HB ESTATE DEVELOPERS
|
HB ESTATE DEVELOPERS Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity - Issued | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity Paid Up | ₹21 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
Equity Shares Forfeited | ₹0.27 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.27 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹2.45 Cr | - | - | - | - |
Total Reserves | ₹150 Cr | ₹129 Cr | ₹126 Cr | ₹138 Cr | ₹154 Cr |
Securities Premium | ₹67 Cr | ₹56 Cr | ₹56 Cr | ₹56 Cr | ₹56 Cr |
Capital Reserves | ₹2.30 Cr | ₹2.30 Cr | ₹2.30 Cr | ₹2.30 Cr | ₹2.30 Cr |
Profit & Loss Account Balance | ₹-32 Cr | ₹-116 Cr | ₹-119 Cr | ₹-108 Cr | ₹-94 Cr |
General Reserves | ₹6.82 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
Other Reserves | ₹107 Cr | ₹120 Cr | ₹120 Cr | ₹121 Cr | ₹123 Cr |
Reserve excluding Revaluation Reserve | ₹150 Cr | ₹129 Cr | ₹126 Cr | ₹138 Cr | ₹154 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹175 Cr | ₹149 Cr | ₹145 Cr | ₹158 Cr | ₹173 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹137 Cr | ₹160 Cr | ₹184 Cr | ₹203 Cr | ₹186 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹133 Cr | ₹140 Cr | ₹146 Cr | ₹151 Cr | ₹159 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹4.11 Cr | ₹20 Cr | ₹38 Cr | ₹52 Cr | ₹27 Cr |
Unsecured Loans | ₹106 Cr | ₹59 Cr | ₹111 Cr | ₹115 Cr | ₹115 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 | ₹1.77 Cr | ₹3.03 Cr | ₹4.21 Cr | ₹4.97 Cr | ₹2.51 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | ₹0.83 Cr | ₹0.83 Cr | ₹0.69 Cr | ₹1.91 Cr |
Other Unsecured Loan | ₹104 Cr | ₹56 Cr | ₹106 Cr | ₹109 Cr | ₹111 Cr |
Deferred Tax Assets / Liabilities | ₹-38 Cr | ₹-43 Cr | ₹-46 Cr | ₹-60 Cr | ₹-54 Cr |
Deferred Tax Assets | ₹67 Cr | ₹72 Cr | ₹75 Cr | ₹88 Cr | ₹80 Cr |
Deferred Tax Liability | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹28 Cr | ₹26 Cr |
Other Long Term Liabilities | ₹8.91 Cr | ₹8.99 Cr | ₹2.20 Cr | ₹2.20 Cr | ₹2.21 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.93 Cr | ₹0.86 Cr | ₹0.75 Cr | ₹0.69 Cr | ₹0.73 Cr |
Total Non-Current Liabilities | ₹215 Cr | ₹186 Cr | ₹251 Cr | ₹261 Cr | ₹250 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹15 Cr | ₹11 Cr | ₹9.06 Cr | ₹6.79 Cr | ₹11 Cr |
Sundry Creditors | ₹15 Cr | ₹11 Cr | ₹9.06 Cr | ₹6.79 Cr | ₹11 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹39 Cr | ₹90 Cr | ₹43 Cr | ₹35 Cr | ₹26 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.36 Cr | ₹1.28 Cr | ₹1.09 Cr | ₹1.31 Cr | ₹1.22 Cr |
Interest Accrued But Not Due | ₹1.03 Cr | ₹0.62 Cr | ₹0.32 Cr | ₹1.70 Cr | ₹2.59 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹36 Cr | ₹88 Cr | ₹42 Cr | ₹32 Cr | ₹22 Cr |
Short Term Borrowings | ₹15 Cr | ₹15 Cr | ₹10 Cr | ₹8.28 Cr | ₹15 Cr |
Secured ST Loans repayable on Demands | ₹12 Cr | ₹15 Cr | ₹10 Cr | ₹8.28 Cr | ₹15 Cr |
Working Capital Loans- Sec | ₹12 Cr | ₹15 Cr | ₹10 Cr | ₹8.28 Cr | ₹15 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹2.50 Cr | - | - | - | - |
Other Unsecured Loans | ₹-12 Cr | ₹-15 Cr | ₹-10 Cr | ₹-8.28 Cr | ₹-15 Cr |
Short Term Provisions | ₹0.37 Cr | ₹0.32 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.37 Cr | ₹0.32 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.30 Cr |
Total Current Liabilities | ₹69 Cr | ₹116 Cr | ₹62 Cr | ₹51 Cr | ₹52 Cr |
Total Liabilities | ₹459 Cr | ₹451 Cr | ₹459 Cr | ₹469 Cr | ₹475 Cr |
ASSETS | |||||
Gross Block | ₹501 Cr | ₹495 Cr | ₹493 Cr | ₹491 Cr | ₹492 Cr |
Less: Accumulated Depreciation | ₹97 Cr | ₹89 Cr | ₹82 Cr | ₹76 Cr | ₹70 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹404 Cr | ₹406 Cr | ₹411 Cr | ₹416 Cr | ₹422 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹2.11 Cr | ₹2.79 Cr | ₹2.88 Cr | ₹3.01 Cr | ₹2.34 Cr |
Long Term Investment | ₹2.11 Cr | ₹2.79 Cr | ₹2.88 Cr | ₹3.01 Cr | ₹2.34 Cr |
Quoted | - | ₹0.85 Cr | ₹0.87 Cr | ₹1.06 Cr | ₹0.51 Cr |
Unquoted | ₹2.11 Cr | ₹1.94 Cr | ₹2.01 Cr | ₹1.96 Cr | ₹1.83 Cr |
Long Term Loans & Advances | ₹2.66 Cr | ₹1.30 Cr | ₹1.17 Cr | ₹1.38 Cr | ₹1.42 Cr |
Other Non Current Assets | ₹1.25 Cr | ₹1.17 Cr | ₹1.08 Cr | ₹3.00 Cr | ₹0.96 Cr |
Total Non-Current Assets | ₹410 Cr | ₹411 Cr | ₹416 Cr | ₹423 Cr | ₹427 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹9.26 Cr | ₹9.26 Cr | ₹9.26 Cr | ₹9.26 Cr | ₹9.26 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹3.68 Cr | ₹3.57 Cr | ₹3.72 Cr | ₹3.36 Cr | ₹3.67 Cr |
Other Inventory | ₹1.57 Cr | ₹1.97 Cr | ₹1.91 Cr | ₹0.78 Cr | ₹1.30 Cr |
Sundry Debtors | ₹4.38 Cr | ₹3.46 Cr | ₹3.11 Cr | ₹2.77 Cr | ₹1.74 Cr |
Debtors more than Six months | ₹0.67 Cr | ₹0.57 Cr | ₹0.53 Cr | ₹0.39 Cr | ₹0.30 Cr |
Debtors Others | ₹3.84 Cr | ₹3.03 Cr | ₹2.71 Cr | ₹2.51 Cr | ₹1.59 Cr |
Cash and Bank | ₹19 Cr | ₹11 Cr | ₹12 Cr | ₹19 Cr | ₹22 Cr |
Cash in hand | ₹0.09 Cr | ₹0.08 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.10 Cr |
Balances at Bank | ₹19 Cr | ₹11 Cr | ₹12 Cr | ₹19 Cr | ₹22 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.13 Cr | ₹0.14 Cr | ₹1.17 Cr | ₹0.69 Cr | ₹2.19 Cr |
Interest accrued on Investments | ₹0.04 Cr | ₹0.05 Cr | ₹0.17 Cr | ₹0.07 Cr | ₹0.11 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.09 Cr | ₹0.09 Cr | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | - | - | ₹1.01 Cr | ₹0.62 Cr | ₹2.08 Cr |
Short Term Loans and Advances | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.56 Cr |
Advances recoverable in cash or in kind | ₹4.32 Cr | ₹3.31 Cr | ₹5.37 Cr | ₹5.31 Cr | ₹4.80 Cr |
Advance income tax and TDS | ₹2.04 Cr | ₹2.31 Cr | ₹2.70 Cr | ₹2.09 Cr | ₹0.52 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹4.30 Cr | ₹4.90 Cr | ₹3.15 Cr | ₹3.15 Cr | ₹3.15 Cr |
Total Current Assets | ₹49 Cr | ₹40 Cr | ₹43 Cr | ₹46 Cr | ₹49 Cr |
Net Current Assets (Including Current Investments) | ₹-20 Cr | ₹-76 Cr | ₹-19 Cr | ₹-4.53 Cr | ₹-3.51 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹459 Cr | ₹451 Cr | ₹459 Cr | ₹469 Cr | ₹475 Cr |
Contingent Liabilities | ₹1.02 Cr | ₹5.24 Cr | ₹5.30 Cr | ₹3.70 Cr | ₹3.78 Cr |
Total Debt | ₹284 Cr | ₹311 Cr | ₹331 Cr | ₹347 Cr | ₹328 Cr |
Book Value | - | 76.51 | 74.53 | 80.91 | 88.97 |
Adjusted Book Value | 80.06 | 76.51 | 74.53 | 80.91 | 88.97 |
Compare Balance Sheet of peers of HB ESTATE DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HB ESTATE DEVELOPERS | ₹179.6 Cr | 9.3% | 1.5% | -4.8% | Stock Analytics | |
DLF | ₹186,824.0 Cr | -0.6% | -6.9% | -11.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹123,375.0 Cr | 0.5% | -4.7% | 3.3% | Stock Analytics | |
GODREJ PROPERTIES | ₹60,467.1 Cr | 3.1% | -10.5% | -30% | Stock Analytics | |
OBEROI REALTY | ₹59,578.0 Cr | 1.4% | -4.2% | -4.5% | Stock Analytics | |
THE PHOENIX MILLS | ₹55,834.1 Cr | 5.6% | 9.6% | -14.5% | Stock Analytics |
HB ESTATE DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HB ESTATE DEVELOPERS | 9.3% |
1.5% |
-4.8% |
SENSEX | -1.1% |
-1.7% |
-0.3% |
You may also like the below Video Courses