EXPLEO SOLUTIONS
|
EXPLEO SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹10 Cr |
| Equity - Authorised | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹12 Cr |
| Equity - Issued | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹10 Cr |
| Equity Paid Up | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹10 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 | - | - | ₹0.13 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Total Reserves | ₹620 Cr | ₹596 Cr | ₹515 Cr | ₹379 Cr | ₹191 Cr |
| Securities Premium | ₹0.67 Cr | ₹0.67 Cr | ₹0.67 Cr | ₹0.67 Cr | - |
| Capital Reserves | ₹-121 Cr | ₹-121 Cr | ₹-121 Cr | ₹-121 Cr | - |
| Profit & Loss Account Balance | ₹715 Cr | ₹690 Cr | ₹609 Cr | ₹473 Cr | ₹166 Cr |
| General Reserves | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Other Reserves | ₹0.46 Cr | ₹0.46 Cr | ₹0.46 Cr | ₹0.46 Cr | ₹0.46 Cr |
| Reserve excluding Revaluation Reserve | ₹620 Cr | ₹596 Cr | ₹515 Cr | ₹379 Cr | ₹191 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹636 Cr | ₹611 Cr | ₹530 Cr | ₹395 Cr | ₹202 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹0.39 Cr | ₹0.46 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | ₹0.39 Cr | ₹0.46 Cr | - |
| 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 | ₹-13 Cr | ₹-3.96 Cr | ₹0.62 Cr | ₹-3.83 Cr | ₹-1.65 Cr |
| Deferred Tax Assets | ₹14 Cr | ₹7.68 Cr | ₹5.24 Cr | ₹7.32 Cr | ₹1.65 Cr |
| Deferred Tax Liability | ₹0.75 Cr | ₹3.72 Cr | ₹5.86 Cr | ₹3.49 Cr | - |
| Other Long Term Liabilities | ₹38 Cr | ₹40 Cr | ₹22 Cr | ₹11 Cr | ₹5.09 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹13 Cr | ₹10 Cr | ₹9.38 Cr | ₹14 Cr | ₹2.47 Cr |
| Total Non-Current Liabilities | ₹38 Cr | ₹46 Cr | ₹32 Cr | ₹21 Cr | ₹5.91 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹61 Cr | ₹28 Cr | ₹64 Cr | ₹73 Cr | ₹5.46 Cr |
| Sundry Creditors | ₹61 Cr | ₹28 Cr | ₹64 Cr | ₹73 Cr | ₹5.46 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹59 Cr | ₹63 Cr | ₹86 Cr | ₹89 Cr | ₹43 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹6.28 Cr | ₹3.24 Cr | ₹4.89 Cr | ₹9.73 Cr | ₹0.39 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹53 Cr | ₹60 Cr | ₹81 Cr | ₹79 Cr | ₹42 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹24 Cr | ₹13 Cr | ₹18 Cr | ₹13 Cr | ₹6.80 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹10 Cr | ₹5.86 Cr | ₹15 Cr | ₹8.91 Cr | ₹6.05 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹14 Cr | ₹7.12 Cr | ₹3.02 Cr | ₹4.03 Cr | ₹0.75 Cr |
| Total Current Liabilities | ₹144 Cr | ₹104 Cr | ₹168 Cr | ₹175 Cr | ₹55 Cr |
| Total Liabilities | ₹818 Cr | ₹761 Cr | ₹730 Cr | ₹590 Cr | ₹263 Cr |
| ASSETS | |||||
| Gross Block | ₹252 Cr | ₹213 Cr | ₹198 Cr | ₹144 Cr | ₹47 Cr |
| Less: Accumulated Depreciation | ₹139 Cr | ₹82 Cr | ₹56 Cr | ₹36 Cr | ₹23 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹113 Cr | ₹131 Cr | ₹142 Cr | ₹108 Cr | ₹25 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹4.54 Cr | ₹6.06 Cr | ₹6.06 Cr | - |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹141 Cr | ₹24 Cr | ₹29 Cr | ₹27 Cr | ₹12 Cr |
| Other Non Current Assets | ₹1.06 Cr | ₹3.28 Cr | - | ₹0.30 Cr | ₹0.05 Cr |
| Total Non-Current Assets | ₹255 Cr | ₹163 Cr | ₹177 Cr | ₹142 Cr | ₹37 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹15 Cr | - | - | - |
| Quoted | - | ₹15 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | ₹2.27 Cr | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | ₹2.27 Cr | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹222 Cr | ₹249 Cr | ₹239 Cr | ₹174 Cr | ₹61 Cr |
| Debtors more than Six months | ₹11 Cr | ₹12 Cr | ₹18 Cr | ₹3.42 Cr | ₹0.67 Cr |
| Debtors Others | ₹218 Cr | ₹239 Cr | ₹222 Cr | ₹170 Cr | ₹60 Cr |
| Cash and Bank | ₹229 Cr | ₹184 Cr | ₹156 Cr | ₹180 Cr | ₹131 Cr |
| Cash in hand | - | - | ₹0.00 Cr | ₹0.00 Cr | - |
| Balances at Bank | ₹229 Cr | ₹184 Cr | ₹156 Cr | ₹180 Cr | ₹131 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹11 Cr | ₹12 Cr | ₹18 Cr | ₹12 Cr | ₹6.10 Cr |
| Interest accrued on Investments | ₹0.65 Cr | ₹0.16 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.24 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.04 Cr | ₹2.13 Cr | ₹0.93 Cr | ₹0.21 Cr | ₹0.25 Cr |
| Prepaid Expenses | ₹10 Cr | ₹9.37 Cr | ₹13 Cr | ₹8.55 Cr | ₹2.16 Cr |
| Other current_assets | ₹0.39 Cr | - | ₹3.44 Cr | ₹3.44 Cr | ₹3.44 Cr |
| Short Term Loans and Advances | ₹100 Cr | ₹138 Cr | ₹140 Cr | ₹81 Cr | ₹28 Cr |
| Advances recoverable in cash or in kind | ₹74 Cr | ₹67 Cr | ₹71 Cr | ₹41 Cr | ₹7.71 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹26 Cr | ₹71 Cr | ₹69 Cr | ₹39 Cr | ₹20 Cr |
| Total Current Assets | ₹563 Cr | ₹598 Cr | ₹553 Cr | ₹449 Cr | ₹226 Cr |
| Net Current Assets (Including Current Investments) | ₹419 Cr | ₹494 Cr | ₹385 Cr | ₹274 Cr | ₹171 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹818 Cr | ₹761 Cr | ₹730 Cr | ₹590 Cr | ₹263 Cr |
| Contingent Liabilities | ₹124 Cr | ₹99 Cr | ₹106 Cr | ₹105 Cr | ₹91 Cr |
| Total Debt | - | - | ₹0.47 Cr | ₹0.54 Cr | - |
| Book Value | 409.69 | 393.78 | 341.56 | 254.15 | 196.77 |
| Adjusted Book Value | 409.69 | 393.78 | 341.56 | 254.15 | 196.77 |
Compare Balance Sheet of peers of EXPLEO SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EXPLEO SOLUTIONS | ₹1,552.5 Cr | -3.9% | 2.2% | -26.2% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,153,500.0 Cr | -1.3% | 4.6% | -27.9% | Stock Analytics | |
| INFOSYS | ₹642,516.0 Cr | -0.8% | 3.5% | -16.8% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹451,974.0 Cr | 0.6% | 6.1% | -13.8% | Stock Analytics | |
| WIPRO | ₹269,866.0 Cr | 0.2% | 6.5% | -13.4% | Stock Analytics | |
| TECH MAHINDRA | ₹151,921.0 Cr | -0.7% | 10.1% | -12.4% | Stock Analytics | |
EXPLEO SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EXPLEO SOLUTIONS | -3.9% |
2.2% |
-26.2% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses