GENUS POWER INFRASTRUCTURES
|
GENUS POWER INFRASTRUCTURES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹28 Cr | ₹28 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr | ₹63 Cr |
| Equity - Issued | ₹30 Cr | ₹30 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
| Equity Paid Up | ₹28 Cr | ₹28 Cr | ₹23 Cr | ₹23 Cr | ₹23 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 | ₹3.90 Cr | ₹2.56 Cr | ₹3.39 Cr | ₹2.73 Cr | ₹1.50 Cr |
| Total Reserves | ₹1,836 Cr | ₹1,541 Cr | ₹954 Cr | ₹931 Cr | ₹880 Cr |
| Securities Premium | ₹597 Cr | ₹597 Cr | ₹82 Cr | ₹82 Cr | ₹82 Cr |
| Capital Reserves | ₹2.95 Cr | ₹2.95 Cr | ₹2.95 Cr | ₹2.95 Cr | ₹2.95 Cr |
| Profit & Loss Account Balance | ₹1,102 Cr | ₹808 Cr | ₹741 Cr | ₹717 Cr | ₹671 Cr |
| General Reserves | ₹120 Cr | ₹120 Cr | ₹118 Cr | ₹118 Cr | ₹118 Cr |
| Other Reserves | ₹14 Cr | ₹12 Cr | ₹8.91 Cr | ₹10 Cr | ₹5.83 Cr |
| Reserve excluding Revaluation Reserve | ₹1,836 Cr | ₹1,541 Cr | ₹954 Cr | ₹931 Cr | ₹880 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,868 Cr | ₹1,571 Cr | ₹980 Cr | ₹957 Cr | ₹905 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹438 Cr | ₹78 Cr | ₹1.69 Cr | ₹0.78 Cr | ₹7.52 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹85 Cr | ₹29 Cr | ₹112 Cr | ₹6.90 Cr | ₹18 Cr |
| Term Loans - Institutions | ₹414 Cr | ₹55 Cr | - | - | - |
| Other Secured | ₹-61 Cr | ₹-5.76 Cr | ₹-111 Cr | ₹-6.12 Cr | ₹-11 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 | ₹36 Cr | ₹2.82 Cr | ₹1.18 Cr | ₹2.93 Cr | ₹-3.35 Cr |
| Deferred Tax Assets | ₹46 Cr | ₹11 Cr | ₹8.93 Cr | ₹8.94 Cr | ₹17 Cr |
| Deferred Tax Liability | ₹81 Cr | ₹14 Cr | ₹10 Cr | ₹12 Cr | ₹14 Cr |
| Other Long Term Liabilities | ₹137 Cr | ₹75 Cr | ₹70 Cr | ₹11 Cr | ₹13 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹116 Cr | ₹50 Cr | ₹33 Cr | ₹38 Cr | ₹36 Cr |
| Total Non-Current Liabilities | ₹727 Cr | ₹206 Cr | ₹106 Cr | ₹52 Cr | ₹53 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹580 Cr | ₹351 Cr | ₹164 Cr | ₹192 Cr | ₹166 Cr |
| Sundry Creditors | ₹580 Cr | ₹351 Cr | ₹164 Cr | ₹192 Cr | ₹166 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹254 Cr | ₹113 Cr | ₹168 Cr | ₹36 Cr | ₹35 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹28 Cr | ₹68 Cr | ₹40 Cr | ₹21 Cr | ₹16 Cr |
| Interest Accrued But Not Due | ₹5.72 Cr | ₹0.45 Cr | ₹0.01 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹220 Cr | ₹45 Cr | ₹128 Cr | ₹15 Cr | ₹18 Cr |
| Short Term Borrowings | ₹858 Cr | ₹499 Cr | ₹232 Cr | ₹262 Cr | ₹187 Cr |
| Secured ST Loans repayable on Demands | ₹634 Cr | ₹371 Cr | ₹177 Cr | ₹219 Cr | ₹174 Cr |
| Working Capital Loans- Sec | ₹634 Cr | ₹371 Cr | ₹177 Cr | ₹215 Cr | ₹173 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-410 Cr | ₹-243 Cr | ₹-122 Cr | ₹-172 Cr | ₹-160 Cr |
| Short Term Provisions | ₹60 Cr | ₹28 Cr | ₹12 Cr | ₹13 Cr | ₹17 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹28 Cr | ₹10 Cr | ₹2.67 Cr | ₹0.84 Cr | ₹2.72 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹31 Cr | ₹17 Cr | ₹9.55 Cr | ₹12 Cr | ₹14 Cr |
| Total Current Liabilities | ₹1,752 Cr | ₹990 Cr | ₹576 Cr | ₹503 Cr | ₹405 Cr |
| Total Liabilities | ₹4,346 Cr | ₹2,767 Cr | ₹1,662 Cr | ₹1,512 Cr | ₹1,362 Cr |
| ASSETS | |||||
| Gross Block | ₹459 Cr | ₹335 Cr | ₹283 Cr | ₹265 Cr | ₹253 Cr |
| Less: Accumulated Depreciation | ₹174 Cr | ₹142 Cr | ₹126 Cr | ₹109 Cr | ₹91 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹285 Cr | ₹193 Cr | ₹157 Cr | ₹156 Cr | ₹163 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹41 Cr | ₹15 Cr | ₹7.28 Cr | ₹1.98 Cr | ₹0.08 Cr |
| Non Current Investments | ₹36 Cr | ₹23 Cr | ₹115 Cr | ₹101 Cr | ₹91 Cr |
| Long Term Investment | ₹36 Cr | ₹23 Cr | ₹115 Cr | ₹101 Cr | ₹91 Cr |
| Quoted | ₹0.96 Cr | ₹0.93 Cr | ₹0.65 Cr | ₹0.70 Cr | ₹0.35 Cr |
| Unquoted | ₹35 Cr | ₹22 Cr | ₹114 Cr | ₹100 Cr | ₹91 Cr |
| Long Term Loans & Advances | ₹173 Cr | ₹63 Cr | ₹56 Cr | ₹43 Cr | ₹39 Cr |
| Other Non Current Assets | ₹187 Cr | ₹111 Cr | ₹35 Cr | ₹73 Cr | ₹11 Cr |
| Total Non-Current Assets | ₹721 Cr | ₹405 Cr | ₹370 Cr | ₹374 Cr | ₹304 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹172 Cr | ₹186 Cr | ₹225 Cr | ₹213 Cr | ₹168 Cr |
| Quoted | ₹172 Cr | ₹186 Cr | ₹225 Cr | ₹213 Cr | ₹168 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹850 Cr | ₹483 Cr | ₹286 Cr | ₹220 Cr | ₹178 Cr |
| Raw Materials | ₹284 Cr | ₹203 Cr | ₹162 Cr | ₹138 Cr | ₹103 Cr |
| Work-in Progress | ₹73 Cr | ₹73 Cr | ₹34 Cr | ₹21 Cr | ₹30 Cr |
| Finished Goods | ₹492 Cr | ₹208 Cr | ₹90 Cr | ₹61 Cr | ₹45 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹1,364 Cr | ₹580 Cr | ₹472 Cr | ₹558 Cr | ₹565 Cr |
| Debtors more than Six months | ₹56 Cr | ₹87 Cr | ₹162 Cr | ₹192 Cr | ₹156 Cr |
| Debtors Others | ₹1,338 Cr | ₹511 Cr | ₹326 Cr | ₹380 Cr | ₹418 Cr |
| Cash and Bank | ₹760 Cr | ₹670 Cr | ₹206 Cr | ₹87 Cr | ₹115 Cr |
| Cash in hand | ₹0.11 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Balances at Bank | ₹760 Cr | ₹670 Cr | ₹206 Cr | ₹87 Cr | ₹115 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹81 Cr | ₹85 Cr | ₹28 Cr | ₹8.88 Cr | ₹8.07 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹16 Cr | ₹11 Cr | ₹4.73 Cr | ₹7.58 Cr | ₹6.24 Cr |
| Prepaid Expenses | ₹62 Cr | ₹70 Cr | ₹22 Cr | ₹0.42 Cr | ₹0.50 Cr |
| Other current_assets | ₹2.11 Cr | ₹4.12 Cr | ₹1.66 Cr | ₹0.89 Cr | ₹1.34 Cr |
| Short Term Loans and Advances | ₹222 Cr | ₹198 Cr | ₹76 Cr | ₹51 Cr | ₹24 Cr |
| Advances recoverable in cash or in kind | ₹67 Cr | ₹63 Cr | ₹7.32 Cr | ₹8.12 Cr | ₹5.19 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹155 Cr | ₹135 Cr | ₹68 Cr | ₹43 Cr | ₹19 Cr |
| Total Current Assets | ₹3,448 Cr | ₹2,201 Cr | ₹1,292 Cr | ₹1,138 Cr | ₹1,058 Cr |
| Net Current Assets (Including Current Investments) | ₹1,697 Cr | ₹1,212 Cr | ₹716 Cr | ₹634 Cr | ₹653 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹4,346 Cr | ₹2,767 Cr | ₹1,662 Cr | ₹1,512 Cr | ₹1,362 Cr |
| Contingent Liabilities | ₹182 Cr | ₹591 Cr | ₹497 Cr | ₹221 Cr | ₹201 Cr |
| Total Debt | ₹1,365 Cr | ₹587 Cr | ₹347 Cr | ₹270 Cr | ₹207 Cr |
| Book Value | 67.43 | 56.78 | 42.46 | 41.49 | 39.29 |
| Adjusted Book Value | 67.43 | 56.78 | 42.46 | 41.49 | 39.29 |
Compare Balance Sheet of peers of GENUS POWER INFRASTRUCTURES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GENUS POWER INFRASTRUCTURES | ₹9,004.4 Cr | -2% | -6.9% | -24.6% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹82,646.8 Cr | 1.2% | 1.2% | 5.2% | Stock Analytics | |
| THERMAX | ₹38,788.9 Cr | 1.2% | 0.7% | -34.5% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,964.3 Cr | -6.1% | -1.1% | -13.1% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,594.9 Cr | -1.1% | 1.2% | -30.1% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,320.0 Cr | -2.1% | -2.1% | 9% | Stock Analytics | |
GENUS POWER INFRASTRUCTURES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GENUS POWER INFRASTRUCTURES | -2% |
-6.9% |
-24.6% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses