BHARAT FORGE
|
BHARAT FORGE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹96 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr |
| Equity - Authorised | ₹195 Cr | ₹195 Cr | ₹195 Cr | ₹195 Cr | ₹195 Cr |
| Equity - Issued | ₹96 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr |
| Equity Paid Up | ₹96 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr | ₹93 Cr |
| Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹13 Cr | ₹13 Cr | ₹3.74 Cr | ₹1.63 Cr | - |
| Total Reserves | ₹9,145 Cr | ₹7,064 Cr | ₹6,609 Cr | ₹6,476 Cr | ₹5,322 Cr |
| Securities Premium | ₹2,310 Cr | ₹693 Cr | ₹693 Cr | ₹693 Cr | ₹693 Cr |
| Capital Reserves | ₹1.55 Cr | ₹1.55 Cr | ₹1.55 Cr | ₹1.55 Cr | ₹1.55 Cr |
| Profit & Loss Account Balance | ₹6,181 Cr | ₹5,676 Cr | ₹5,114 Cr | ₹4,887 Cr | ₹3,976 Cr |
| General Reserves | ₹323 Cr | ₹323 Cr | ₹323 Cr | ₹323 Cr | ₹323 Cr |
| Other Reserves | ₹329 Cr | ₹371 Cr | ₹477 Cr | ₹571 Cr | ₹328 Cr |
| Reserve excluding Revaluation Reserve | ₹9,145 Cr | ₹7,064 Cr | ₹6,609 Cr | ₹6,476 Cr | ₹5,322 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹9,253 Cr | ₹7,170 Cr | ₹6,706 Cr | ₹6,571 Cr | ₹5,415 Cr |
| Minority Interest | ₹-33 Cr | ₹-4.88 Cr | ₹36 Cr | ₹56 Cr | ₹32 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹660 Cr | ₹448 Cr | ₹460 Cr | ₹487 Cr | ₹454 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹696 Cr | ₹623 Cr | ₹545 Cr | ₹537 Cr | ₹454 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-36 Cr | ₹-175 Cr | ₹-86 Cr | ₹-51 Cr | ₹0.67 Cr |
| Unsecured Loans | ₹659 Cr | ₹1,411 Cr | ₹1,292 Cr | ₹1,301 Cr | ₹1,763 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | ₹137 Cr | ₹410 Cr | ₹912 Cr | ₹1,281 Cr | ₹1,267 Cr |
| Loans - Banks | ₹575 Cr | ₹704 Cr | ₹289 Cr | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-52 Cr | ₹297 Cr | ₹91 Cr | ₹20 Cr | ₹496 Cr |
| Deferred Tax Assets / Liabilities | ₹-70 Cr | ₹3.89 Cr | ₹66 Cr | ₹172 Cr | ₹145 Cr |
| Deferred Tax Assets | ₹351 Cr | ₹258 Cr | ₹201 Cr | ₹163 Cr | ₹131 Cr |
| Deferred Tax Liability | ₹280 Cr | ₹262 Cr | ₹267 Cr | ₹335 Cr | ₹276 Cr |
| Other Long Term Liabilities | ₹506 Cr | ₹695 Cr | ₹1,258 Cr | ₹616 Cr | ₹569 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹219 Cr | ₹181 Cr | ₹141 Cr | ₹176 Cr | ₹192 Cr |
| Total Non-Current Liabilities | ₹1,975 Cr | ₹2,739 Cr | ₹3,216 Cr | ₹2,751 Cr | ₹3,123 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹2,344 Cr | ₹2,262 Cr | ₹2,151 Cr | ₹1,631 Cr | ₹1,207 Cr |
| Sundry Creditors | ₹2,344 Cr | ₹2,262 Cr | ₹2,151 Cr | ₹1,631 Cr | ₹1,207 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,854 Cr | ₹1,802 Cr | ₹1,633 Cr | ₹1,002 Cr | ₹789 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹392 Cr | ₹627 Cr | ₹370 Cr | ₹96 Cr | ₹71 Cr |
| Interest Accrued But Not Due | ₹37 Cr | ₹56 Cr | ₹55 Cr | ₹15 Cr | ₹26 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹450 Cr | ₹149 Cr | ₹100 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹976 Cr | ₹969 Cr | ₹1,108 Cr | ₹891 Cr | ₹693 Cr |
| Short Term Borrowings | ₹4,270 Cr | ₹5,005 Cr | ₹4,353 Cr | ₹3,339 Cr | ₹2,363 Cr |
| Secured ST Loans repayable on Demands | ₹3,607 Cr | ₹4,188 Cr | ₹3,622 Cr | ₹2,918 Cr | ₹2,170 Cr |
| Working Capital Loans- Sec | ₹3,607 Cr | ₹4,188 Cr | ₹3,622 Cr | ₹2,918 Cr | ₹2,140 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-2,944 Cr | ₹-3,370 Cr | ₹-2,890 Cr | ₹-2,496 Cr | ₹-1,948 Cr |
| Short Term Provisions | ₹234 Cr | ₹211 Cr | ₹139 Cr | ₹142 Cr | ₹159 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹40 Cr | ₹61 Cr | ₹49 Cr | ₹50 Cr | ₹51 Cr |
| Provision for post retirement benefits | ₹5.34 Cr | ₹1.40 Cr | ₹1.14 Cr | ₹1.98 Cr | ₹5.87 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹189 Cr | ₹149 Cr | ₹89 Cr | ₹90 Cr | ₹102 Cr |
| Total Current Liabilities | ₹8,703 Cr | ₹9,280 Cr | ₹8,277 Cr | ₹6,114 Cr | ₹4,518 Cr |
| Total Liabilities | ₹19,898 Cr | ₹19,184 Cr | ₹18,235 Cr | ₹15,492 Cr | ₹13,088 Cr |
| ASSETS | |||||
| Gross Block | ₹12,367 Cr | ₹11,040 Cr | ₹10,268 Cr | ₹8,246 Cr | ₹7,675 Cr |
| Less: Accumulated Depreciation | ₹5,648 Cr | ₹4,731 Cr | ₹4,107 Cr | ₹3,377 Cr | ₹2,917 Cr |
| Less: Impairment of Assets | ₹120 Cr | - | - | - | ₹8.45 Cr |
| Net Block | ₹6,599 Cr | ₹6,309 Cr | ₹6,161 Cr | ₹4,870 Cr | ₹4,750 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1,725 Cr | ₹977 Cr | ₹696 Cr | ₹1,125 Cr | ₹900 Cr |
| Non Current Investments | ₹710 Cr | ₹824 Cr | ₹1,519 Cr | ₹696 Cr | ₹530 Cr |
| Long Term Investment | ₹710 Cr | ₹824 Cr | ₹1,519 Cr | ₹696 Cr | ₹530 Cr |
| Quoted | ₹104 Cr | ₹137 Cr | ₹186 Cr | ₹99 Cr | ₹97 Cr |
| Unquoted | ₹609 Cr | ₹690 Cr | ₹1,333 Cr | ₹597 Cr | ₹480 Cr |
| Long Term Loans & Advances | ₹449 Cr | ₹932 Cr | ₹745 Cr | ₹565 Cr | ₹464 Cr |
| Other Non Current Assets | ₹149 Cr | ₹112 Cr | ₹107 Cr | ₹305 Cr | ₹229 Cr |
| Total Non-Current Assets | ₹9,666 Cr | ₹9,168 Cr | ₹9,233 Cr | ₹7,561 Cr | ₹6,873 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹1,353 Cr | ₹1,025 Cr | ₹1,050 Cr | ₹1,908 Cr | ₹2,077 Cr |
| Quoted | ₹392 Cr | ₹321 Cr | ₹144 Cr | ₹302 Cr | ₹426 Cr |
| Unquoted | ₹961 Cr | ₹704 Cr | ₹906 Cr | ₹1,606 Cr | ₹1,651 Cr |
| Inventories | ₹3,578 Cr | ₹3,216 Cr | ₹3,126 Cr | ₹2,710 Cr | ₹1,794 Cr |
| Raw Materials | ₹1,020 Cr | ₹748 Cr | ₹726 Cr | ₹635 Cr | ₹311 Cr |
| Work-in Progress | ₹958 Cr | ₹1,046 Cr | ₹956 Cr | ₹778 Cr | ₹595 Cr |
| Finished Goods | ₹595 Cr | ₹375 Cr | ₹542 Cr | ₹1,042 Cr | ₹594 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹298 Cr | ₹285 Cr | ₹222 Cr | ₹193 Cr | ₹195 Cr |
| Other Inventory | ₹708 Cr | ₹762 Cr | ₹681 Cr | ₹62 Cr | ₹100 Cr |
| Sundry Debtors | ₹2,900 Cr | ₹3,167 Cr | ₹3,087 Cr | ₹2,162 Cr | ₹1,410 Cr |
| Debtors more than Six months | ₹140 Cr | ₹195 Cr | ₹130 Cr | ₹55 Cr | ₹85 Cr |
| Debtors Others | ₹2,819 Cr | ₹3,044 Cr | ₹2,998 Cr | ₹2,139 Cr | ₹1,355 Cr |
| Cash and Bank | ₹1,291 Cr | ₹1,690 Cr | ₹1,040 Cr | ₹603 Cr | ₹473 Cr |
| Cash in hand | ₹0.27 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹15 Cr | ₹0.24 Cr |
| Balances at Bank | ₹1,291 Cr | ₹1,690 Cr | ₹1,039 Cr | ₹589 Cr | ₹473 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹293 Cr | ₹361 Cr | ₹313 Cr | ₹300 Cr | ₹222 Cr |
| Interest accrued on Investments | - | - | - | ₹7.26 Cr | ₹3.51 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹9.89 Cr | ₹5.34 Cr | ₹2.28 Cr | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹283 Cr | ₹356 Cr | ₹311 Cr | ₹293 Cr | ₹219 Cr |
| Short Term Loans and Advances | ₹817 Cr | ₹555 Cr | ₹386 Cr | ₹247 Cr | ₹239 Cr |
| Advances recoverable in cash or in kind | ₹189 Cr | ₹162 Cr | ₹136 Cr | ₹74 Cr | ₹103 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹628 Cr | ₹393 Cr | ₹250 Cr | ₹173 Cr | ₹136 Cr |
| Total Current Assets | ₹10,232 Cr | ₹10,016 Cr | ₹9,002 Cr | ₹7,931 Cr | ₹6,214 Cr |
| Net Current Assets (Including Current Investments) | ₹1,529 Cr | ₹735 Cr | ₹725 Cr | ₹1,817 Cr | ₹1,697 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹19,898 Cr | ₹19,184 Cr | ₹18,235 Cr | ₹15,492 Cr | ₹13,088 Cr |
| Contingent Liabilities | ₹606 Cr | ₹559 Cr | ₹492 Cr | ₹490 Cr | ₹136 Cr |
| Total Debt | ₹6,251 Cr | ₹7,466 Cr | ₹6,797 Cr | ₹5,655 Cr | ₹4,995 Cr |
| Book Value | - | 153.73 | 143.94 | 141.09 | 116.31 |
| Adjusted Book Value | 193.28 | 153.73 | 143.94 | 141.09 | 116.31 |
Compare Balance Sheet of peers of BHARAT FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHARAT FORGE | ₹63,293.3 Cr | 1.7% | 9% | -3.4% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,399.8 Cr | -0.6% | 7.4% | -9.4% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,824.4 Cr | 1.5% | 0.4% | -38.2% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,646.4 Cr | 2.5% | 11.7% | -7.2% | Stock Analytics | |
| MM FORGINGS | ₹1,473.6 Cr | -1.1% | -1.2% | -39.5% | Stock Analytics | |
| TIRUPATI FORGE | ₹492.3 Cr | -4.8% | 11.5% | -3.4% | Stock Analytics | |
BHARAT FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHARAT FORGE | 1.7% |
9% |
-3.4% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses