GMR POWER AND URBAN INFRA
|
GMR POWER AND URBAN INFRA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹357 Cr | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
| Equity - Authorised | ₹550 Cr | ₹550 Cr | ₹550 Cr | ₹550 Cr | ₹50 Cr |
| Equity - Issued | ₹357 Cr | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
| Equity Paid Up | ₹357 Cr | ₹302 Cr | ₹302 Cr | ₹302 Cr | - |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | ₹302 Cr |
| Total Reserves | ₹229 Cr | ₹-3,219 Cr | ₹-2,923 Cr | ₹-2,466 Cr | ₹-2,057 Cr |
| Securities Premium | ₹11,791 Cr | ₹10,011 Cr | ₹10,011 Cr | ₹10,011 Cr | ₹10,011 Cr |
| Capital Reserves | ₹-369 Cr | ₹-276 Cr | ₹-271 Cr | ₹-271 Cr | ₹-271 Cr |
| Profit & Loss Account Balance | ₹-10,444 Cr | ₹-11,861 Cr | ₹-11,761 Cr | ₹-12,553 Cr | ₹-11,901 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-748 Cr | ₹-1,093 Cr | ₹-902 Cr | ₹347 Cr | ₹105 Cr |
| Reserve excluding Revaluation Reserve | ₹229 Cr | ₹-3,219 Cr | ₹-2,923 Cr | ₹-2,466 Cr | ₹-2,057 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹587 Cr | ₹-2,917 Cr | ₹-2,621 Cr | ₹-2,164 Cr | ₹-1,755 Cr |
| Minority Interest | ₹131 Cr | ₹-65 Cr | ₹-120 Cr | ₹-68 Cr | ₹-66 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹5,830 Cr | ₹6,192 Cr | ₹2,875 Cr | ₹4,211 Cr | ₹5,912 Cr |
| Non Convertible Debentures | ₹697 Cr | ₹755 Cr | ₹194 Cr | ₹237 Cr | ₹284 Cr |
| Converible Debentures & Bonds | ₹191 Cr | ₹209 Cr | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹5,025 Cr | ₹6,283 Cr | ₹3,279 Cr | ₹6,042 Cr | ₹7,565 Cr |
| Term Loans - Institutions | ₹504 Cr | ₹105 Cr | ₹89 Cr | ₹120 Cr | ₹315 Cr |
| Other Secured | ₹-586 Cr | ₹-1,160 Cr | ₹-685 Cr | ₹-2,187 Cr | ₹-2,253 Cr |
| Unsecured Loans | ₹2,941 Cr | ₹5,493 Cr | ₹3,606 Cr | ₹3,210 Cr | ₹2,455 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 | ₹2,514 Cr | ₹2,342 Cr | ₹1,515 Cr | ₹1,248 Cr | ₹525 Cr |
| Other Unsecured Loan | ₹427 Cr | ₹3,151 Cr | ₹2,091 Cr | ₹1,962 Cr | ₹1,930 Cr |
| Deferred Tax Assets / Liabilities | ₹72 Cr | ₹42 Cr | ₹-4.12 Cr | ₹-4.40 Cr | ₹-4.34 Cr |
| Deferred Tax Assets | ₹1,161 Cr | ₹1,957 Cr | ₹566 Cr | ₹459 Cr | ₹7.51 Cr |
| Deferred Tax Liability | ₹1,233 Cr | ₹1,999 Cr | ₹562 Cr | ₹455 Cr | ₹3.17 Cr |
| Other Long Term Liabilities | ₹994 Cr | ₹1,086 Cr | ₹258 Cr | ₹245 Cr | ₹223 Cr |
| Long Term Trade Payables | - | - | ₹191 Cr | - | - |
| Long Term Provisions | ₹136 Cr | ₹148 Cr | ₹69 Cr | ₹50 Cr | ₹45 Cr |
| Total Non-Current Liabilities | ₹9,972 Cr | ₹12,961 Cr | ₹6,995 Cr | ₹7,712 Cr | ₹8,630 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,155 Cr | ₹2,596 Cr | ₹2,604 Cr | ₹2,449 Cr | ₹1,855 Cr |
| Sundry Creditors | ₹1,155 Cr | ₹2,596 Cr | ₹2,604 Cr | ₹2,449 Cr | ₹1,855 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3,864 Cr | ₹5,448 Cr | ₹3,520 Cr | ₹4,669 Cr | ₹5,223 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹106 Cr | ₹258 Cr | ₹215 Cr | ₹173 Cr | ₹667 Cr |
| Interest Accrued But Not Due | ₹688 Cr | ₹1,279 Cr | ₹961 Cr | ₹724 Cr | ₹593 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹252 Cr | ₹50 Cr | ₹46 Cr | ₹43 Cr | ₹48 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2,817 Cr | ₹3,860 Cr | ₹2,298 Cr | ₹3,729 Cr | ₹3,916 Cr |
| Short Term Borrowings | ₹561 Cr | ₹626 Cr | ₹746 Cr | ₹513 Cr | ₹802 Cr |
| Secured ST Loans repayable on Demands | ₹418 Cr | ₹478 Cr | ₹421 Cr | ₹316 Cr | ₹466 Cr |
| Working Capital Loans- Sec | ₹383 Cr | ₹444 Cr | ₹212 Cr | ₹177 Cr | ₹291 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-240 Cr | ₹-296 Cr | ₹113 Cr | ₹21 Cr | ₹45 Cr |
| Short Term Provisions | ₹459 Cr | ₹796 Cr | ₹653 Cr | ₹774 Cr | ₹697 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹39 Cr | ₹37 Cr | ₹12 Cr | ₹22 Cr | ₹8.87 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹420 Cr | ₹759 Cr | ₹641 Cr | ₹752 Cr | ₹688 Cr |
| Total Current Liabilities | ₹6,038 Cr | ₹9,466 Cr | ₹7,522 Cr | ₹8,405 Cr | ₹8,577 Cr |
| Total Liabilities | ₹16,983 Cr | ₹19,467 Cr | ₹11,798 Cr | ₹14,068 Cr | ₹15,409 Cr |
| ASSETS | |||||
| Gross Block | ₹11,349 Cr | ₹11,854 Cr | ₹3,342 Cr | ₹3,327 Cr | ₹3,358 Cr |
| Less: Accumulated Depreciation | ₹3,348 Cr | ₹1,256 Cr | ₹980 Cr | ₹841 Cr | ₹747 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹8,002 Cr | ₹10,598 Cr | ₹2,362 Cr | ₹2,486 Cr | ₹2,611 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹505 Cr | ₹357 Cr | - | - | - |
| Non Current Investments | ₹118 Cr | ₹413 Cr | ₹2,094 Cr | ₹4,932 Cr | ₹5,075 Cr |
| Long Term Investment | ₹118 Cr | ₹413 Cr | ₹2,094 Cr | ₹4,932 Cr | ₹5,075 Cr |
| Quoted | - | - | - | ₹3,669 Cr | ₹3,676 Cr |
| Unquoted | ₹118 Cr | ₹413 Cr | ₹2,213 Cr | ₹1,263 Cr | ₹1,399 Cr |
| Long Term Loans & Advances | ₹193 Cr | ₹1,167 Cr | ₹1,136 Cr | ₹1,403 Cr | ₹2,131 Cr |
| Other Non Current Assets | ₹783 Cr | ₹848 Cr | ₹721 Cr | ₹717 Cr | ₹880 Cr |
| Total Non-Current Assets | ₹9,765 Cr | ₹13,724 Cr | ₹6,864 Cr | ₹10,064 Cr | ₹11,232 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹247 Cr | ₹237 Cr | ₹17 Cr | ₹46 Cr | ₹431 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹247 Cr | ₹237 Cr | ₹17 Cr | ₹46 Cr | ₹431 Cr |
| Inventories | ₹395 Cr | ₹212 Cr | ₹50 Cr | ₹87 Cr | ₹81 Cr |
| Raw Materials | ₹113 Cr | ₹109 Cr | ₹23 Cr | ₹36 Cr | ₹79 Cr |
| Work-in Progress | - | ₹9.24 Cr | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹281 Cr | ₹93 Cr | ₹27 Cr | ₹52 Cr | ₹2.33 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹1,705 Cr | ₹1,541 Cr | ₹545 Cr | ₹623 Cr | ₹845 Cr |
| Debtors more than Six months | ₹1,048 Cr | ₹1,040 Cr | ₹325 Cr | ₹194 Cr | ₹169 Cr |
| Debtors Others | ₹664 Cr | ₹533 Cr | ₹250 Cr | ₹437 Cr | ₹683 Cr |
| Cash and Bank | ₹986 Cr | ₹682 Cr | ₹1,104 Cr | ₹540 Cr | ₹268 Cr |
| Cash in hand | ₹0.42 Cr | ₹1.22 Cr | ₹1.25 Cr | ₹0.60 Cr | ₹0.66 Cr |
| Balances at Bank | ₹986 Cr | ₹681 Cr | ₹1,103 Cr | ₹540 Cr | ₹268 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹315 Cr | ₹585 Cr | ₹667 Cr | ₹811 Cr | ₹987 Cr |
| Interest accrued on Investments | ₹44 Cr | ₹320 Cr | ₹404 Cr | ₹216 Cr | ₹2.70 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | ₹92 Cr |
| Prepaid Expenses | ₹20 Cr | ₹21 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr |
| Other current_assets | ₹251 Cr | ₹244 Cr | ₹253 Cr | ₹584 Cr | ₹874 Cr |
| Short Term Loans and Advances | ₹2,620 Cr | ₹2,167 Cr | ₹2,345 Cr | ₹1,546 Cr | ₹1,250 Cr |
| Advances recoverable in cash or in kind | ₹2,467 Cr | ₹2,118 Cr | ₹1,062 Cr | ₹1,086 Cr | ₹538 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹153 Cr | ₹48 Cr | ₹1,284 Cr | ₹460 Cr | ₹712 Cr |
| Total Current Assets | ₹6,269 Cr | ₹5,423 Cr | ₹4,729 Cr | ₹3,653 Cr | ₹3,862 Cr |
| Net Current Assets (Including Current Investments) | ₹230 Cr | ₹-4,042 Cr | ₹-2,794 Cr | ₹-4,752 Cr | ₹-4,715 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹16,983 Cr | ₹19,467 Cr | ₹11,798 Cr | ₹14,068 Cr | ₹15,409 Cr |
| Contingent Liabilities | ₹2,860 Cr | ₹4,771 Cr | ₹4,737 Cr | ₹6,009 Cr | ₹5,487 Cr |
| Total Debt | ₹10,238 Cr | ₹13,855 Cr | ₹8,201 Cr | ₹10,402 Cr | ₹11,634 Cr |
| Book Value | 8.21 | -48.33 | -43.43 | -35.86 | - |
| Adjusted Book Value | 8.21 | -48.33 | -43.43 | -35.86 | - |
Compare Balance Sheet of peers of GMR POWER AND URBAN INFRA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GMR POWER AND URBAN INFRA | ₹8,516.8 Cr | -4.2% | 4.6% | 3.3% | Stock Analytics | |
| NTPC | ₹334,632.0 Cr | 1.7% | 1.1% | -12.8% | Stock Analytics | |
| ADANI POWER | ₹313,376.0 Cr | -3.1% | 10.7% | 36.8% | Stock Analytics | |
| POWER GRID CORPORATION OF INDIA | ₹271,159.0 Cr | 1% | 3.9% | -6.2% | Stock Analytics | |
| ADANI GREEN ENERGY | ₹187,630.0 Cr | 10.7% | 10% | -32.3% | Stock Analytics | |
| TATA POWER COMPANY | ₹130,897.0 Cr | 3.1% | 5.6% | -2.8% | Stock Analytics | |
GMR POWER AND URBAN INFRA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GMR POWER AND URBAN INFRA | -4.2% |
4.6% |
3.3% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses