BLACK BOX
|
BLACK BOX Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹33 Cr | ₹33 Cr |
| Equity - Authorised | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹33 Cr | ₹33 Cr |
| Equity Paid Up | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹33 Cr | ₹33 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹85 Cr | ₹1.30 Cr | ₹1.19 Cr | ₹13 Cr | ₹14 Cr |
| Total Reserves | ₹640 Cr | ₹446 Cr | ₹261 Cr | ₹214 Cr | ₹160 Cr |
| Securities Premium | ₹239 Cr | ₹273 Cr | ₹273 Cr | ₹223 Cr | ₹220 Cr |
| Capital Reserves | ₹15 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Profit & Loss Account Balance | ₹339 Cr | ₹26 Cr | ₹-111 Cr | ₹-135 Cr | ₹-208 Cr |
| General Reserves | ₹101 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr |
| Other Reserves | ₹-53 Cr | ₹7.95 Cr | ₹-39 Cr | ₹-13 Cr | ₹8.64 Cr |
| Reserve excluding Revaluation Reserve | ₹640 Cr | ₹446 Cr | ₹261 Cr | ₹214 Cr | ₹160 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹759 Cr | ₹481 Cr | ₹296 Cr | ₹260 Cr | ₹207 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹631 Cr | ₹361 Cr | ₹304 Cr | ₹229 Cr | ₹119 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹63 Cr | ₹70 Cr | ₹91 Cr | ₹108 Cr | ₹119 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹568 Cr | ₹292 Cr | ₹214 Cr | ₹121 Cr | - |
| Unsecured Loans | ₹1.64 Cr | ₹0.45 Cr | ₹0.62 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 | ₹1.10 Cr | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹0.54 Cr | ₹0.45 Cr | ₹0.62 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹-23 Cr | ₹-25 Cr | ₹-20 Cr | ₹-17 Cr | ₹-19 Cr |
| Deferred Tax Assets | ₹27 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr | ₹20 Cr |
| Deferred Tax Liability | ₹4.39 Cr | ₹4.65 Cr | ₹6.56 Cr | ₹5.90 Cr | ₹1.23 Cr |
| Other Long Term Liabilities | ₹288 Cr | ₹328 Cr | ₹284 Cr | ₹178 Cr | ₹206 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹31 Cr | ₹54 Cr | ₹74 Cr | ₹70 Cr | ₹78 Cr |
| Total Non-Current Liabilities | ₹929 Cr | ₹719 Cr | ₹643 Cr | ₹460 Cr | ₹384 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹556 Cr | ₹722 Cr | ₹1,158 Cr | ₹1,009 Cr | ₹516 Cr |
| Sundry Creditors | ₹556 Cr | ₹722 Cr | ₹1,158 Cr | ₹1,009 Cr | ₹516 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹743 Cr | ₹766 Cr | ₹791 Cr | ₹808 Cr | ₹1,035 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹466 Cr | ₹503 Cr | ₹508 Cr | ₹475 Cr | ₹502 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹0.24 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹278 Cr | ₹263 Cr | ₹283 Cr | ₹333 Cr | ₹533 Cr |
| Short Term Borrowings | ₹7.38 Cr | ₹13 Cr | ₹26 Cr | ₹26 Cr | ₹16 Cr |
| Secured ST Loans repayable on Demands | ₹7.38 Cr | ₹13 Cr | ₹26 Cr | ₹23 Cr | ₹16 Cr |
| Working Capital Loans- Sec | ₹7.38 Cr | ₹13 Cr | ₹26 Cr | ₹23 Cr | ₹16 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-7.38 Cr | ₹-13 Cr | ₹-26 Cr | ₹-20 Cr | ₹-16 Cr |
| Short Term Provisions | ₹55 Cr | ₹75 Cr | ₹69 Cr | ₹72 Cr | ₹127 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹23 Cr | ₹22 Cr | ₹9.69 Cr | ₹8.10 Cr | ₹68 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹33 Cr | ₹53 Cr | ₹59 Cr | ₹64 Cr | ₹59 Cr |
| Total Current Liabilities | ₹1,362 Cr | ₹1,576 Cr | ₹2,044 Cr | ₹1,915 Cr | ₹1,694 Cr |
| Total Liabilities | ₹3,049 Cr | ₹2,776 Cr | ₹2,983 Cr | ₹2,635 Cr | ₹2,285 Cr |
| ASSETS | |||||
| Gross Block | ₹1,188 Cr | ₹1,149 Cr | ₹1,195 Cr | ₹1,100 Cr | ₹903 Cr |
| Less: Accumulated Depreciation | ₹420 Cr | ₹341 Cr | ₹401 Cr | ₹368 Cr | ₹281 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹769 Cr | ₹808 Cr | ₹794 Cr | ₹732 Cr | ₹622 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹33 Cr | ₹32 Cr | ₹30 Cr | - | - |
| Long Term Investment | ₹33 Cr | ₹32 Cr | ₹30 Cr | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹33 Cr | ₹32 Cr | ₹30 Cr | - | - |
| Long Term Loans & Advances | ₹73 Cr | ₹25 Cr | ₹56 Cr | ₹69 Cr | ₹67 Cr |
| Other Non Current Assets | ₹44 Cr | ₹74 Cr | ₹73 Cr | ₹27 Cr | ₹40 Cr |
| Total Non-Current Assets | ₹919 Cr | ₹939 Cr | ₹956 Cr | ₹828 Cr | ₹730 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹210 Cr | ₹246 Cr | ₹362 Cr | ₹226 Cr | ₹149 Cr |
| Raw Materials | ₹7.06 Cr | ₹7.30 Cr | ₹7.41 Cr | ₹6.78 Cr | ₹5.68 Cr |
| Work-in Progress | - | - | - | ₹0.03 Cr | ₹0.01 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | ₹0.67 Cr | ₹0.61 Cr |
| Other Inventory | ₹203 Cr | ₹239 Cr | ₹355 Cr | ₹218 Cr | ₹142 Cr |
| Sundry Debtors | ₹567 Cr | ₹386 Cr | ₹421 Cr | ₹374 Cr | ₹240 Cr |
| Debtors more than Six months | ₹221 Cr | ₹154 Cr | ₹163 Cr | ₹148 Cr | ₹166 Cr |
| Debtors Others | ₹481 Cr | ₹378 Cr | ₹398 Cr | ₹344 Cr | ₹230 Cr |
| Cash and Bank | ₹229 Cr | ₹223 Cr | ₹210 Cr | ₹311 Cr | ₹410 Cr |
| Cash in hand | - | ₹0.01 Cr | ₹0.37 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹229 Cr | ₹223 Cr | ₹209 Cr | ₹311 Cr | ₹410 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹745 Cr | ₹667 Cr | ₹871 Cr | ₹807 Cr | ₹727 Cr |
| Interest accrued on Investments | - | - | - | - | ₹0.19 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹80 Cr | ₹47 Cr | ₹163 Cr | ₹211 Cr | ₹145 Cr |
| Other current_assets | ₹665 Cr | ₹620 Cr | ₹708 Cr | ₹597 Cr | ₹583 Cr |
| Short Term Loans and Advances | ₹379 Cr | ₹315 Cr | ₹163 Cr | ₹88 Cr | ₹28 Cr |
| Advances recoverable in cash or in kind | ₹302 Cr | ₹286 Cr | ₹132 Cr | ₹60 Cr | ₹9.90 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹77 Cr | ₹29 Cr | ₹31 Cr | ₹28 Cr | ₹18 Cr |
| Total Current Assets | ₹2,130 Cr | ₹1,837 Cr | ₹2,026 Cr | ₹1,807 Cr | ₹1,554 Cr |
| Net Current Assets (Including Current Investments) | ₹769 Cr | ₹260 Cr | ₹-17 Cr | ₹-108 Cr | ₹-139 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,049 Cr | ₹2,776 Cr | ₹2,983 Cr | ₹2,635 Cr | ₹2,285 Cr |
| Contingent Liabilities | ₹30 Cr | ₹24 Cr | ₹23 Cr | ₹159 Cr | ₹75 Cr |
| Total Debt | ₹654 Cr | ₹397 Cr | ₹352 Cr | ₹274 Cr | ₹176 Cr |
| Book Value | 39.80 | 28.54 | 17.56 | 75.28 | 59.19 |
| Adjusted Book Value | 39.80 | 28.54 | 17.56 | 15.06 | 11.84 |
Compare Balance Sheet of peers of BLACK BOX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BLACK BOX | ₹9,603.8 Cr | 5.4% | 18% | 22.3% | Stock Analytics | |
| ITI | ₹32,021.6 Cr | -0.2% | 5.3% | 49.5% | Stock Analytics | |
| TEJAS NETWORKS | ₹9,626.3 Cr | 0.9% | -7.6% | -57.6% | Stock Analytics | |
| AVANTEL | ₹4,597.2 Cr | -0.6% | -7.1% | 11.1% | Stock Analytics | |
| ADC INDIA COMMUNICATIONS | ₹704.1 Cr | -0.8% | -16.3% | -7.3% | Stock Analytics | |
| FROG CELLSAT | ₹337.8 Cr | -1.7% | -11.6% | -37.9% | Stock Analytics | |
BLACK BOX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BLACK BOX | 5.4% |
18% |
22.3% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses