GENSOL ENGINEERING
|
GENSOL ENGINEERING Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹38 Cr | ₹12 Cr | ₹11 Cr | ₹8.20 Cr | ₹8.20 Cr |
| Equity - Authorised | ₹40 Cr | ₹15 Cr | ₹13 Cr | ₹9.00 Cr | ₹9.00 Cr |
| Equity - Issued | ₹38 Cr | ₹12 Cr | ₹11 Cr | ₹8.20 Cr | ₹8.20 Cr |
| Equity Paid Up | ₹38 Cr | ₹12 Cr | ₹11 Cr | ₹8.20 Cr | ₹8.20 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 | ₹0.01 Cr | - | - | - | - |
| Total Reserves | ₹288 Cr | ₹195 Cr | ₹36 Cr | ₹28 Cr | ₹25 Cr |
| Securities Premium | ₹182 Cr | ₹148 Cr | ₹13 Cr | ₹16 Cr | ₹16 Cr |
| Capital Reserves | ₹0.82 Cr | ₹0.82 Cr | ₹0.81 Cr | - | - |
| Profit & Loss Account Balance | ₹105 Cr | ₹46 Cr | ₹22 Cr | ₹12 Cr | ₹9.20 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-0.76 Cr | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹288 Cr | ₹195 Cr | ₹36 Cr | ₹28 Cr | ₹25 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹326 Cr | ₹207 Cr | ₹46 Cr | ₹36 Cr | ₹33 Cr |
| Minority Interest | ₹-13 Cr | ₹0.94 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹765 Cr | ₹414 Cr | ₹39 Cr | ₹3.41 Cr | ₹3.52 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹54 Cr | ₹39 Cr | ₹1.94 Cr | - | - |
| Term Loans - Institutions | ₹875 Cr | ₹430 Cr | ₹37 Cr | ₹3.41 Cr | ₹3.52 Cr |
| Other Secured | ₹-163 Cr | ₹-55 Cr | - | - | - |
| Unsecured Loans | ₹93 Cr | ₹29 Cr | - | ₹0.06 Cr | ₹2.00 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 | - | - | - | ₹0.06 Cr | ₹2.00 Cr |
| Other Unsecured Loan | ₹93 Cr | ₹29 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹36 Cr | ₹12 Cr | ₹2.32 Cr | ₹-0.06 Cr | ₹-0.10 Cr |
| Deferred Tax Assets | ₹31 Cr | ₹17 Cr | ₹1.11 Cr | ₹1.19 Cr | ₹1.13 Cr |
| Deferred Tax Liability | ₹67 Cr | ₹29 Cr | ₹3.43 Cr | ₹1.13 Cr | ₹1.03 Cr |
| Other Long Term Liabilities | ₹288 Cr | ₹199 Cr | ₹45 Cr | ₹2.37 Cr | ₹2.33 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.27 Cr | ₹0.71 Cr | ₹0.57 Cr | ₹0.58 Cr | ₹0.73 Cr |
| Total Non-Current Liabilities | ₹1,183 Cr | ₹656 Cr | ₹87 Cr | ₹6.35 Cr | ₹8.48 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹87 Cr | ₹33 Cr | ₹13 Cr | ₹6.58 Cr | ₹9.21 Cr |
| Sundry Creditors | ₹87 Cr | ₹33 Cr | ₹13 Cr | ₹6.58 Cr | ₹9.21 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹363 Cr | ₹144 Cr | ₹20 Cr | ₹16 Cr | ₹17 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹24 Cr | ₹22 Cr | ₹5.21 Cr | ₹2.45 Cr | ₹5.37 Cr |
| Interest Accrued But Not Due | ₹0.59 Cr | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹338 Cr | ₹121 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr |
| Short Term Borrowings | ₹375 Cr | ₹25 Cr | ₹40 Cr | ₹3.92 Cr | ₹4.09 Cr |
| Secured ST Loans repayable on Demands | ₹368 Cr | ₹25 Cr | - | - | - |
| Working Capital Loans- Sec | ₹368 Cr | ₹25 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-360 Cr | ₹-25 Cr | ₹40 Cr | ₹3.92 Cr | ₹4.09 Cr |
| Short Term Provisions | ₹2.80 Cr | ₹0.14 Cr | ₹0.63 Cr | ₹0.78 Cr | ₹1.45 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | ₹0.46 Cr | ₹0.69 Cr | ₹1.40 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.80 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.10 Cr | ₹0.05 Cr |
| Total Current Liabilities | ₹828 Cr | ₹202 Cr | ₹74 Cr | ₹27 Cr | ₹32 Cr |
| Total Liabilities | ₹2,324 Cr | ₹1,066 Cr | ₹208 Cr | ₹70 Cr | ₹74 Cr |
| ASSETS | |||||
| Gross Block | ₹832 Cr | ₹323 Cr | ₹60 Cr | ₹9.99 Cr | ₹9.77 Cr |
| Less: Accumulated Depreciation | ₹109 Cr | ₹30 Cr | ₹4.73 Cr | ₹3.44 Cr | ₹2.09 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹723 Cr | ₹293 Cr | ₹55 Cr | ₹6.55 Cr | ₹7.68 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹88 Cr | ₹37 Cr | - | - | - |
| Non Current Investments | ₹6.65 Cr | ₹6.65 Cr | - | - | - |
| Long Term Investment | ₹6.65 Cr | ₹6.65 Cr | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹6.65 Cr | ₹6.65 Cr | - | - | - |
| Long Term Loans & Advances | ₹218 Cr | ₹155 Cr | ₹5.53 Cr | ₹1.01 Cr | ₹0.96 Cr |
| Other Non Current Assets | ₹165 Cr | ₹92 Cr | ₹3.79 Cr | - | - |
| Total Non-Current Assets | ₹1,201 Cr | ₹588 Cr | ₹65 Cr | ₹7.56 Cr | ₹8.64 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹12 Cr | ₹10 Cr | ₹60 Cr | ₹11 Cr | ₹7.11 Cr |
| Raw Materials | ₹3.00 Cr | - | - | - | - |
| Work-in Progress | ₹7.43 Cr | ₹7.35 Cr | ₹47 Cr | ₹7.95 Cr | ₹4.86 Cr |
| Finished Goods | - | - | ₹13 Cr | ₹2.86 Cr | ₹2.25 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹1.70 Cr | ₹2.97 Cr | - | - | - |
| Sundry Debtors | ₹228 Cr | ₹73 Cr | ₹35 Cr | ₹19 Cr | ₹26 Cr |
| Debtors more than Six months | ₹13 Cr | ₹6.36 Cr | ₹5.52 Cr | ₹4.36 Cr | ₹4.00 Cr |
| Debtors Others | ₹220 Cr | ₹67 Cr | ₹30 Cr | ₹15 Cr | ₹22 Cr |
| Cash and Bank | ₹379 Cr | ₹286 Cr | ₹11 Cr | ₹9.15 Cr | ₹6.93 Cr |
| Cash in hand | ₹0.84 Cr | ₹0.77 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.16 Cr |
| Balances at Bank | ₹378 Cr | ₹285 Cr | ₹11 Cr | ₹9.02 Cr | ₹6.77 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹14 Cr | ₹0.96 Cr | ₹1.07 Cr | ₹1.97 Cr | ₹1.49 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹3.60 Cr | - | - | - | - |
| Prepaid Expenses | ₹9.94 Cr | ₹0.51 Cr | ₹0.29 Cr | ₹0.15 Cr | ₹0.08 Cr |
| Other current_assets | ₹0.25 Cr | ₹0.45 Cr | ₹0.78 Cr | ₹1.82 Cr | ₹1.41 Cr |
| Short Term Loans and Advances | ₹490 Cr | ₹108 Cr | ₹35 Cr | ₹21 Cr | ₹23 Cr |
| Advances recoverable in cash or in kind | ₹220 Cr | ₹51 Cr | ₹22 Cr | ₹20 Cr | ₹23 Cr |
| Advance income tax and TDS | ₹1.16 Cr | ₹2.40 Cr | ₹2.82 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹269 Cr | ₹55 Cr | ₹11 Cr | ₹1.46 Cr | ₹0.41 Cr |
| Total Current Assets | ₹1,123 Cr | ₹478 Cr | ₹143 Cr | ₹62 Cr | ₹65 Cr |
| Net Current Assets (Including Current Investments) | ₹295 Cr | ₹276 Cr | ₹69 Cr | ₹35 Cr | ₹33 Cr |
| Miscellaneous Expenses not written off | - | - | ₹0.04 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Total Assets | ₹2,324 Cr | ₹1,066 Cr | ₹208 Cr | ₹70 Cr | ₹74 Cr |
| Contingent Liabilities | ₹160 Cr | ₹43 Cr | ₹7.87 Cr | ₹3.30 Cr | ₹2.37 Cr |
| Total Debt | ₹1,397 Cr | ₹524 Cr | ₹82 Cr | ₹11 Cr | ₹13 Cr |
| Book Value | - | 171.36 | 42.42 | 44.23 | 40.29 |
| Adjusted Book Value | 86.00 | 56.45 | 14.14 | 11.06 | 10.07 |
Compare Balance Sheet of peers of GENSOL ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GENSOL ENGINEERING | ₹112.9 Cr | -6.7% | -32.1% | -96.8% | Stock Analytics | |
| LARSEN & TOUBRO | ₹553,465.0 Cr | -0.1% | 3.5% | 14% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹65,480.1 Cr | -4% | -5.4% | -23.3% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹26,366.3 Cr | -2% | 1% | -7.4% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,612.7 Cr | -10.9% | -18.1% | -30.3% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,363.8 Cr | -3% | -12.7% | -14.9% | Stock Analytics | |
GENSOL ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GENSOL ENGINEERING | -6.7% |
-32.1% |
-96.8% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses