ELGI EQUIPMENTS
|
ELGI EQUIPMENTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr |
| Equity - Authorised | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr |
| Equity - Issued | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr |
| Equity Paid Up | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹32 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 | ₹6.20 Cr | ₹3.00 Cr | ₹1.76 Cr | ₹1.27 Cr | ₹0.30 Cr |
| Total Reserves | ₹1,828 Cr | ₹1,577 Cr | ₹1,338 Cr | ₹1,000 Cr | ₹838 Cr |
| Securities Premium | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Capital Reserves | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Profit & Loss Account Balance | ₹1,676 Cr | ₹1,395 Cr | ₹1,143 Cr | ₹810 Cr | ₹650 Cr |
| General Reserves | ₹116 Cr | ₹116 Cr | ₹116 Cr | ₹116 Cr | ₹116 Cr |
| Other Reserves | ₹-8.00 Cr | ₹22 Cr | ₹35 Cr | ₹30 Cr | ₹28 Cr |
| Reserve excluding Revaluation Reserve | ₹1,828 Cr | ₹1,577 Cr | ₹1,338 Cr | ₹1,000 Cr | ₹838 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,866 Cr | ₹1,611 Cr | ₹1,371 Cr | ₹1,033 Cr | ₹870 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹-6.70 Cr | ₹3.40 Cr | ₹13 Cr | ₹58 Cr | ₹73 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹6.20 Cr | ₹19 Cr | ₹32 Cr | ₹82 Cr | ₹102 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-13 Cr | ₹-15 Cr | ₹-19 Cr | ₹-24 Cr | ₹-28 Cr |
| Unsecured Loans | ₹14 Cr | ₹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 | ₹14 Cr | ₹16 Cr | ₹8.90 Cr | - | ₹7.73 Cr |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-30 Cr | ₹-21 Cr | ₹-8.73 Cr | ₹-12 Cr | ₹-12 Cr |
| Deferred Tax Assets | ₹80 Cr | ₹65 Cr | ₹47 Cr | ₹45 Cr | ₹38 Cr |
| Deferred Tax Liability | ₹50 Cr | ₹44 Cr | ₹38 Cr | ₹33 Cr | ₹25 Cr |
| Other Long Term Liabilities | ₹63 Cr | ₹54 Cr | ₹48 Cr | ₹48 Cr | ₹53 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹12 Cr |
| Total Non-Current Liabilities | ₹59 Cr | ₹71 Cr | ₹78 Cr | ₹109 Cr | ₹134 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹337 Cr | ₹345 Cr | ₹314 Cr | ₹319 Cr | ₹289 Cr |
| Sundry Creditors | ₹337 Cr | ₹345 Cr | ₹314 Cr | ₹319 Cr | ₹289 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹213 Cr | ₹190 Cr | ₹188 Cr | ₹157 Cr | ₹138 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹48 Cr | ₹38 Cr | ₹33 Cr | ₹24 Cr | ₹19 Cr |
| Interest Accrued But Not Due | ₹7.70 Cr | ₹4.80 Cr | ₹2.77 Cr | ₹1.12 Cr | ₹0.73 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹158 Cr | ₹148 Cr | ₹151 Cr | ₹132 Cr | ₹118 Cr |
| Short Term Borrowings | ₹470 Cr | ₹524 Cr | ₹465 Cr | ₹288 Cr | ₹288 Cr |
| Secured ST Loans repayable on Demands | ₹346 Cr | ₹357 Cr | ₹330 Cr | ₹236 Cr | ₹149 Cr |
| Working Capital Loans- Sec | - | ₹15 Cr | ₹30 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹123 Cr | ₹151 Cr | ₹105 Cr | ₹52 Cr | ₹139 Cr |
| Short Term Provisions | ₹63 Cr | ₹45 Cr | ₹54 Cr | ₹42 Cr | ₹33 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.50 Cr | ₹7.30 Cr | ₹23 Cr | ₹26 Cr | ₹20 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹59 Cr | ₹38 Cr | ₹31 Cr | ₹16 Cr | ₹13 Cr |
| Total Current Liabilities | ₹1,082 Cr | ₹1,104 Cr | ₹1,021 Cr | ₹806 Cr | ₹749 Cr |
| Total Liabilities | ₹3,007 Cr | ₹2,787 Cr | ₹2,470 Cr | ₹1,947 Cr | ₹1,752 Cr |
| ASSETS | |||||
| Gross Block | ₹1,163 Cr | ₹1,089 Cr | ₹1,030 Cr | ₹916 Cr | ₹866 Cr |
| Less: Accumulated Depreciation | ₹576 Cr | ₹507 Cr | ₹447 Cr | ₹379 Cr | ₹311 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹587 Cr | ₹582 Cr | ₹583 Cr | ₹536 Cr | ₹555 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹53 Cr | ₹9.50 Cr | ₹2.79 Cr | ₹6.82 Cr | ₹4.12 Cr |
| Non Current Investments | ₹46 Cr | ₹41 Cr | ₹37 Cr | ₹31 Cr | ₹24 Cr |
| Long Term Investment | ₹46 Cr | ₹41 Cr | ₹37 Cr | ₹31 Cr | ₹24 Cr |
| Quoted | ₹23 Cr | ₹17 Cr | ₹12 Cr | ₹11 Cr | ₹8.49 Cr |
| Unquoted | ₹23 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr | ₹15 Cr |
| Long Term Loans & Advances | ₹40 Cr | ₹30 Cr | ₹20 Cr | ₹22 Cr | ₹19 Cr |
| Other Non Current Assets | - | ₹0.30 Cr | ₹0.17 Cr | - | - |
| Total Non-Current Assets | ₹730 Cr | ₹667 Cr | ₹647 Cr | ₹614 Cr | ₹619 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹35 Cr | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹35 Cr | - | - | - | - |
| Inventories | ₹609 Cr | ₹622 Cr | ₹602 Cr | ₹483 Cr | ₹343 Cr |
| Raw Materials | ₹211 Cr | ₹223 Cr | ₹210 Cr | ₹169 Cr | ₹139 Cr |
| Work-in Progress | ₹44 Cr | ₹39 Cr | ₹37 Cr | ₹32 Cr | ₹22 Cr |
| Finished Goods | ₹270 Cr | ₹286 Cr | ₹306 Cr | ₹238 Cr | ₹143 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹8.30 Cr | ₹8.30 Cr | ₹5.66 Cr | ₹4.32 Cr | ₹3.38 Cr |
| Other Inventory | ₹75 Cr | ₹66 Cr | ₹43 Cr | ₹40 Cr | ₹36 Cr |
| Sundry Debtors | ₹608 Cr | ₹593 Cr | ₹551 Cr | ₹472 Cr | ₹400 Cr |
| Debtors more than Six months | ₹38 Cr | ₹38 Cr | ₹25 Cr | ₹22 Cr | ₹14 Cr |
| Debtors Others | ₹598 Cr | ₹566 Cr | ₹537 Cr | ₹460 Cr | ₹394 Cr |
| Cash and Bank | ₹875 Cr | ₹775 Cr | ₹351 Cr | ₹220 Cr | ₹262 Cr |
| Cash in hand | ₹0.20 Cr | ₹0.20 Cr | ₹0.08 Cr | ₹0.22 Cr | ₹0.12 Cr |
| Balances at Bank | ₹866 Cr | ₹766 Cr | ₹349 Cr | ₹217 Cr | ₹262 Cr |
| Other cash and bank balances | ₹8.00 Cr | ₹7.90 Cr | ₹1.80 Cr | ₹3.10 Cr | - |
| Other Current Assets | ₹70 Cr | ₹51 Cr | ₹39 Cr | ₹32 Cr | ₹33 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹25 Cr | ₹18 Cr | ₹8.94 Cr | ₹2.20 Cr | ₹3.38 Cr |
| Prepaid Expenses | ₹32 Cr | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹15 Cr |
| Other current_assets | ₹14 Cr | ₹12 Cr | ₹7.75 Cr | ₹12 Cr | ₹15 Cr |
| Short Term Loans and Advances | ₹79 Cr | ₹76 Cr | ₹281 Cr | ₹103 Cr | ₹73 Cr |
| Advances recoverable in cash or in kind | ₹28 Cr | ₹28 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹51 Cr | ₹47 Cr | ₹268 Cr | ₹91 Cr | ₹59 Cr |
| Total Current Assets | ₹2,276 Cr | ₹2,116 Cr | ₹1,824 Cr | ₹1,310 Cr | ₹1,111 Cr |
| Net Current Assets (Including Current Investments) | ₹1,194 Cr | ₹1,012 Cr | ₹803 Cr | ₹504 Cr | ₹362 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,007 Cr | ₹2,787 Cr | ₹2,470 Cr | ₹1,947 Cr | ₹1,752 Cr |
| Contingent Liabilities | ₹1.90 Cr | ₹4.90 Cr | ₹4.50 Cr | ₹4.88 Cr | ₹5.21 Cr |
| Total Debt | ₹483 Cr | ₹556 Cr | ₹506 Cr | ₹370 Cr | ₹398 Cr |
| Book Value | - | 50.74 | 43.21 | 32.54 | 27.44 |
| Adjusted Book Value | 58.66 | 50.73 | 43.21 | 32.54 | 27.44 |
Compare Balance Sheet of peers of ELGI EQUIPMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ELGI EQUIPMENTS | ₹15,426.7 Cr | 4.5% | -3.3% | -27.4% | Stock Analytics | |
| KSB | ₹13,949.2 Cr | -0.7% | -4.4% | -8.5% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹12,512.5 Cr | 6.1% | -0.8% | -9.1% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹10,110.6 Cr | 2% | -5.5% | 9.3% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹7,712.9 Cr | 2.3% | -3.8% | -19% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹5,408.5 Cr | 0.8% | 12.2% | 5.8% | Stock Analytics | |
ELGI EQUIPMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ELGI EQUIPMENTS | 4.5% |
-3.3% |
-27.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses