XELPMOC DESIGN AND TECH
|
XELPMOC DESIGN AND TECH Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Equity Paid Up | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹6.01 Cr | ₹14 Cr | ₹7.82 Cr | ₹1.04 Cr | - |
Total Reserves | ₹41 Cr | ₹39 Cr | ₹75 Cr | ₹44 Cr | ₹31 Cr |
Securities Premium | ₹60 Cr | ₹55 Cr | ₹54 Cr | ₹21 Cr | ₹21 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-40 Cr | ₹-27 Cr | ₹-11 Cr | ₹1.99 Cr | ₹-2.11 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹21 Cr | ₹10 Cr | ₹32 Cr | ₹21 Cr | ₹12 Cr |
Reserve excluding Revaluation Reserve | ₹41 Cr | ₹39 Cr | ₹75 Cr | ₹44 Cr | ₹31 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹62 Cr | ₹67 Cr | ₹97 Cr | ₹59 Cr | ₹45 Cr |
Minority Interest | - | ₹0.61 Cr | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹7.96 Cr | ₹4.79 Cr | ₹11 Cr | ₹9.01 Cr | ₹6.59 Cr |
Deferred Tax Assets | ₹0.61 Cr | ₹1.12 Cr | ₹0.87 Cr | ₹0.27 Cr | ₹0.16 Cr |
Deferred Tax Liability | ₹8.57 Cr | ₹5.91 Cr | ₹12 Cr | ₹9.28 Cr | ₹6.75 Cr |
Other Long Term Liabilities | ₹0.19 Cr | ₹2.22 Cr | - | - | ₹0.35 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.43 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.14 Cr | ₹0.12 Cr |
Total Non-Current Liabilities | ₹8.58 Cr | ₹7.35 Cr | ₹11 Cr | ₹9.16 Cr | ₹7.05 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹0.31 Cr | ₹0.46 Cr | ₹0.44 Cr | ₹0.16 Cr | ₹0.15 Cr |
Sundry Creditors | ₹0.31 Cr | ₹0.46 Cr | ₹0.44 Cr | ₹0.16 Cr | ₹0.15 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹3.88 Cr | ₹5.05 Cr | ₹2.35 Cr | ₹1.29 Cr | ₹1.49 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.10 Cr | ₹0.27 Cr | - | - | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹3.78 Cr | ₹4.78 Cr | ₹2.35 Cr | ₹1.29 Cr | ₹1.49 Cr |
Short Term Borrowings | - | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | - |
Short Term Provisions | ₹0.09 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹0.00 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.09 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr |
Total Current Liabilities | ₹4.28 Cr | ₹5.58 Cr | ₹2.84 Cr | ₹1.48 Cr | ₹1.65 Cr |
Total Liabilities | ₹75 Cr | ₹81 Cr | ₹111 Cr | ₹70 Cr | ₹54 Cr |
ASSETS | |||||
Gross Block | ₹6.87 Cr | ₹7.83 Cr | ₹1.05 Cr | ₹0.93 Cr | ₹1.95 Cr |
Less: Accumulated Depreciation | ₹4.34 Cr | ₹2.48 Cr | ₹0.86 Cr | ₹0.79 Cr | ₹1.01 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2.53 Cr | ₹5.36 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.95 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | ₹0.02 Cr | - | - |
Non Current Investments | ₹57 Cr | ₹39 Cr | ₹62 Cr | ₹48 Cr | ₹35 Cr |
Long Term Investment | ₹57 Cr | ₹39 Cr | ₹62 Cr | ₹48 Cr | ₹35 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹57 Cr | ₹39 Cr | ₹62 Cr | ₹48 Cr | ₹35 Cr |
Long Term Loans & Advances | ₹0.84 Cr | ₹1.00 Cr | ₹0.59 Cr | ₹1.42 Cr | ₹1.39 Cr |
Other Non Current Assets | ₹0.08 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.07 Cr |
Total Non-Current Assets | ₹60 Cr | ₹45 Cr | ₹63 Cr | ₹49 Cr | ₹37 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹8.06 Cr | ₹22 Cr | ₹32 Cr | ₹12 Cr | ₹13 Cr |
Quoted | ₹8.06 Cr | ₹22 Cr | ₹32 Cr | ₹12 Cr | ₹13 Cr |
Unquoted | - | ₹0.03 Cr | ₹0.04 Cr | - | - |
Inventories | - | - | - | - | - |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹1.08 Cr | ₹3.94 Cr | ₹1.75 Cr | ₹2.94 Cr | ₹0.99 Cr |
Debtors more than Six months | ₹0.92 Cr | ₹2.94 Cr | ₹3.47 Cr | ₹0.80 Cr | - |
Debtors Others | ₹0.46 Cr | ₹1.82 Cr | ₹1.05 Cr | ₹2.77 Cr | ₹1.34 Cr |
Cash and Bank | ₹0.62 Cr | ₹1.81 Cr | ₹12 Cr | ₹2.98 Cr | ₹0.54 Cr |
Cash in hand | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
Balances at Bank | ₹0.62 Cr | ₹1.81 Cr | ₹12 Cr | ₹2.98 Cr | ₹0.54 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.21 Cr | ₹1.30 Cr | ₹0.17 Cr | ₹0.03 Cr | ₹0.07 Cr |
Interest accrued on Investments | ₹0.02 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.17 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.06 Cr |
Other current_assets | ₹0.03 Cr | ₹1.05 Cr | ₹0.12 Cr | ₹0.00 Cr | ₹0.01 Cr |
Short Term Loans and Advances | ₹4.96 Cr | ₹6.19 Cr | ₹2.40 Cr | ₹2.93 Cr | ₹1.26 Cr |
Advances recoverable in cash or in kind | ₹2.20 Cr | ₹4.21 Cr | ₹1.90 Cr | ₹2.71 Cr | ₹1.22 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹2.77 Cr | ₹1.98 Cr | ₹0.50 Cr | ₹0.22 Cr | ₹0.04 Cr |
Total Current Assets | ₹15 Cr | ₹35 Cr | ₹48 Cr | ₹20 Cr | ₹16 Cr |
Net Current Assets (Including Current Investments) | ₹11 Cr | ₹30 Cr | ₹45 Cr | ₹19 Cr | ₹14 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹75 Cr | ₹81 Cr | ₹111 Cr | ₹70 Cr | ₹54 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | - | - | - | - | - |
Book Value | - | 36.63 | 61.71 | 42.41 | 32.72 |
Adjusted Book Value | 38.32 | 36.63 | 61.71 | 42.41 | 32.72 |
Compare Balance Sheet of peers of XELPMOC DESIGN AND TECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
XELPMOC DESIGN AND TECH | ₹176.8 Cr | -4% | -7.3% | 8.2% | Stock Analytics | |
TATA CONSULTANCY SERVICES | ₹1,414,350.0 Cr | -3% | -7.1% | -4.8% | Stock Analytics | |
INFOSYS | ₹765,368.0 Cr | -3.1% | -4.3% | 10.6% | Stock Analytics | |
HCL TECHNOLOGIES | ₹461,988.0 Cr | -1.4% | -5% | 3.1% | Stock Analytics | |
WIPRO | ₹323,046.0 Cr | -3% | 7.1% | 21.1% | Stock Analytics | |
LTIMINDTREE | ₹165,952.0 Cr | -5.9% | -6.3% | 2.7% | Stock Analytics |
XELPMOC DESIGN AND TECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
XELPMOC DESIGN AND TECH | -4% |
-7.3% |
8.2% |
SENSEX | -2.5% |
-0.8% |
7.1% |
You may also like the below Video Courses