JSW INFRASTRUCTURE
|
JSW INFRASTRUCTURE Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹415 Cr | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr |
Equity - Authorised | ₹1,033 Cr | ₹1,033 Cr | ₹1,033 Cr | ₹1,033 Cr | ₹1,033 Cr |
Equity - Issued | ₹415 Cr | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr |
Equity Paid Up | ₹415 Cr | ₹410 Cr | ₹360 Cr | ₹60 Cr | ₹60 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹171 Cr | ₹264 Cr | ₹242 Cr | ₹150 Cr | ₹99 Cr |
Total Reserves | ₹9,111 Cr | ₹7,352 Cr | ₹3,393 Cr | ₹3,062 Cr | ₹2,732 Cr |
Securities Premium | ₹2,785 Cr | ₹2,785 Cr | ₹73 Cr | ₹322 Cr | ₹322 Cr |
Capital Reserves | ₹368 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Profit & Loss Account Balance | ₹6,069 Cr | ₹4,528 Cr | ₹3,271 Cr | ₹2,678 Cr | ₹2,349 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-111 Cr | ₹-20 Cr | ₹-11 Cr | ₹3.21 Cr | ₹1.40 Cr |
Reserve excluding Revaluation Reserve | ₹9,111 Cr | ₹7,352 Cr | ₹3,393 Cr | ₹3,062 Cr | ₹2,732 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹9,697 Cr | ₹8,026 Cr | ₹3,995 Cr | ₹3,272 Cr | ₹2,891 Cr |
Minority Interest | ₹792 Cr | ₹205 Cr | ₹94 Cr | ₹200 Cr | ₹197 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹4,439 Cr | ₹4,270 Cr | ₹4,095 Cr | ₹4,086 Cr | ₹3,389 Cr |
Non Convertible Debentures | ₹3,396 Cr | ₹3,300 Cr | ₹3,256 Cr | ₹2,993 Cr | ₹271 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,150 Cr | ₹1,003 Cr | ₹865 Cr | ₹369 Cr | ₹2,141 Cr |
Term Loans - Institutions | - | - | - | ₹755 Cr | ₹1,430 Cr |
Other Secured | ₹-107 Cr | ₹-32 Cr | ₹-26 Cr | ₹-30 Cr | ₹-453 Cr |
Unsecured Loans | - | - | - | ₹8.50 Cr | ₹1.53 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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | ₹8.50 Cr | ₹1.53 Cr |
Deferred Tax Assets / Liabilities | ₹-338 Cr | ₹-192 Cr | ₹-212 Cr | ₹-97 Cr | ₹-76 Cr |
Deferred Tax Assets | ₹1,169 Cr | ₹1,031 Cr | ₹1,033 Cr | ₹953 Cr | ₹547 Cr |
Deferred Tax Liability | ₹831 Cr | ₹839 Cr | ₹821 Cr | ₹856 Cr | ₹471 Cr |
Other Long Term Liabilities | ₹488 Cr | ₹457 Cr | ₹410 Cr | ₹697 Cr | ₹625 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹19 Cr | ₹7.90 Cr | ₹3.27 Cr | ₹7.13 Cr | ₹6.63 Cr |
Total Non-Current Liabilities | ₹4,609 Cr | ₹4,543 Cr | ₹4,297 Cr | ₹4,702 Cr | ₹3,946 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹349 Cr | ₹356 Cr | ₹302 Cr | ₹275 Cr | ₹215 Cr |
Sundry Creditors | ₹349 Cr | ₹356 Cr | ₹302 Cr | ₹275 Cr | ₹213 Cr |
Acceptances | - | - | - | - | ₹2.55 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹928 Cr | ₹341 Cr | ₹340 Cr | ₹393 Cr | ₹666 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹37 Cr | ₹33 Cr | ₹27 Cr | ₹38 Cr | ₹29 Cr |
Interest Accrued But Not Due | ₹37 Cr | ₹40 Cr | ₹36 Cr | ₹33 Cr | ₹6.43 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹855 Cr | ₹267 Cr | ₹277 Cr | ₹321 Cr | ₹631 Cr |
Short Term Borrowings | ₹79 Cr | ₹25 Cr | ₹68 Cr | ₹232 Cr | ₹90 Cr |
Secured ST Loans repayable on Demands | ₹79 Cr | ₹19 Cr | ₹68 Cr | ₹82 Cr | ₹89 Cr |
Working Capital Loans- Sec | ₹16 Cr | ₹19 Cr | - | - | ₹10.00 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-16 Cr | ₹-13 Cr | - | ₹150 Cr | ₹-9.11 Cr |
Short Term Provisions | ₹15 Cr | ₹5.29 Cr | ₹4.62 Cr | ₹7.01 Cr | ₹1.52 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹5.24 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹15 Cr | ₹5.29 Cr | ₹4.62 Cr | ₹1.76 Cr | ₹1.52 Cr |
Total Current Liabilities | ₹1,372 Cr | ₹728 Cr | ₹714 Cr | ₹907 Cr | ₹973 Cr |
Total Liabilities | ₹16,470 Cr | ₹13,502 Cr | ₹9,100 Cr | ₹9,081 Cr | ₹8,008 Cr |
ASSETS | |||||
Gross Block | ₹11,902 Cr | ₹9,731 Cr | ₹7,515 Cr | ₹7,376 Cr | ₹5,844 Cr |
Less: Accumulated Depreciation | ₹2,509 Cr | ₹1,973 Cr | ₹1,540 Cr | ₹1,242 Cr | ₹920 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹9,393 Cr | ₹7,757 Cr | ₹5,975 Cr | ₹6,134 Cr | ₹4,924 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1,859 Cr | ₹109 Cr | ₹45 Cr | ₹70 Cr | ₹292 Cr |
Non Current Investments | ₹23 Cr | ₹25 Cr | ₹2.54 Cr | ₹283 Cr | ₹296 Cr |
Long Term Investment | ₹23 Cr | ₹25 Cr | ₹2.54 Cr | ₹283 Cr | ₹296 Cr |
Quoted | ₹5.65 Cr | ₹5.55 Cr | ₹2.53 Cr | - | - |
Unquoted | ₹17 Cr | ₹19 Cr | ₹0.01 Cr | ₹283 Cr | ₹296 Cr |
Long Term Loans & Advances | ₹276 Cr | ₹184 Cr | ₹207 Cr | ₹175 Cr | ₹178 Cr |
Other Non Current Assets | ₹489 Cr | ₹16 Cr | ₹80 Cr | ₹73 Cr | ₹82 Cr |
Total Non-Current Assets | ₹12,331 Cr | ₹8,114 Cr | ₹6,310 Cr | ₹6,744 Cr | ₹6,605 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹160 Cr | ₹220 Cr | ₹304 Cr | - | - |
Quoted | ₹157 Cr | ₹217 Cr | ₹304 Cr | - | - |
Unquoted | ₹3.20 Cr | ₹3.21 Cr | - | - | - |
Inventories | ₹134 Cr | ₹112 Cr | ₹102 Cr | ₹85 Cr | ₹99 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹134 Cr | ₹112 Cr | ₹102 Cr | ₹85 Cr | ₹99 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹809 Cr | ₹677 Cr | ₹402 Cr | ₹601 Cr | ₹482 Cr |
Debtors more than Six months | ₹204 Cr | ₹81 Cr | ₹57 Cr | ₹123 Cr | ₹44 Cr |
Debtors Others | ₹613 Cr | ₹604 Cr | ₹359 Cr | ₹492 Cr | ₹439 Cr |
Cash and Bank | ₹2,482 Cr | ₹4,090 Cr | ₹1,632 Cr | ₹1,038 Cr | ₹265 Cr |
Cash in hand | ₹1.69 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.10 Cr |
Balances at Bank | ₹2,480 Cr | ₹4,090 Cr | ₹1,632 Cr | ₹1,038 Cr | ₹265 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹90 Cr | ₹96 Cr | ₹32 Cr | ₹61 Cr | ₹63 Cr |
Interest accrued on Investments | ₹39 Cr | ₹64 Cr | ₹12 Cr | ₹7.73 Cr | ₹2.98 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | ₹0.02 Cr | - |
Interest accrued and or due on loans | - | - | - | ₹10 Cr | ₹19 Cr |
Prepaid Expenses | ₹23 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Other current_assets | ₹27 Cr | ₹13 Cr | ₹2.34 Cr | ₹27 Cr | ₹27 Cr |
Short Term Loans and Advances | ₹464 Cr | ₹193 Cr | ₹318 Cr | ₹550 Cr | ₹494 Cr |
Advances recoverable in cash or in kind | ₹37 Cr | ₹41 Cr | ₹25 Cr | ₹38 Cr | ₹22 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹427 Cr | ₹152 Cr | ₹293 Cr | ₹512 Cr | ₹472 Cr |
Total Current Assets | ₹4,139 Cr | ₹5,388 Cr | ₹2,790 Cr | ₹2,336 Cr | ₹1,403 Cr |
Net Current Assets (Including Current Investments) | ₹2,767 Cr | ₹4,661 Cr | ₹2,076 Cr | ₹1,430 Cr | ₹429 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹16,470 Cr | ₹13,502 Cr | ₹9,100 Cr | ₹9,081 Cr | ₹8,008 Cr |
Contingent Liabilities | ₹61 Cr | ₹51 Cr | ₹37 Cr | ₹97 Cr | ₹124 Cr |
Total Debt | ₹4,659 Cr | ₹4,381 Cr | ₹4,244 Cr | ₹4,409 Cr | ₹3,946 Cr |
Book Value | - | 37.84 | 20.87 | 521.01 | 465.94 |
Adjusted Book Value | 45.94 | 37.84 | 20.87 | 17.37 | 15.53 |
Compare Balance Sheet of peers of JSW INFRASTRUCTURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JSW INFRASTRUCTURE | ₹67,546.5 Cr | 3.6% | 4.4% | -0% | Stock Analytics | |
ADANI PORTS AND SPECIAL ECONOMIC ZONE | ₹306,988.0 Cr | -2.2% | 2.3% | -3% | Stock Analytics | |
GUJARAT PIPAVAV PORT | ₹7,788.2 Cr | 1% | 1.5% | -23.7% | Stock Analytics |
JSW INFRASTRUCTURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JSW INFRASTRUCTURE | 3.6% |
4.4% |
-0% |
SENSEX | 0.1% |
1% |
2.6% |
You may also like the below Video Courses