ELGI EQUIPMENTS
|
ELGI EQUIPMENTS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹16 Cr |
Equity - Authorised | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr |
Equity - Issued | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹16 Cr |
Equity Paid Up | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹16 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 | ₹3.03 Cr | ₹1.76 Cr | ₹1.27 Cr | ₹0.30 Cr | ₹0.02 Cr |
Total Reserves | ₹1,576 Cr | ₹1,338 Cr | ₹1,000 Cr | ₹838 Cr | ₹753 Cr |
Securities Premium | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹41 Cr |
Capital Reserves | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Profit & Loss Account Balance | ₹1,395 Cr | ₹1,143 Cr | ₹810 Cr | ₹650 Cr | ₹547 Cr |
General Reserves | ₹116 Cr | ₹116 Cr | ₹116 Cr | ₹116 Cr | ₹116 Cr |
Other Reserves | ₹22 Cr | ₹35 Cr | ₹30 Cr | ₹28 Cr | ₹31 Cr |
Reserve excluding Revaluation Reserve | ₹1,576 Cr | ₹1,338 Cr | ₹1,000 Cr | ₹838 Cr | ₹753 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,611 Cr | ₹1,371 Cr | ₹1,033 Cr | ₹870 Cr | ₹769 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹3.39 Cr | ₹13 Cr | ₹58 Cr | ₹73 Cr | ₹103 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹19 Cr | ₹32 Cr | ₹82 Cr | ₹102 Cr | ₹117 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-15 Cr | ₹-19 Cr | ₹-24 Cr | ₹-28 Cr | ₹-15 Cr |
Unsecured Loans | ₹16 Cr | ₹8.90 Cr | - | ₹7.73 Cr | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | ₹16 Cr | ₹8.90 Cr | - | ₹7.73 Cr | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-21 Cr | ₹-8.73 Cr | ₹-12 Cr | ₹-12 Cr | ₹-12 Cr |
Deferred Tax Assets | ₹62 Cr | ₹47 Cr | ₹45 Cr | ₹38 Cr | ₹31 Cr |
Deferred Tax Liability | ₹42 Cr | ₹38 Cr | ₹33 Cr | ₹25 Cr | ₹19 Cr |
Other Long Term Liabilities | ₹54 Cr | ₹48 Cr | ₹48 Cr | ₹53 Cr | ₹37 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr |
Total Non-Current Liabilities | ₹71 Cr | ₹78 Cr | ₹109 Cr | ₹134 Cr | ₹140 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹345 Cr | ₹314 Cr | ₹319 Cr | ₹289 Cr | ₹209 Cr |
Sundry Creditors | ₹345 Cr | ₹314 Cr | ₹319 Cr | ₹289 Cr | ₹209 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹190 Cr | ₹188 Cr | ₹157 Cr | ₹138 Cr | ₹120 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹38 Cr | ₹33 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr |
Interest Accrued But Not Due | ₹2.09 Cr | ₹2.77 Cr | ₹1.12 Cr | ₹0.73 Cr | ₹0.78 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹150 Cr | ₹151 Cr | ₹132 Cr | ₹118 Cr | ₹100 Cr |
Short Term Borrowings | ₹524 Cr | ₹465 Cr | ₹288 Cr | ₹288 Cr | ₹287 Cr |
Secured ST Loans repayable on Demands | ₹357 Cr | ₹330 Cr | ₹236 Cr | ₹149 Cr | ₹163 Cr |
Working Capital Loans- Sec | ₹15 Cr | ₹30 Cr | - | - | ₹26 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹151 Cr | ₹105 Cr | ₹52 Cr | ₹139 Cr | ₹98 Cr |
Short Term Provisions | ₹45 Cr | ₹54 Cr | ₹42 Cr | ₹33 Cr | ₹14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹7.29 Cr | ₹23 Cr | ₹26 Cr | ₹20 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹38 Cr | ₹31 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr |
Total Current Liabilities | ₹1,104 Cr | ₹1,021 Cr | ₹806 Cr | ₹749 Cr | ₹630 Cr |
Total Liabilities | ₹2,786 Cr | ₹2,470 Cr | ₹1,947 Cr | ₹1,752 Cr | ₹1,539 Cr |
ASSETS | |||||
Gross Block | ₹1,089 Cr | ₹1,030 Cr | ₹916 Cr | ₹866 Cr | ₹827 Cr |
Less: Accumulated Depreciation | ₹507 Cr | ₹447 Cr | ₹379 Cr | ₹311 Cr | ₹244 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹582 Cr | ₹583 Cr | ₹536 Cr | ₹555 Cr | ₹583 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.53 Cr | ₹2.79 Cr | ₹6.82 Cr | ₹4.12 Cr | ₹3.72 Cr |
Non Current Investments | ₹41 Cr | ₹37 Cr | ₹31 Cr | ₹24 Cr | ₹12 Cr |
Long Term Investment | ₹41 Cr | ₹37 Cr | ₹31 Cr | ₹24 Cr | ₹12 Cr |
Quoted | ₹17 Cr | ₹12 Cr | ₹11 Cr | ₹8.49 Cr | ₹4.89 Cr |
Unquoted | ₹24 Cr | ₹25 Cr | ₹20 Cr | ₹15 Cr | ₹7.55 Cr |
Long Term Loans & Advances | ₹30 Cr | ₹20 Cr | ₹22 Cr | ₹19 Cr | ₹26 Cr |
Other Non Current Assets | ₹0.29 Cr | ₹0.17 Cr | - | - | - |
Total Non-Current Assets | ₹667 Cr | ₹647 Cr | ₹614 Cr | ₹619 Cr | ₹642 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹622 Cr | ₹602 Cr | ₹483 Cr | ₹343 Cr | ₹343 Cr |
Raw Materials | ₹223 Cr | ₹210 Cr | ₹169 Cr | ₹139 Cr | ₹107 Cr |
Work-in Progress | ₹39 Cr | ₹37 Cr | ₹32 Cr | ₹22 Cr | ₹26 Cr |
Finished Goods | ₹286 Cr | ₹306 Cr | ₹238 Cr | ₹143 Cr | ₹167 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹8.26 Cr | ₹5.66 Cr | ₹4.32 Cr | ₹3.38 Cr | ₹4.78 Cr |
Other Inventory | ₹66 Cr | ₹43 Cr | ₹40 Cr | ₹36 Cr | ₹38 Cr |
Sundry Debtors | ₹603 Cr | ₹551 Cr | ₹472 Cr | ₹400 Cr | ₹347 Cr |
Debtors more than Six months | ₹41 Cr | ₹25 Cr | ₹22 Cr | ₹14 Cr | - |
Debtors Others | ₹576 Cr | ₹537 Cr | ₹460 Cr | ₹394 Cr | ₹352 Cr |
Cash and Bank | ₹774 Cr | ₹351 Cr | ₹220 Cr | ₹262 Cr | ₹86 Cr |
Cash in hand | ₹0.20 Cr | ₹0.08 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹0.11 Cr |
Balances at Bank | ₹766 Cr | ₹349 Cr | ₹217 Cr | ₹262 Cr | ₹86 Cr |
Other cash and bank balances | ₹7.92 Cr | ₹1.80 Cr | ₹3.10 Cr | - | - |
Other Current Assets | ₹51 Cr | ₹39 Cr | ₹32 Cr | ₹33 Cr | ₹30 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹18 Cr | ₹8.94 Cr | ₹2.20 Cr | ₹3.38 Cr | ₹1.92 Cr |
Prepaid Expenses | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr |
Other current_assets | ₹12 Cr | ₹7.75 Cr | ₹12 Cr | ₹15 Cr | ₹16 Cr |
Short Term Loans and Advances | ₹65 Cr | ₹281 Cr | ₹103 Cr | ₹73 Cr | ₹91 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹17 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹50 Cr | ₹268 Cr | ₹91 Cr | ₹59 Cr | ₹74 Cr |
Total Current Assets | ₹2,116 Cr | ₹1,824 Cr | ₹1,310 Cr | ₹1,111 Cr | ₹897 Cr |
Net Current Assets (Including Current Investments) | ₹1,012 Cr | ₹803 Cr | ₹504 Cr | ₹362 Cr | ₹267 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,786 Cr | ₹2,470 Cr | ₹1,947 Cr | ₹1,752 Cr | ₹1,539 Cr |
Contingent Liabilities | ₹4.37 Cr | ₹4.50 Cr | ₹4.88 Cr | ₹5.21 Cr | ₹5.34 Cr |
Total Debt | ₹558 Cr | ₹506 Cr | ₹370 Cr | ₹398 Cr | ₹404 Cr |
Book Value | - | 43.21 | 32.54 | 27.44 | 48.53 |
Adjusted Book Value | 50.74 | 43.21 | 32.54 | 27.44 | 24.27 |
Compare Balance Sheet of peers of ELGI EQUIPMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ELGI EQUIPMENTS | ₹14,913.3 Cr | 6.9% | -4.1% | -23.9% | Stock Analytics | |
KSB | ₹13,019.9 Cr | 2.9% | 3.4% | -18.3% | Stock Analytics | |
INGERSOLLRAND (INDIA) | ₹12,082.8 Cr | 6.6% | 8.9% | -2.4% | Stock Analytics | |
SHAKTI PUMPS (INDIA) | ₹11,180.2 Cr | -2.1% | -5.4% | 253.3% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY | ₹7,989.2 Cr | 5.8% | 2.5% | 72.2% | Stock Analytics | |
DYNAMATIC TECHNOLOGIES | ₹4,407.9 Cr | 2.8% | 3% | -21.5% | Stock Analytics |
ELGI EQUIPMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ELGI EQUIPMENTS | 6.9% |
-4.1% |
-23.9% |
SENSEX | 3.6% |
5.8% |
10.1% |
You may also like the below Video Courses