KALPATARU PROJECTS INTERNATIONAL
|
KALPATARU PROJECTS INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹34 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Authorised | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹35 Cr | ₹35 Cr |
| Equity - Issued | ₹34 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr | ₹30 Cr |
| Equity Paid Up | ₹34 Cr | ₹32 Cr | ₹32 Cr | ₹30 Cr | ₹30 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹6,479 Cr | ₹5,106 Cr | ₹4,688 Cr | ₹4,249 Cr | ₹3,709 Cr |
| Securities Premium | ₹1,678 Cr | ₹693 Cr | ₹693 Cr | ₹693 Cr | ₹693 Cr |
| Capital Reserves | ₹138 Cr | ₹138 Cr | ₹138 Cr | - | - |
| Profit & Loss Account Balance | ₹4,146 Cr | ₹3,701 Cr | ₹3,303 Cr | ₹2,969 Cr | ₹2,474 Cr |
| General Reserves | ₹591 Cr | ₹581 Cr | ₹567 Cr | ₹522 Cr | ₹477 Cr |
| Other Reserves | ₹-74 Cr | ₹-6.96 Cr | ₹-13 Cr | ₹65 Cr | ₹66 Cr |
| Reserve excluding Revaluation Reserve | ₹6,479 Cr | ₹5,106 Cr | ₹4,688 Cr | ₹4,249 Cr | ₹3,709 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹6,513 Cr | ₹5,138 Cr | ₹4,721 Cr | ₹4,279 Cr | ₹3,739 Cr |
| Minority Interest | ₹-44 Cr | ₹-25 Cr | ₹-27 Cr | ₹139 Cr | ₹120 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹525 Cr | ₹665 Cr | ₹795 Cr | ₹1,257 Cr | ₹1,375 Cr |
| Non Convertible Debentures | - | - | ₹75 Cr | ₹120 Cr | ₹150 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹667 Cr | ₹516 Cr | ₹632 Cr | ₹1,045 Cr | ₹1,230 Cr |
| Term Loans - Institutions | ₹498 Cr | ₹481 Cr | ₹435 Cr | ₹465 Cr | ₹310 Cr |
| Other Secured | ₹-640 Cr | ₹-332 Cr | ₹-347 Cr | ₹-373 Cr | ₹-314 Cr |
| Unsecured Loans | ₹942 Cr | ₹783 Cr | ₹419 Cr | ₹296 Cr | ₹232 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 | - | - | - | ₹0.21 Cr | ₹1.01 Cr |
| Other Unsecured Loan | ₹942 Cr | ₹783 Cr | ₹419 Cr | ₹296 Cr | ₹231 Cr |
| Deferred Tax Assets / Liabilities | ₹-259 Cr | ₹-164 Cr | ₹-118 Cr | ₹-102 Cr | ₹-97 Cr |
| Deferred Tax Assets | ₹413 Cr | ₹344 Cr | ₹314 Cr | ₹256 Cr | ₹162 Cr |
| Deferred Tax Liability | ₹154 Cr | ₹180 Cr | ₹195 Cr | ₹153 Cr | ₹65 Cr |
| Other Long Term Liabilities | ₹554 Cr | ₹499 Cr | ₹774 Cr | ₹1,193 Cr | ₹1,046 Cr |
| Long Term Trade Payables | ₹79 Cr | ₹116 Cr | ₹161 Cr | ₹326 Cr | ₹338 Cr |
| Long Term Provisions | ₹60 Cr | ₹52 Cr | ₹76 Cr | ₹93 Cr | ₹128 Cr |
| Total Non-Current Liabilities | ₹1,901 Cr | ₹1,950 Cr | ₹2,109 Cr | ₹3,062 Cr | ₹3,022 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹6,588 Cr | ₹5,855 Cr | ₹4,904 Cr | ₹4,253 Cr | ₹3,739 Cr |
| Sundry Creditors | ₹6,588 Cr | ₹5,855 Cr | ₹4,904 Cr | ₹4,253 Cr | ₹3,544 Cr |
| Acceptances | - | - | - | - | ₹195 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹7,214 Cr | ₹6,112 Cr | ₹4,721 Cr | ₹3,543 Cr | ₹3,054 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹5,059 Cr | ₹4,315 Cr | ₹3,368 Cr | ₹1,292 Cr | ₹1,114 Cr |
| Interest Accrued But Not Due | ₹47 Cr | ₹37 Cr | ₹22 Cr | ₹47 Cr | ₹43 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹-0.18 Cr | ₹233 Cr | ₹224 Cr | ₹278 Cr | ₹163 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2,109 Cr | ₹1,527 Cr | ₹1,107 Cr | ₹1,926 Cr | ₹1,734 Cr |
| Short Term Borrowings | ₹2,081 Cr | ₹1,897 Cr | ₹1,972 Cr | ₹1,275 Cr | ₹895 Cr |
| Secured ST Loans repayable on Demands | ₹1,581 Cr | ₹1,756 Cr | ₹1,847 Cr | ₹1,258 Cr | ₹895 Cr |
| Working Capital Loans- Sec | ₹1,581 Cr | ₹1,756 Cr | ₹1,847 Cr | ₹1,258 Cr | ₹895 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1,080 Cr | ₹-1,615 Cr | ₹-1,722 Cr | ₹-1,241 Cr | ₹-895 Cr |
| Short Term Provisions | ₹729 Cr | ₹514 Cr | ₹539 Cr | ₹462 Cr | ₹654 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹113 Cr | ₹44 Cr | ₹122 Cr | ₹28 Cr | ₹34 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹15 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹617 Cr | ₹471 Cr | ₹417 Cr | ₹434 Cr | ₹606 Cr |
| Total Current Liabilities | ₹16,613 Cr | ₹14,378 Cr | ₹12,135 Cr | ₹9,534 Cr | ₹8,343 Cr |
| Total Liabilities | ₹25,314 Cr | ₹21,850 Cr | ₹19,402 Cr | ₹17,013 Cr | ₹15,224 Cr |
| ASSETS | |||||
| Gross Block | ₹5,392 Cr | ₹4,946 Cr | ₹4,653 Cr | ₹5,030 Cr | ₹4,680 Cr |
| Less: Accumulated Depreciation | ₹2,140 Cr | ₹1,872 Cr | ₹1,528 Cr | ₹1,472 Cr | ₹1,209 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,252 Cr | ₹3,073 Cr | ₹3,124 Cr | ₹3,558 Cr | ₹3,472 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹29 Cr | ₹33 Cr | ₹52 Cr | ₹20 Cr | ₹29 Cr |
| Non Current Investments | - | - | ₹1.55 Cr | ₹1.49 Cr | ₹1.13 Cr |
| Long Term Investment | - | - | ₹1.55 Cr | ₹1.49 Cr | ₹1.13 Cr |
| Quoted | - | - | ₹1.46 Cr | ₹1.40 Cr | ₹1.04 Cr |
| Unquoted | ₹98 Cr | ₹98 Cr | ₹98 Cr | ₹98 Cr | ₹0.09 Cr |
| Long Term Loans & Advances | ₹394 Cr | ₹357 Cr | ₹394 Cr | ₹415 Cr | ₹325 Cr |
| Other Non Current Assets | ₹129 Cr | ₹107 Cr | ₹79 Cr | ₹100 Cr | ₹71 Cr |
| Total Non-Current Assets | ₹3,803 Cr | ₹3,571 Cr | ₹3,651 Cr | ₹4,100 Cr | ₹3,903 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹150 Cr | - | ₹3.08 Cr | ₹3.20 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹150 Cr | - | ₹3.08 Cr | ₹3.20 Cr | - |
| Inventories | ₹1,429 Cr | ₹1,353 Cr | ₹1,228 Cr | ₹1,096 Cr | ₹1,071 Cr |
| Raw Materials | ₹288 Cr | ₹309 Cr | ₹173 Cr | ₹200 Cr | ₹208 Cr |
| Work-in Progress | ₹47 Cr | ₹37 Cr | ₹25 Cr | ₹33 Cr | ₹40 Cr |
| Finished Goods | ₹103 Cr | ₹102 Cr | ₹132 Cr | ₹111 Cr | ₹131 Cr |
| Packing Materials | - | - | - | - | ₹0.23 Cr |
| Stores  and Spare | ₹982 Cr | ₹822 Cr | ₹776 Cr | ₹591 Cr | ₹499 Cr |
| Other Inventory | ₹9.41 Cr | ₹83 Cr | ₹122 Cr | ₹161 Cr | ₹193 Cr |
| Sundry Debtors | ₹7,817 Cr | ₹5,805 Cr | ₹5,251 Cr | ₹4,579 Cr | ₹5,017 Cr |
| Debtors more than Six months | ₹1,595 Cr | ₹1,175 Cr | ₹848 Cr | ₹1,180 Cr | ₹1,088 Cr |
| Debtors Others | ₹6,322 Cr | ₹4,727 Cr | ₹4,518 Cr | ₹3,567 Cr | ₹4,054 Cr |
| Cash and Bank | ₹1,759 Cr | ₹1,032 Cr | ₹1,060 Cr | ₹1,194 Cr | ₹592 Cr |
| Cash in hand | ₹2.53 Cr | ₹2.91 Cr | ₹3.77 Cr | ₹2.41 Cr | ₹2.01 Cr |
| Balances at Bank | ₹1,757 Cr | ₹1,029 Cr | ₹1,056 Cr | ₹1,192 Cr | ₹590 Cr |
| Other cash and bank balances | - | - | - | ₹0.02 Cr | - |
| Other Current Assets | ₹342 Cr | ₹310 Cr | ₹304 Cr | ₹4,022 Cr | ₹3,488 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹5.62 Cr | ₹9.39 Cr | ₹7.40 Cr | ₹7.27 Cr | ₹6.18 Cr |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹126 Cr | ₹106 Cr | ₹85 Cr | ₹67 Cr | ₹55 Cr |
| Other current_assets | ₹210 Cr | ₹195 Cr | ₹212 Cr | ₹3,947 Cr | ₹3,426 Cr |
| Short Term Loans and Advances | ₹8,990 Cr | ₹8,760 Cr | ₹6,882 Cr | ₹1,503 Cr | ₹778 Cr |
| Advances recoverable in cash or in kind | ₹7,628 Cr | ₹7,464 Cr | ₹5,781 Cr | ₹371 Cr | ₹206 Cr |
| Advance income tax and TDS | ₹192 Cr | ₹161 Cr | ₹186 Cr | ₹122 Cr | ₹67 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1,170 Cr | ₹1,135 Cr | ₹915 Cr | ₹1,010 Cr | ₹505 Cr |
| Total Current Assets | ₹20,487 Cr | ₹17,260 Cr | ₹14,729 Cr | ₹12,397 Cr | ₹10,945 Cr |
| Net Current Assets (Including Current Investments) | ₹3,873 Cr | ₹2,882 Cr | ₹2,593 Cr | ₹2,863 Cr | ₹2,603 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹25,314 Cr | ₹21,850 Cr | ₹19,402 Cr | ₹17,013 Cr | ₹15,224 Cr |
| Contingent Liabilities | ₹389 Cr | ₹210 Cr | ₹280 Cr | ₹312 Cr | ₹1,042 Cr |
| Total Debt | ₹4,189 Cr | ₹3,909 Cr | ₹3,682 Cr | ₹3,709 Cr | ₹3,153 Cr |
| Book Value | - | 316.28 | 290.59 | 287.35 | 251.07 |
| Adjusted Book Value | 381.34 | 316.28 | 290.59 | 287.35 | 251.07 |
Compare Balance Sheet of peers of KALPATARU PROJECTS INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALPATARU PROJECTS INTERNATIONAL | ₹22,278.3 Cr | 3.4% | 4.1% | 3.2% | Stock Analytics | |
| LARSEN & TOUBRO | ₹533,835.0 Cr | -2.7% | 3.9% | 8.2% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹66,241.1 Cr | -4.1% | -8.3% | -30.9% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹27,097.0 Cr | 0.6% | 7.1% | -13.7% | Stock Analytics | |
| KEC INTERNATIONAL | ₹20,952.6 Cr | -4.5% | -8.2% | -17.9% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,322.3 Cr | -1.6% | -1.1% | NA | Stock Analytics | |
KALPATARU PROJECTS INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALPATARU PROJECTS INTERNATIONAL | 3.4% |
4.1% |
3.2% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses