BMW INDUSTRIES
|
BMW INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹53 Cr | ₹53 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Paid Up | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹709 Cr | ₹639 Cr | ₹580 Cr | ₹531 Cr | ₹497 Cr |
| Securities Premium | ₹305 Cr | ₹305 Cr | ₹305 Cr | ₹167 Cr | ₹167 Cr |
| Capital Reserves | ₹5.12 Cr | ₹5.12 Cr | ₹5.12 Cr | ₹144 Cr | ₹144 Cr |
| Profit & Loss Account Balance | ₹376 Cr | ₹306 Cr | ₹247 Cr | ₹197 Cr | ₹163 Cr |
| General Reserves | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Other Reserves | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
| Reserve excluding Revaluation Reserve | ₹709 Cr | ₹639 Cr | ₹580 Cr | ₹531 Cr | ₹497 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹732 Cr | ₹661 Cr | ₹603 Cr | ₹553 Cr | ₹519 Cr |
| Minority Interest | ₹1.08 Cr | ₹1.28 Cr | ₹1.22 Cr | ₹1.22 Cr | ₹0.98 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹80 Cr | ₹42 Cr | ₹70 Cr | ₹80 Cr | ₹98 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹100 Cr | ₹67 Cr | ₹75 Cr | ₹95 Cr | ₹134 Cr |
| Term Loans - Institutions | - | ₹2.67 Cr | ₹14 Cr | ₹18 Cr | ₹16 Cr |
| Other Secured | ₹-20 Cr | ₹-28 Cr | ₹-18 Cr | ₹-33 Cr | ₹-52 Cr |
| Unsecured Loans | - | - | ₹1.16 Cr | ₹1.46 Cr | ₹3.44 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 | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | ₹1.16 Cr | ₹1.46 Cr | ₹3.44 Cr |
| Deferred Tax Assets / Liabilities | ₹35 Cr | ₹30 Cr | ₹29 Cr | ₹15 Cr | ₹5.49 Cr |
| Deferred Tax Assets | ₹4.97 Cr | ₹13 Cr | ₹14 Cr | ₹27 Cr | ₹42 Cr |
| Deferred Tax Liability | ₹40 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹47 Cr |
| Other Long Term Liabilities | ₹44 Cr | ₹40 Cr | ₹38 Cr | ₹38 Cr | ₹37 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3.62 Cr | ₹3.17 Cr | ₹2.55 Cr | ₹19 Cr | ₹18 Cr |
| Total Non-Current Liabilities | ₹162 Cr | ₹115 Cr | ₹142 Cr | ₹154 Cr | ₹162 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹19 Cr | ₹18 Cr | ₹25 Cr | ₹15 Cr | ₹43 Cr |
| Sundry Creditors | ₹19 Cr | ₹18 Cr | ₹25 Cr | ₹15 Cr | ₹43 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹47 Cr | ₹56 Cr | ₹49 Cr | ₹51 Cr | ₹76 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.76 Cr | ₹4.02 Cr | ₹2.92 Cr | ₹4.21 Cr | ₹2.37 Cr |
| Interest Accrued But Not Due | ₹0.05 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.15 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹0.50 Cr | ₹0.47 Cr | ₹0.58 Cr | ₹0.56 Cr | - |
| Other Liabilities | ₹42 Cr | ₹51 Cr | ₹45 Cr | ₹46 Cr | ₹74 Cr |
| Short Term Borrowings | ₹54 Cr | ₹23 Cr | ₹135 Cr | ₹142 Cr | ₹109 Cr |
| Secured ST Loans repayable on Demands | ₹54 Cr | ₹23 Cr | ₹135 Cr | ₹142 Cr | ₹109 Cr |
| Working Capital Loans- Sec | ₹33 Cr | ₹4.28 Cr | ₹116 Cr | ₹125 Cr | ₹109 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-33 Cr | ₹-4.28 Cr | ₹-116 Cr | ₹-125 Cr | ₹-109 Cr |
| Short Term Provisions | ₹0.72 Cr | ₹0.74 Cr | ₹1.06 Cr | ₹0.42 Cr | ₹1.51 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.50 Cr | ₹0.56 Cr | ₹0.79 Cr | ₹0.27 Cr | ₹0.74 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.22 Cr | ₹0.18 Cr | ₹0.28 Cr | ₹0.15 Cr | ₹0.77 Cr |
| Total Current Liabilities | ₹121 Cr | ₹98 Cr | ₹210 Cr | ₹209 Cr | ₹230 Cr |
| Total Liabilities | ₹1,015 Cr | ₹875 Cr | ₹956 Cr | ₹917 Cr | ₹912 Cr |
| ASSETS | |||||
| Gross Block | ₹1,059 Cr | ₹891 Cr | ₹809 Cr | ₹749 Cr | ₹717 Cr |
| Less: Accumulated Depreciation | ₹441 Cr | ₹400 Cr | ₹356 Cr | ₹317 Cr | ₹267 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹618 Cr | ₹491 Cr | ₹452 Cr | ₹432 Cr | ₹450 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹55 Cr | ₹92 Cr | ₹24 Cr | ₹35 Cr | ₹37 Cr |
| Non Current Investments | - | - | - | ₹15 Cr | ₹22 Cr |
| Long Term Investment | - | - | - | ₹15 Cr | ₹22 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹15 Cr | ₹22 Cr |
| Long Term Loans & Advances | ₹53 Cr | ₹73 Cr | ₹99 Cr | ₹96 Cr | ₹97 Cr |
| Other Non Current Assets | ₹3.23 Cr | ₹4.80 Cr | ₹3.44 Cr | ₹3.95 Cr | ₹3.32 Cr |
| Total Non-Current Assets | ₹740 Cr | ₹672 Cr | ₹591 Cr | ₹582 Cr | ₹610 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹39 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹39 Cr | - | - | - | - |
| Inventories | ₹58 Cr | ₹69 Cr | ₹137 Cr | ₹139 Cr | ₹120 Cr |
| Raw Materials | ₹22 Cr | ₹24 Cr | ₹77 Cr | ₹81 Cr | ₹69 Cr |
| Work-in Progress | ₹4.24 Cr | ₹4.42 Cr | ₹5.45 Cr | ₹5.51 Cr | ₹5.53 Cr |
| Finished Goods | ₹5.50 Cr | ₹12 Cr | ₹27 Cr | ₹28 Cr | ₹23 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹26 Cr | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹23 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹81 Cr | ₹62 Cr | ₹129 Cr | ₹110 Cr | ₹103 Cr |
| Debtors more than Six months | ₹19 Cr | ₹9.42 Cr | ₹29 Cr | ₹33 Cr | ₹42 Cr |
| Debtors Others | ₹62 Cr | ₹52 Cr | ₹100 Cr | ₹77 Cr | ₹61 Cr |
| Cash and Bank | ₹7.61 Cr | ₹9.36 Cr | ₹14 Cr | ₹6.32 Cr | ₹5.88 Cr |
| Cash in hand | ₹0.83 Cr | ₹0.72 Cr | ₹0.72 Cr | ₹0.07 Cr | ₹0.13 Cr |
| Balances at Bank | ₹6.78 Cr | ₹8.63 Cr | ₹13 Cr | ₹6.25 Cr | ₹5.75 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.61 Cr | ₹6.16 Cr | ₹3.81 Cr | ₹4.33 Cr | ₹5.10 Cr |
| Interest accrued on Investments | ₹0.12 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.14 Cr | ₹0.11 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹3.22 Cr | ₹3.22 Cr | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.51 Cr | ₹0.14 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.54 Cr |
| Other current_assets | ₹3.77 Cr | ₹2.71 Cr | ₹2.93 Cr | ₹3.44 Cr | ₹4.44 Cr |
| Short Term Loans and Advances | ₹79 Cr | ₹55 Cr | ₹77 Cr | ₹72 Cr | ₹64 Cr |
| Advances recoverable in cash or in kind | ₹48 Cr | ₹29 Cr | ₹43 Cr | ₹28 Cr | ₹41 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹30 Cr | ₹26 Cr | ₹34 Cr | ₹44 Cr | ₹23 Cr |
| Total Current Assets | ₹272 Cr | ₹201 Cr | ₹362 Cr | ₹332 Cr | ₹298 Cr |
| Net Current Assets (Including Current Investments) | ₹151 Cr | ₹103 Cr | ₹151 Cr | ₹123 Cr | ₹68 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,015 Cr | ₹875 Cr | ₹956 Cr | ₹917 Cr | ₹912 Cr |
| Contingent Liabilities | ₹21 Cr | ₹20 Cr | ₹1.78 Cr | ₹1.78 Cr | ₹2.94 Cr |
| Total Debt | ₹162 Cr | ₹105 Cr | ₹239 Cr | ₹257 Cr | ₹262 Cr |
| Book Value | - | 29.38 | 26.77 | 24.57 | 23.06 |
| Adjusted Book Value | 32.50 | 29.38 | 26.77 | 24.57 | 23.06 |
Compare Balance Sheet of peers of BMW INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BMW INDUSTRIES | ₹957.4 Cr | -4% | -4% | -28.6% | Stock Analytics | |
| LARSEN & TOUBRO | ₹539,393.0 Cr | -0.8% | 5.1% | 16.8% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹67,919.5 Cr | -2.2% | -6.1% | -29.4% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹27,000.4 Cr | -0.1% | 6.4% | -16.4% | Stock Analytics | |
| KEC INTERNATIONAL | ₹21,527.6 Cr | -2.2% | -5.4% | -14.7% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,360.9 Cr | -1.8% | -1.1% | NA | Stock Analytics | |
BMW INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BMW INDUSTRIES | -4% |
-4% |
-28.6% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses