BHARTI HEXACOM
|
BHARTI HEXACOM Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
| Equity - Authorised | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
| Equity - Issued | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
| Equity Paid Up | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr | ₹250 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹5,682 Cr | ₹4,389 Cr | ₹3,960 Cr | ₹3,411 Cr | ₹1,736 Cr |
| Securities Premium | ₹104 Cr | ₹104 Cr | ₹104 Cr | ₹104 Cr | ₹104 Cr |
| Capital Reserves | ₹87 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr |
| Profit & Loss Account Balance | ₹5,401 Cr | ₹3,907 Cr | ₹3,528 Cr | ₹3,129 Cr | ₹1,455 Cr |
| General Reserves | ₹90 Cr | ₹90 Cr | ₹90 Cr | ₹90 Cr | ₹90 Cr |
| Other Reserves | - | ₹200 Cr | ₹150 Cr | - | - |
| Reserve excluding Revaluation Reserve | ₹5,682 Cr | ₹4,389 Cr | ₹3,960 Cr | ₹3,411 Cr | ₹1,736 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,932 Cr | ₹4,639 Cr | ₹4,210 Cr | ₹3,661 Cr | ₹1,986 Cr |
| Minority Interest | - | - | - | - | - |
| 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 | ₹2,652 Cr | ₹2,792 Cr | ₹4,730 Cr | ₹4,808 Cr | ₹3,693 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 | - | - | - | - | ₹1,245 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹2,652 Cr | ₹2,792 Cr | ₹4,730 Cr | ₹4,808 Cr | ₹2,448 Cr |
| Deferred Tax Assets / Liabilities | ₹-1,022 Cr | ₹-858 Cr | ₹-763 Cr | ₹-947 Cr | ₹-614 Cr |
| Deferred Tax Assets | ₹1,022 Cr | ₹858 Cr | ₹764 Cr | ₹947 Cr | ₹1,117 Cr |
| Deferred Tax Liability | - | ₹0.10 Cr | ₹1.10 Cr | - | ₹503 Cr |
| Other Long Term Liabilities | ₹3,799 Cr | ₹3,512 Cr | ₹3,148 Cr | ₹2,005 Cr | ₹1,312 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹26 Cr | ₹23 Cr | ₹23 Cr | ₹22 Cr | ₹21 Cr |
| Total Non-Current Liabilities | ₹5,456 Cr | ₹5,470 Cr | ₹7,138 Cr | ₹5,887 Cr | ₹4,412 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,586 Cr | ₹1,485 Cr | ₹1,441 Cr | ₹1,495 Cr | ₹2,224 Cr |
| Sundry Creditors | ₹1,586 Cr | ₹1,485 Cr | ₹1,441 Cr | ₹1,495 Cr | ₹2,224 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,533 Cr | ₹4,091 Cr | ₹3,533 Cr | ₹1,205 Cr | ₹1,986 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹34 Cr | ₹25 Cr | ₹21 Cr | - | - |
| Interest Accrued But Not Due | ₹58 Cr | ₹168 Cr | ₹187 Cr | ₹89 Cr | ₹157 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | ₹2,000 Cr | ₹1,497 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2,441 Cr | ₹1,898 Cr | ₹1,828 Cr | ₹1,117 Cr | ₹1,829 Cr |
| Short Term Borrowings | ₹875 Cr | ₹0.30 Cr | ₹3.10 Cr | ₹2,391 Cr | ₹2,251 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹875 Cr | ₹0.30 Cr | ₹3.10 Cr | ₹2,391 Cr | ₹2,251 Cr |
| Short Term Provisions | ₹1,848 Cr | ₹1,975 Cr | ₹1,166 Cr | ₹1,088 Cr | ₹1,028 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹461 Cr | ₹779 Cr | ₹62 Cr | ₹62 Cr | ₹69 Cr |
| Provision for post retirement benefits | - | - | - | ₹1.90 Cr | ₹2.20 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1,387 Cr | ₹1,197 Cr | ₹1,103 Cr | ₹1,024 Cr | ₹956 Cr |
| Total Current Liabilities | ₹6,841 Cr | ₹7,551 Cr | ₹6,142 Cr | ₹6,179 Cr | ₹7,489 Cr |
| Total Liabilities | ₹18,229 Cr | ₹17,660 Cr | ₹17,490 Cr | ₹15,727 Cr | ₹13,887 Cr |
| ASSETS | |||||
| Gross Block | ₹26,050 Cr | ₹23,788 Cr | ₹20,571 Cr | ₹18,748 Cr | ₹17,819 Cr |
| Less: Accumulated Depreciation | ₹11,317 Cr | ₹10,173 Cr | ₹9,397 Cr | ₹8,514 Cr | ₹7,515 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹14,733 Cr | ₹13,615 Cr | ₹11,174 Cr | ₹10,234 Cr | ₹10,304 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹297 Cr | ₹197 Cr | ₹456 Cr | ₹64 Cr | ₹71 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹548 Cr | ₹361 Cr | ₹525 Cr | ₹613 Cr | ₹648 Cr |
| Other Non Current Assets | ₹733 Cr | ₹842 Cr | ₹958 Cr | ₹794 Cr | ₹845 Cr |
| Total Non-Current Assets | ₹16,311 Cr | ₹15,262 Cr | ₹14,592 Cr | ₹11,705 Cr | ₹11,867 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹74 Cr | ₹238 Cr | ₹1,046 Cr | ₹49 Cr | - |
| Quoted | ₹74 Cr | ₹238 Cr | ₹1,046 Cr | ₹49 Cr | - |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹108 Cr | ₹445 Cr | ₹149 Cr | ₹2,096 Cr | ₹143 Cr |
| Debtors more than Six months | ₹192 Cr | ₹182 Cr | ₹184 Cr | ₹191 Cr | - |
| Debtors Others | ₹100 Cr | ₹447 Cr | ₹129 Cr | ₹2,062 Cr | ₹310 Cr |
| Cash and Bank | ₹37 Cr | ₹74 Cr | ₹89 Cr | ₹121 Cr | ₹59 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹37 Cr | ₹74 Cr | ₹89 Cr | ₹121 Cr | ₹59 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1,315 Cr | ₹1,266 Cr | ₹1,119 Cr | ₹936 Cr | ₹867 Cr |
| Interest accrued on Investments | ₹1.40 Cr | ₹0.90 Cr | ₹0.80 Cr | ₹0.60 Cr | ₹0.60 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | ₹0.70 Cr | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹61 Cr | ₹66 Cr | ₹73 Cr | ₹85 Cr | ₹86 Cr |
| Other current_assets | ₹1,253 Cr | ₹1,199 Cr | ₹1,045 Cr | ₹850 Cr | ₹781 Cr |
| Short Term Loans and Advances | ₹384 Cr | ₹374 Cr | ₹495 Cr | ₹821 Cr | ₹950 Cr |
| Advances recoverable in cash or in kind | ₹65 Cr | ₹69 Cr | ₹59 Cr | ₹186 Cr | ₹108 Cr |
| Advance income tax and TDS | - | - | - | ₹643 Cr | ₹842 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹319 Cr | ₹305 Cr | ₹437 Cr | ₹-7.60 Cr | - |
| Total Current Assets | ₹1,918 Cr | ₹2,397 Cr | ₹2,898 Cr | ₹4,022 Cr | ₹2,020 Cr |
| Net Current Assets (Including Current Investments) | ₹-4,923 Cr | ₹-5,154 Cr | ₹-3,245 Cr | ₹-2,157 Cr | ₹-5,469 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹18,229 Cr | ₹17,660 Cr | ₹17,490 Cr | ₹15,727 Cr | ₹13,887 Cr |
| Contingent Liabilities | ₹156 Cr | ₹213 Cr | ₹263 Cr | ₹257 Cr | ₹266 Cr |
| Total Debt | ₹3,780 Cr | ₹4,835 Cr | ₹6,269 Cr | ₹7,198 Cr | ₹5,975 Cr |
| Book Value | 118.64 | 92.77 | 168.38 | 146.42 | 79.44 |
| Adjusted Book Value | 118.64 | 92.77 | 84.19 | 73.21 | 39.72 |
Compare Balance Sheet of peers of BHARTI HEXACOM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHARTI HEXACOM | ₹92,320.0 Cr | 1.7% | 6.9% | 28.3% | Stock Analytics | |
| BHARTI AIRTEL | ₹1,274,030.0 Cr | 2.3% | 8% | 23.5% | Stock Analytics | |
| VODAFONE IDEA | ₹102,276.0 Cr | 4.8% | 8.8% | 21.1% | Stock Analytics | |
| INDUS TOWERS | ₹101,767.0 Cr | 7.1% | 8.2% | 4% | Stock Analytics | |
| TATA COMMUNICATIONS | ₹54,332.4 Cr | -0.4% | 15% | 9.1% | Stock Analytics | |
| TATA TELESERVICES (MAHARASHTRA) | ₹10,785.3 Cr | -1.5% | -1.2% | -25.7% | Stock Analytics | |
BHARTI HEXACOM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHARTI HEXACOM | 1.7% |
6.9% |
28.3% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses