KALPATARU
|
KALPATARU Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹167 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr |
| Equity - Authorised | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr |
| Equity - Issued | ₹167 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr |
| Equity Paid Up | ₹167 Cr | ₹140 Cr | ₹140 Cr | ₹140 Cr | ₹140 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 | - | - | - | - | - |
| Total Reserves | ₹2,314 Cr | ₹880 Cr | ₹1,082 Cr | ₹1,289 Cr | ₹1,164 Cr |
| Securities Premium | ₹1,412 Cr | - | - | - | - |
| Capital Reserves | ₹358 Cr | ₹357 Cr | ₹357 Cr | ₹357 Cr | ₹75 Cr |
| Profit & Loss Account Balance | ₹408 Cr | ₹416 Cr | ₹703 Cr | ₹917 Cr | ₹1,005 Cr |
| General Reserves | - | - | ₹0.00 Cr | ₹0.00 Cr | - |
| Other Reserves | ₹136 Cr | ₹107 Cr | ₹22 Cr | ₹15 Cr | ₹84 Cr |
| Reserve excluding Revaluation Reserve | ₹2,314 Cr | ₹880 Cr | ₹1,082 Cr | ₹1,289 Cr | ₹1,164 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,481 Cr | ₹1,020 Cr | ₹1,222 Cr | ₹1,429 Cr | ₹1,303 Cr |
| Minority Interest | ₹-25 Cr | ₹-28 Cr | ₹-15 Cr | ₹11 Cr | ₹5.18 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹3,180 Cr | ₹3,485 Cr | ₹2,505 Cr | ₹2,573 Cr | ₹2,168 Cr |
| Non Convertible Debentures | ₹1,331 Cr | ₹1,023 Cr | ₹384 Cr | ₹73 Cr | ₹463 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,908 Cr | ₹2,650 Cr | ₹667 Cr | ₹637 Cr | ₹237 Cr |
| Term Loans - Institutions | ₹464 Cr | - | ₹1,870 Cr | ₹1,942 Cr | ₹1,772 Cr |
| Other Secured | ₹-523 Cr | ₹-189 Cr | ₹-416 Cr | ₹-78 Cr | ₹-304 Cr |
| Unsecured Loans | ₹328 Cr | ₹495 Cr | ₹580 Cr | ₹337 Cr | ₹207 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 | ₹328 Cr | ₹495 Cr | ₹580 Cr | ₹337 Cr | ₹207 Cr |
| Deferred Tax Assets / Liabilities | ₹-163 Cr | ₹-171 Cr | ₹-162 Cr | ₹-197 Cr | ₹-182 Cr |
| Deferred Tax Assets | ₹164 Cr | ₹172 Cr | ₹165 Cr | ₹200 Cr | ₹185 Cr |
| Deferred Tax Liability | ₹0.76 Cr | ₹0.77 Cr | ₹2.65 Cr | ₹3.01 Cr | ₹3.12 Cr |
| Other Long Term Liabilities | ₹288 Cr | ₹180 Cr | ₹185 Cr | ₹139 Cr | ₹150 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹89 Cr | ₹46 Cr | ₹28 Cr | ₹20 Cr | ₹13 Cr |
| Total Non-Current Liabilities | ₹3,722 Cr | ₹4,036 Cr | ₹3,136 Cr | ₹2,872 Cr | ₹2,356 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹680 Cr | ₹422 Cr | ₹225 Cr | ₹285 Cr | ₹259 Cr |
| Sundry Creditors | ₹680 Cr | ₹422 Cr | ₹225 Cr | ₹285 Cr | ₹259 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3,192 Cr | ₹1,859 Cr | ₹1,627 Cr | ₹1,339 Cr | ₹1,390 Cr |
| Bank Overdraft / Short term credit | ₹2.45 Cr | ₹1.85 Cr | ₹12 Cr | ₹5.28 Cr | ₹11 Cr |
| Advances received from customers | ₹1,830 Cr | ₹1,035 Cr | ₹690 Cr | ₹643 Cr | ₹273 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹1.81 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹113 Cr | - | - | - | ₹207 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,247 Cr | ₹822 Cr | ₹925 Cr | ₹690 Cr | ₹897 Cr |
| Short Term Borrowings | ₹6,107 Cr | ₹6,401 Cr | ₹6,176 Cr | ₹7,275 Cr | ₹4,341 Cr |
| Secured ST Loans repayable on Demands | ₹4,721 Cr | ₹4,997 Cr | ₹5,132 Cr | ₹5,522 Cr | ₹2,506 Cr |
| Working Capital Loans- Sec | ₹284 Cr | ₹117 Cr | ₹176 Cr | ₹158 Cr | ₹92 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹1,103 Cr | ₹1,287 Cr | ₹867 Cr | ₹1,594 Cr | ₹1,743 Cr |
| Short Term Provisions | ₹104 Cr | ₹5.57 Cr | ₹7.22 Cr | ₹2.74 Cr | ₹20 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹104 Cr | ₹5.57 Cr | ₹7.22 Cr | ₹2.74 Cr | ₹20 Cr |
| Total Current Liabilities | ₹10,082 Cr | ₹8,687 Cr | ₹8,035 Cr | ₹8,901 Cr | ₹6,010 Cr |
| Total Liabilities | ₹16,261 Cr | ₹13,714 Cr | ₹12,378 Cr | ₹13,213 Cr | ₹9,675 Cr |
| ASSETS | |||||
| Gross Block | ₹369 Cr | ₹196 Cr | ₹203 Cr | ₹194 Cr | ₹211 Cr |
| Less: Accumulated Depreciation | ₹107 Cr | ₹84 Cr | ₹72 Cr | ₹71 Cr | ₹91 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹262 Cr | ₹113 Cr | ₹132 Cr | ₹123 Cr | ₹120 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹105 Cr | ₹146 Cr | ₹131 Cr | ₹121 Cr | ₹110 Cr |
| Non Current Investments | ₹116 Cr | ₹93 Cr | ₹86 Cr | ₹77 Cr | ₹737 Cr |
| Long Term Investment | ₹116 Cr | ₹93 Cr | ₹86 Cr | ₹77 Cr | ₹737 Cr |
| Quoted | ₹7.55 Cr | ₹0.21 Cr | ₹0.14 Cr | ₹3.50 Cr | ₹0.08 Cr |
| Unquoted | ₹109 Cr | ₹93 Cr | ₹86 Cr | ₹74 Cr | ₹737 Cr |
| Long Term Loans & Advances | ₹118 Cr | ₹95 Cr | ₹86 Cr | ₹130 Cr | ₹68 Cr |
| Other Non Current Assets | ₹154 Cr | ₹94 Cr | ₹60 Cr | ₹33 Cr | ₹5.29 Cr |
| Total Non-Current Assets | ₹1,260 Cr | ₹1,067 Cr | ₹1,045 Cr | ₹1,059 Cr | ₹1,643 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹12,790 Cr | ₹10,654 Cr | ₹9,709 Cr | ₹10,353 Cr | ₹5,441 Cr |
| Raw Materials | ₹145 Cr | ₹111 Cr | ₹83 Cr | ₹54 Cr | ₹36 Cr |
| Work-in Progress | ₹12,493 Cr | ₹10,447 Cr | ₹9,485 Cr | ₹10,208 Cr | ₹5,278 Cr |
| Finished Goods | ₹148 Cr | ₹91 Cr | ₹135 Cr | ₹85 Cr | ₹106 Cr |
| Packing Materials | - | - | - | - | - |
| Stores and Spare | - | - | - | - | - |
| Other Inventory | ₹3.89 Cr | ₹5.26 Cr | ₹5.40 Cr | ₹5.64 Cr | ₹21 Cr |
| Sundry Debtors | ₹779 Cr | ₹623 Cr | ₹478 Cr | ₹675 Cr | ₹568 Cr |
| Debtors more than Six months | ₹161 Cr | ₹221 Cr | - | - | - |
| Debtors Others | ₹622 Cr | ₹405 Cr | ₹484 Cr | ₹681 Cr | ₹572 Cr |
| Cash and Bank | ₹717 Cr | ₹620 Cr | ₹399 Cr | ₹352 Cr | ₹203 Cr |
| Cash in hand | ₹1.17 Cr | ₹0.98 Cr | ₹1.64 Cr | ₹1.25 Cr | ₹1.43 Cr |
| Balances at Bank | ₹716 Cr | ₹619 Cr | ₹398 Cr | ₹351 Cr | ₹201 Cr |
| Other cash and bank balances | - | - | - | ₹0.56 Cr | - |
| Other Current Assets | ₹50 Cr | ₹125 Cr | ₹160 Cr | ₹233 Cr | ₹480 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹36 Cr | ₹28 Cr | ₹9.62 Cr | ₹9.64 Cr | ₹1.65 Cr |
| Other current_assets | ₹15 Cr | ₹98 Cr | ₹150 Cr | ₹223 Cr | ₹478 Cr |
| Short Term Loans and Advances | ₹664 Cr | ₹624 Cr | ₹587 Cr | ₹541 Cr | ₹1,341 Cr |
| Advances recoverable in cash or in kind | ₹338 Cr | ₹248 Cr | ₹191 Cr | ₹184 Cr | ₹12 Cr |
| Advance income tax and TDS | - | - | - | - | ₹0.31 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹326 Cr | ₹376 Cr | ₹396 Cr | ₹358 Cr | ₹1,328 Cr |
| Total Current Assets | ₹15,000 Cr | ₹12,648 Cr | ₹11,334 Cr | ₹12,155 Cr | ₹8,032 Cr |
| Net Current Assets (Including Current Investments) | ₹4,918 Cr | ₹3,961 Cr | ₹3,298 Cr | ₹3,254 Cr | ₹2,022 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹16,261 Cr | ₹13,714 Cr | ₹12,378 Cr | ₹13,213 Cr | ₹9,675 Cr |
| Contingent Liabilities | ₹345 Cr | ₹243 Cr | ₹296 Cr | ₹272 Cr | ₹150 Cr |
| Total Debt | ₹10,172 Cr | ₹10,688 Cr | ₹9,680 Cr | ₹10,366 Cr | ₹7,374 Cr |
| Book Value | 148.14 | 73.04 | 87.50 | 102.33 | 93.33 |
| Adjusted Book Value | 148.14 | 73.04 | 87.50 | 102.33 | 93.33 |
Compare Balance Sheet of peers of KALPATARU
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALPATARU | ₹6,692.8 Cr | 1.8% | 1.4% | NA | Stock Analytics | |
| DLF | ₹154,534.0 Cr | 1.8% | 7.1% | -25% | Stock Analytics | |
| LODHA DEVELOPERS | ₹91,788.6 Cr | -0.2% | 4.4% | -36.5% | Stock Analytics | |
| THE PHOENIX MILLS | ₹67,261.4 Cr | 1.7% | 7.8% | 16.1% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹64,504.0 Cr | 1.7% | 7.9% | -7.7% | Stock Analytics | |
| OBEROI REALTY | ₹61,241.5 Cr | 0.9% | 3.5% | -10.9% | Stock Analytics | |
KALPATARU Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALPATARU | 1.8% |
1.4% |
|
| SENSEX | 1.7% |
2.1% |
-6% |
You may also like the below Video Courses