HILTON METAL FORGING
|
HILTON METAL FORGING Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Authorised | ₹35 Cr | ₹25 Cr | ₹25 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹23 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹23 Cr | ₹21 Cr | ₹21 Cr | ₹12 Cr | ₹12 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 | - | ₹3.71 Cr | - | - | - |
| Total Reserves | ₹92 Cr | ₹75 Cr | ₹68 Cr | ₹32 Cr | ₹31 Cr |
| Securities Premium | ₹74 Cr | ₹63 Cr | ₹63 Cr | ₹34 Cr | ₹34 Cr |
| Capital Reserves | ₹0.41 Cr | - | - | - | - |
| Profit & Loss Account Balance | ₹12 Cr | ₹5.83 Cr | ₹-0.85 Cr | ₹-6.71 Cr | ₹-8.47 Cr |
| General Reserves | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr | ₹5.16 Cr |
| Other Reserves | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Reserve excluding Revaluation Reserve | ₹92 Cr | ₹75 Cr | ₹68 Cr | ₹32 Cr | ₹31 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹116 Cr | ₹100 Cr | ₹89 Cr | ₹45 Cr | ₹43 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹8.81 Cr | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹11 Cr | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹16 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-1.80 Cr | ₹-2.90 Cr | ₹-2.78 Cr | ₹-2.94 Cr | ₹-3.59 Cr |
| Unsecured Loans | ₹3.70 Cr | ₹3.27 Cr | ₹2.72 Cr | ₹3.13 Cr | ₹2.25 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 | - | - | - | - | ₹0.07 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹2.60 Cr | ₹2.17 Cr | ₹1.62 Cr | ₹2.03 Cr | ₹1.08 Cr |
| Other Unsecured Loan | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr |
| Deferred Tax Assets / Liabilities | ₹0.71 Cr | ₹0.87 Cr | ₹-0.32 Cr | ₹-1.49 Cr | ₹2.77 Cr |
| Deferred Tax Assets | - | - | ₹0.32 Cr | ₹1.49 Cr | - |
| Deferred Tax Liability | ₹0.71 Cr | ₹0.87 Cr | - | - | ₹2.77 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.03 Cr | ₹0.93 Cr | ₹0.86 Cr | ₹0.82 Cr | ₹0.80 Cr |
| Total Non-Current Liabilities | ₹14 Cr | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹19 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹29 Cr | ₹21 Cr | ₹21 Cr | ₹2.07 Cr | ₹2.91 Cr |
| Sundry Creditors | ₹29 Cr | ₹21 Cr | ₹21 Cr | ₹2.07 Cr | ₹2.91 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹9.49 Cr | ₹8.05 Cr | ₹8.80 Cr | ₹9.54 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.44 Cr | ₹2.54 Cr | ₹3.65 Cr | ₹2.06 Cr | ₹2.88 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹11 Cr | ₹6.95 Cr | ₹4.41 Cr | ₹6.74 Cr | ₹6.66 Cr |
| Short Term Borrowings | ₹48 Cr | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr |
| Secured ST Loans repayable on Demands | ₹48 Cr | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr |
| Working Capital Loans- Sec | ₹48 Cr | ₹37 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-48 Cr | ₹-37 Cr | ₹-35 Cr | ₹-39 Cr | ₹-39 Cr |
| Short Term Provisions | ₹1.10 Cr | ₹1.38 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.02 Cr | ₹1.31 Cr | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Total Current Liabilities | ₹91 Cr | ₹69 Cr | ₹64 Cr | ₹50 Cr | ₹51 Cr |
| Total Liabilities | ₹221 Cr | ₹185 Cr | ₹169 Cr | ₹113 Cr | ₹113 Cr |
| ASSETS | |||||
| Gross Block | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹59 Cr | ₹59 Cr |
| Less: Accumulated Depreciation | ₹36 Cr | ₹34 Cr | ₹32 Cr | ₹30 Cr | ₹27 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹24 Cr | ₹26 Cr | ₹28 Cr | ₹30 Cr | ₹32 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹8.48 Cr | - |
| Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr |
| Long Term Loans & Advances | ₹9.87 Cr | ₹5.26 Cr | ₹5.09 Cr | ₹5.01 Cr | ₹4.77 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹59 Cr | ₹53 Cr | ₹48 Cr | ₹44 Cr | ₹38 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹84 Cr | ₹79 Cr | ₹66 Cr | ₹55 Cr | ₹54 Cr |
| Raw Materials | ₹37 Cr | ₹36 Cr | ₹34 Cr | ₹26 Cr | ₹26 Cr |
| Work-in Progress | ₹27 Cr | ₹25 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
| Finished Goods | ₹4.87 Cr | ₹2.92 Cr | ₹1.58 Cr | ₹0.61 Cr | ₹0.64 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.36 Cr | ₹0.39 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹0.38 Cr |
| Other Inventory | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Sundry Debtors | ₹39 Cr | ₹27 Cr | ₹30 Cr | ₹1.39 Cr | ₹9.42 Cr |
| Debtors more than Six months | ₹8.26 Cr | ₹1.82 Cr | ₹23 Cr | ₹0.11 Cr | ₹1.09 Cr |
| Debtors Others | ₹31 Cr | ₹25 Cr | ₹7.29 Cr | ₹1.28 Cr | ₹8.33 Cr |
| Cash and Bank | ₹6.46 Cr | ₹1.17 Cr | ₹1.11 Cr | ₹1.24 Cr | ₹0.98 Cr |
| Cash in hand | - | ₹0.10 Cr | ₹0.08 Cr | ₹0.30 Cr | ₹0.01 Cr |
| Balances at Bank | ₹6.46 Cr | ₹1.07 Cr | ₹1.03 Cr | ₹0.95 Cr | ₹0.96 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹5.25 Cr | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Interest accrued on Investments | - | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹5.25 Cr | - | - | - | - |
| Short Term Loans and Advances | ₹26 Cr | ₹24 Cr | ₹23 Cr | ₹11 Cr | ₹11 Cr |
| Advances recoverable in cash or in kind | ₹22 Cr | ₹20 Cr | ₹19 Cr | ₹8.23 Cr | ₹8.65 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹4.24 Cr | ₹4.73 Cr | ₹3.72 Cr | ₹2.69 Cr | ₹2.10 Cr |
| Total Current Assets | ₹161 Cr | ₹132 Cr | ₹121 Cr | ₹68 Cr | ₹75 Cr |
| Net Current Assets (Including Current Investments) | ₹71 Cr | ₹62 Cr | ₹57 Cr | ₹18 Cr | ₹24 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹221 Cr | ₹185 Cr | ₹169 Cr | ₹113 Cr | ₹113 Cr |
| Contingent Liabilities | ₹7.58 Cr | - | ₹1.31 Cr | ₹0.18 Cr | - |
| Total Debt | ₹63 Cr | ₹54 Cr | ₹53 Cr | ₹60 Cr | ₹57 Cr |
| Book Value | - | 45.62 | 42.44 | 36.07 | 34.65 |
| Adjusted Book Value | 49.40 | 45.62 | 42.44 | 33.90 | 32.57 |
Compare Balance Sheet of peers of HILTON METAL FORGING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HILTON METAL FORGING | ₹111.1 Cr | -4.8% | -1.9% | -50.1% | Stock Analytics | |
| BHARAT FORGE | ₹63,449.5 Cr | -1% | 11.5% | -7.5% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,604.7 Cr | 0.1% | 4.4% | -13.4% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,678.5 Cr | -1.5% | -0.6% | -41.9% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,665.7 Cr | 1.6% | 8.1% | -8.7% | Stock Analytics | |
| MM FORGINGS | ₹1,441.0 Cr | -4.7% | -2.3% | -38.6% | Stock Analytics | |
HILTON METAL FORGING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HILTON METAL FORGING | -4.8% |
-1.9% |
-50.1% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses