CAPACITE INFRAPROJECTS
|
CAPACITE INFRAPROJECTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹85 Cr | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr |
| Equity - Authorised | ₹90 Cr | ₹90 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr |
| Equity - Issued | ₹85 Cr | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr |
| Equity Paid Up | ₹85 Cr | ₹85 Cr | ₹68 Cr | ₹68 Cr | ₹68 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 | - | - | ₹12 Cr | - | - |
| Total Reserves | ₹1,634 Cr | ₹1,432 Cr | ₹993 Cr | ₹897 Cr | ₹861 Cr |
| Securities Premium | ₹775 Cr | ₹775 Cr | ₹457 Cr | ₹457 Cr | ₹457 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹859 Cr | ₹657 Cr | ₹536 Cr | ₹439 Cr | ₹404 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | ₹1.65 Cr | - |
| Reserve excluding Revaluation Reserve | ₹1,634 Cr | ₹1,432 Cr | ₹993 Cr | ₹897 Cr | ₹861 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,719 Cr | ₹1,517 Cr | ₹1,073 Cr | ₹965 Cr | ₹929 Cr |
| Minority Interest | ₹1.33 Cr | ₹0.11 Cr | ₹0.01 Cr | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹149 Cr | ₹124 Cr | ₹112 Cr | ₹137 Cr | ₹82 Cr |
| Non Convertible Debentures | ₹103 Cr | - | ₹54 Cr | ₹76 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹25 Cr | ₹85 Cr | ₹33 Cr | ₹50 Cr | ₹72 Cr |
| Term Loans - Institutions | ₹21 Cr | ₹39 Cr | ₹24 Cr | ₹12 Cr | ₹10 Cr |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹46 Cr | ₹60 Cr | ₹53 Cr | ₹32 Cr | ₹35 Cr |
| Deferred Tax Assets | ₹6.69 Cr | ₹5.27 Cr | ₹9.66 Cr | ₹36 Cr | ₹25 Cr |
| Deferred Tax Liability | ₹53 Cr | ₹65 Cr | ₹63 Cr | ₹69 Cr | ₹59 Cr |
| Other Long Term Liabilities | ₹129 Cr | ₹100 Cr | ₹178 Cr | ₹230 Cr | ₹291 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹67 Cr | ₹71 Cr | ₹158 Cr | ₹105 Cr | ₹112 Cr |
| Total Non-Current Liabilities | ₹391 Cr | ₹355 Cr | ₹500 Cr | ₹505 Cr | ₹520 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹896 Cr | ₹818 Cr | ₹634 Cr | ₹529 Cr | ₹423 Cr |
| Sundry Creditors | ₹720 Cr | ₹682 Cr | ₹482 Cr | ₹400 Cr | ₹325 Cr |
| Acceptances | ₹176 Cr | ₹136 Cr | ₹151 Cr | ₹129 Cr | ₹98 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹343 Cr | ₹338 Cr | ₹326 Cr | ₹322 Cr | ₹308 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹172 Cr | ₹246 Cr | ₹179 Cr | ₹208 Cr | ₹228 Cr |
| Interest Accrued But Not Due | ₹2.27 Cr | ₹0.76 Cr | ₹3.61 Cr | ₹3.69 Cr | ₹0.56 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹51 Cr | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹118 Cr | ₹91 Cr | ₹144 Cr | ₹110 Cr | ₹79 Cr |
| Short Term Borrowings | ₹155 Cr | ₹162 Cr | ₹222 Cr | ₹147 Cr | ₹161 Cr |
| Secured ST Loans repayable on Demands | ₹150 Cr | ₹159 Cr | ₹201 Cr | ₹96 Cr | ₹160 Cr |
| Working Capital Loans- Sec | ₹135 Cr | ₹149 Cr | ₹158 Cr | ₹96 Cr | ₹160 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-130 Cr | ₹-145 Cr | ₹-138 Cr | ₹-44 Cr | ₹-158 Cr |
| Short Term Provisions | ₹125 Cr | ₹46 Cr | ₹169 Cr | ₹38 Cr | ₹38 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹116 Cr | ₹40 Cr | ₹165 Cr | ₹36 Cr | ₹36 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹9.23 Cr | ₹6.10 Cr | ₹4.64 Cr | ₹2.45 Cr | ₹2.19 Cr |
| Total Current Liabilities | ₹1,519 Cr | ₹1,365 Cr | ₹1,351 Cr | ₹1,036 Cr | ₹930 Cr |
| Total Liabilities | ₹3,630 Cr | ₹3,237 Cr | ₹2,924 Cr | ₹2,507 Cr | ₹2,378 Cr |
| ASSETS | |||||
| Gross Block | ₹1,306 Cr | ₹1,218 Cr | ₹1,183 Cr | ₹1,098 Cr | ₹971 Cr |
| Less: Accumulated Depreciation | ₹722 Cr | ₹629 Cr | ₹531 Cr | ₹412 Cr | ₹314 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹584 Cr | ₹589 Cr | ₹652 Cr | ₹686 Cr | ₹657 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.28 Cr | ₹9.11 Cr | ₹20 Cr | ₹14 Cr | ₹5.88 Cr |
| Non Current Investments | ₹22 Cr | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr |
| Long Term Investment | ₹22 Cr | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr |
| Quoted | ₹2.06 Cr | - | - | - | - |
| Unquoted | ₹20 Cr | ₹2.76 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹1.17 Cr |
| Long Term Loans & Advances | ₹182 Cr | ₹195 Cr | ₹339 Cr | ₹297 Cr | ₹328 Cr |
| Other Non Current Assets | ₹73 Cr | ₹25 Cr | ₹23 Cr | ₹25 Cr | ₹112 Cr |
| Total Non-Current Assets | ₹864 Cr | ₹826 Cr | ₹1,042 Cr | ₹1,030 Cr | ₹1,112 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | ₹0.26 Cr | ₹0.32 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹0.26 Cr | ₹0.32 Cr |
| Inventories | ₹110 Cr | ₹111 Cr | ₹99 Cr | ₹112 Cr | ₹100 Cr |
| Raw Materials | ₹107 Cr | ₹106 Cr | ₹99 Cr | ₹112 Cr | ₹100 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹2.03 Cr | ₹1.63 Cr | - | - | - |
| Other Inventory | ₹0.39 Cr | ₹3.35 Cr | - | - | - |
| Sundry Debtors | ₹1,080 Cr | ₹548 Cr | ₹348 Cr | ₹395 Cr | ₹286 Cr |
| Debtors more than Six months | ₹90 Cr | ₹92 Cr | ₹66 Cr | ₹246 Cr | ₹245 Cr |
| Debtors Others | ₹998 Cr | ₹464 Cr | ₹311 Cr | ₹221 Cr | ₹91 Cr |
| Cash and Bank | ₹94 Cr | ₹209 Cr | ₹175 Cr | ₹184 Cr | ₹156 Cr |
| Cash in hand | ₹0.29 Cr | ₹0.54 Cr | ₹0.31 Cr | ₹0.17 Cr | ₹0.22 Cr |
| Balances at Bank | ₹94 Cr | ₹209 Cr | ₹174 Cr | ₹184 Cr | ₹156 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹24 Cr | ₹31 Cr | ₹31 Cr | ₹181 Cr | ₹107 Cr |
| Interest accrued on Investments | ₹2.60 Cr | - | ₹2.09 Cr | ₹3.20 Cr | ₹2.78 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹17 Cr |
| Other current_assets | ₹5.33 Cr | ₹15 Cr | ₹15 Cr | ₹166 Cr | ₹87 Cr |
| Short Term Loans and Advances | ₹1,394 Cr | ₹1,467 Cr | ₹1,230 Cr | ₹606 Cr | ₹617 Cr |
| Advances recoverable in cash or in kind | ₹1,238 Cr | ₹1,377 Cr | ₹1,043 Cr | ₹544 Cr | ₹555 Cr |
| Advance income tax and TDS | ₹65 Cr | ₹22 Cr | ₹156 Cr | ₹23 Cr | ₹23 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹92 Cr | ₹68 Cr | ₹31 Cr | ₹39 Cr | ₹38 Cr |
| Total Current Assets | ₹2,701 Cr | ₹2,366 Cr | ₹1,882 Cr | ₹1,476 Cr | ₹1,266 Cr |
| Net Current Assets (Including Current Investments) | ₹1,182 Cr | ₹1,002 Cr | ₹531 Cr | ₹440 Cr | ₹337 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,630 Cr | ₹3,237 Cr | ₹2,924 Cr | ₹2,507 Cr | ₹2,378 Cr |
| Contingent Liabilities | ₹274 Cr | ₹225 Cr | ₹123 Cr | ₹164 Cr | ₹130 Cr |
| Total Debt | ₹414 Cr | ₹325 Cr | ₹366 Cr | ₹328 Cr | ₹286 Cr |
| Book Value | - | 179.30 | 156.29 | 142.16 | 136.79 |
| Adjusted Book Value | 203.14 | 179.30 | 156.29 | 142.16 | 136.79 |
Compare Balance Sheet of peers of CAPACITE INFRAPROJECTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CAPACITE INFRAPROJECTS | ₹2,414.5 Cr | -7% | 3.2% | -20.4% | Stock Analytics | |
| DLF | ₹179,559.0 Cr | -5.6% | -6% | -2.4% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,483.0 Cr | -3.7% | -0.6% | -2.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹62,935.6 Cr | -4.6% | -8.8% | -19.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,633.4 Cr | -2.9% | 2.4% | 17.3% | Stock Analytics | |
| OBEROI REALTY | ₹60,225.3 Cr | -5.2% | -2.5% | -10.8% | Stock Analytics | |
CAPACITE INFRAPROJECTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CAPACITE INFRAPROJECTS | -7% |
3.2% |
-20.4% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses