cr | ₹39 Cr |
Debtors Others | ₹24 Cr | ₹69 Cr | ₹21 Cr | ₹30 Cr | ₹51 Cr |
Cash and Bank | ₹17 Cr | ₹26 Cr | ₹42 Cr | ₹57 Cr | ₹23 Cr |
Cash in hand | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.11 Cr |
Balances at Bank | ₹17 Cr | ₹26 Cr | ₹42 Cr | ₹57 Cr | ₹23 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.90 Cr | ₹1.83 Cr | ₹1.70 Cr | ₹1.92 Cr | ₹1.09 Cr |
Interest accrued on Investments | ₹0.67 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.83 Cr | ₹0.11 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹2.23 Cr | ₹1.35 Cr | ₹1.16 Cr | ₹1.09 Cr | ₹0.77 Cr |
Other current_assets | - | ₹0.18 Cr | ₹0.18 Cr | ₹0.00 Cr | ₹0.22 Cr |
Short Term Loans and Advances | ₹10 Cr | ₹8.33 Cr | ₹7.52 Cr | ₹5.25 Cr | ₹2.03 Cr |
Advances recoverable in cash or in kind | ₹1.84 Cr | ₹2.69 Cr | ₹2.82 Cr | ₹2.57 Cr | ₹2.93 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹8.53 Cr | ₹5.64 Cr | ₹4.70 Cr | ₹2.68 Cr | ₹-0.90 Cr |
Total Current Assets | ₹156 Cr | ₹198 Cr | ₹149 Cr | ₹170 Cr | ₹163 Cr |
Net Current Assets (Including Current Investments) | ₹89 Cr | ₹97 Cr | ₹111 Cr | ₹120 Cr | ₹118 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹304 Cr | ₹353 Cr | ₹294 Cr | ₹310 Cr | ₹302 Cr |
Contingent Liabilities | ₹16 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹9.33 Cr |
Total Debt | ₹26 Cr | ₹38 Cr | - | - | ₹12 Cr |
Book Value | - | 44.10 | 44.90 | 45.88 | 44.38 |
Adjusted Book Value | 41.65 | 44.10 | 44.90 | 45.88 | 44.38 |
Compare Balance Sheet of peers of WATERBASE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WATERBASE | ₹284.6 Cr | -1% | 0.8% | -7.8% | Stock Analytics | |
VARUN BEVERAGES | ₹218,598.0 Cr | 2.1% | 1.9% | 26.1% | Stock Analytics | |
NESTLE INDIA | ₹208,436.0 Cr | 0.1% | -4.7% | -15.2% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹115,559.0 Cr | 1.4% | -4.3% | -7.6% | Stock Analytics | |
MARICO | ₹83,232.7 Cr | 0.7% | -2.7% | 20.9% | Stock Analytics | |
JUBILANT FOODWORKS | ₹47,406.6 Cr | 5.2% | 8.7% | 21.1% | Stock Analytics |
WATERBASE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WATERBASE | -1% |
0.8% |
-7.8% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses