Home > Balance Sheet > HILTON METAL FORGING

HILTON METAL FORGING
Balance Sheet

COMMUNITY POLL
for HILTON METAL FORGING
Please provide your vote to see the results

HILTON METAL FORGING Last 5 Year Balance Sheet History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 -45.6242.4436.0734.65
Adjusted Book Value 49.4045.6242.4433.9032.57

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