BRAHMAPUTRA INFRASTRUCTURE
|
BRAHMAPUTRA INFRASTRUCTURE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Issued | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
| Equity Paid Up | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹226 Cr | ₹121 Cr | ₹110 Cr | ₹129 Cr | ₹105 Cr |
| Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹17 Cr | ₹-5.04 Cr | ₹-16 Cr | ₹2.47 Cr | ₹-21 Cr |
| General Reserves | ₹90 Cr | ₹90 Cr | ₹90 Cr | ₹90 Cr | ₹90 Cr |
| Other Reserves | ₹92 Cr | ₹8.74 Cr | ₹8.69 Cr | ₹8.74 Cr | ₹8.67 Cr |
| Reserve excluding Revaluation Reserve | ₹226 Cr | ₹121 Cr | ₹110 Cr | ₹129 Cr | ₹105 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹256 Cr | ₹151 Cr | ₹140 Cr | ₹158 Cr | ₹134 Cr |
| Minority Interest | ₹0.03 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹21 Cr | - | ₹15 Cr | ₹3.46 Cr | ₹26 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹21 Cr | - | ₹15 Cr | ₹3.46 Cr | ₹26 Cr |
| Unsecured Loans | ₹83 Cr | ₹39 Cr | ₹27 Cr | ₹51 Cr | ₹60 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 | ₹83 Cr | ₹39 Cr | ₹27 Cr | ₹51 Cr | ₹60 Cr |
| Deferred Tax Assets / Liabilities | ₹-3.05 Cr | ₹-4.02 Cr | ₹-3.58 Cr | ₹-1.86 Cr | ₹-2.46 Cr |
| Deferred Tax Assets | ₹3.05 Cr | ₹4.02 Cr | ₹5.73 Cr | ₹3.49 Cr | ₹2.46 Cr |
| Deferred Tax Liability | - | - | ₹2.15 Cr | ₹1.63 Cr | - |
| Other Long Term Liabilities | ₹133 Cr | ₹41 Cr | ₹37 Cr | ₹23 Cr | ₹30 Cr |
| Long Term Trade Payables | ₹0.02 Cr | ₹35 Cr | ₹29 Cr | ₹29 Cr | - |
| Long Term Provisions | ₹1.18 Cr | ₹1.03 Cr | ₹0.91 Cr | ₹0.87 Cr | ₹0.86 Cr |
| Total Non-Current Liabilities | ₹235 Cr | ₹112 Cr | ₹105 Cr | ₹105 Cr | ₹115 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹39 Cr | ₹14 Cr | ₹20 Cr | ₹17 Cr | ₹40 Cr |
| Sundry Creditors | ₹39 Cr | ₹14 Cr | ₹20 Cr | ₹17 Cr | ₹40 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹73 Cr | ₹134 Cr | ₹128 Cr | ₹148 Cr | ₹167 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.28 Cr | ₹0.28 Cr | ₹0.51 Cr | ₹2.53 Cr | ₹2.79 Cr |
| Interest Accrued But Not Due | ₹16 Cr | ₹9.45 Cr | ₹83 Cr | ₹38 Cr | ₹53 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹58 Cr | ₹124 Cr | ₹44 Cr | ₹108 Cr | ₹111 Cr |
| Short Term Borrowings | ₹111 Cr | ₹180 Cr | ₹177 Cr | ₹192 Cr | ₹209 Cr |
| Secured ST Loans repayable on Demands | ₹111 Cr | ₹180 Cr | ₹177 Cr | ₹192 Cr | ₹209 Cr |
| Working Capital Loans- Sec | ₹111 Cr | ₹180 Cr | ₹177 Cr | ₹192 Cr | ₹209 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-111 Cr | ₹-180 Cr | ₹-177 Cr | ₹-192 Cr | ₹-209 Cr |
| Short Term Provisions | ₹0.11 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.11 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Total Current Liabilities | ₹223 Cr | ₹330 Cr | ₹327 Cr | ₹357 Cr | ₹417 Cr |
| Total Liabilities | ₹714 Cr | ₹593 Cr | ₹572 Cr | ₹619 Cr | ₹665 Cr |
| ASSETS | |||||
| Gross Block | ₹257 Cr | ₹257 Cr | ₹257 Cr | ₹277 Cr | ₹276 Cr |
| Less: Accumulated Depreciation | ₹237 Cr | ₹236 Cr | ₹235 Cr | ₹233 Cr | ₹229 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹20 Cr | ₹21 Cr | ₹22 Cr | ₹45 Cr | ₹47 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹16 Cr | ₹22 Cr | ₹13 Cr | ₹10 Cr | ₹67 Cr |
| Long Term Investment | ₹16 Cr | ₹22 Cr | ₹13 Cr | ₹10 Cr | ₹67 Cr |
| Quoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.00 Cr |
| Unquoted | ₹17 Cr | ₹22 Cr | ₹15 Cr | ₹10 Cr | ₹66 Cr |
| Long Term Loans & Advances | ₹68 Cr | ₹48 Cr | ₹54 Cr | ₹69 Cr | ₹103 Cr |
| Other Non Current Assets | ₹228 Cr | ₹94 Cr | ₹66 Cr | ₹60 Cr | ₹14 Cr |
| Total Non-Current Assets | ₹387 Cr | ₹240 Cr | ₹212 Cr | ₹241 Cr | ₹230 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹174 Cr | ₹178 Cr | ₹217 Cr | ₹270 Cr | ₹315 Cr |
| Raw Materials | ₹16 Cr | ₹17 Cr | ₹21 Cr | - | ₹37 Cr |
| Work-in Progress | ₹141 Cr | ₹143 Cr | ₹173 Cr | ₹228 Cr | ₹263 Cr |
| Finished Goods | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹1.06 Cr | ₹1.06 Cr | ₹1.18 Cr | ₹21 Cr | ₹6.32 Cr |
| Other Inventory | ₹-3.44 Cr | ₹-3.44 Cr | - | - | ₹9.35 Cr |
| Sundry Debtors | ₹35 Cr | ₹43 Cr | ₹29 Cr | ₹28 Cr | ₹47 Cr |
| Debtors more than Six months | ₹24 Cr | ₹30 Cr | ₹1.22 Cr | ₹20 Cr | - |
| Debtors Others | ₹11 Cr | ₹13 Cr | ₹28 Cr | ₹7.96 Cr | ₹47 Cr |
| Cash and Bank | ₹17 Cr | ₹12 Cr | ₹3.77 Cr | ₹1.31 Cr | ₹1.39 Cr |
| Cash in hand | ₹0.06 Cr | ₹0.16 Cr | ₹0.41 Cr | ₹0.58 Cr | ₹0.71 Cr |
| Balances at Bank | ₹17 Cr | ₹12 Cr | ₹3.36 Cr | ₹0.73 Cr | ₹0.68 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹24 Cr | ₹60 Cr | ₹63 Cr | ₹27 Cr | ₹27 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.78 Cr | ₹1.84 Cr | ₹1.32 Cr | ₹1.24 Cr | ₹1.08 Cr |
| Other current_assets | ₹22 Cr | ₹59 Cr | ₹62 Cr | ₹26 Cr | ₹26 Cr |
| Short Term Loans and Advances | ₹77 Cr | ₹58 Cr | ₹47 Cr | ₹52 Cr | ₹45 Cr |
| Advances recoverable in cash or in kind | ₹53 Cr | ₹35 Cr | ₹26 Cr | ₹17 Cr | ₹12 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹24 Cr | ₹23 Cr | ₹21 Cr | ₹35 Cr | ₹33 Cr |
| Total Current Assets | ₹327 Cr | ₹352 Cr | ₹360 Cr | ₹379 Cr | ₹435 Cr |
| Net Current Assets (Including Current Investments) | ₹104 Cr | ₹22 Cr | ₹33 Cr | ₹22 Cr | ₹18 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹714 Cr | ₹593 Cr | ₹572 Cr | ₹619 Cr | ₹665 Cr |
| Contingent Liabilities | ₹89 Cr | ₹77 Cr | ₹98 Cr | ₹118 Cr | ₹8.84 Cr |
| Total Debt | ₹231 Cr | ₹333 Cr | ₹252 Cr | ₹345 Cr | ₹384 Cr |
| Book Value | - | 51.05 | 47.41 | 54.31 | 46.06 |
| Adjusted Book Value | 86.79 | 51.05 | 47.41 | 54.31 | 46.06 |
Compare Balance Sheet of peers of BRAHMAPUTRA INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRAHMAPUTRA INFRASTRUCTURE | ₹323.1 Cr | 7.3% | 5.5% | 75.7% | Stock Analytics | |
| LARSEN & TOUBRO | ₹549,971.0 Cr | -0.9% | 2.9% | 6.3% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹64,041.4 Cr | -3.4% | -3.4% | -29.6% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,001.5 Cr | -2.4% | -5.9% | -24.2% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,230.7 Cr | -4.3% | -10.3% | -43.8% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,775.8 Cr | -5.9% | -11.9% | -19.7% | Stock Analytics | |
BRAHMAPUTRA INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRAHMAPUTRA INFRASTRUCTURE | 7.3% |
5.5% |
75.7% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses