KINETIC ENGINEERING
|
KINETIC ENGINEERING Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Sep2005 | Mar2004 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹43 Cr | ₹40 Cr | ₹4.06 Cr | ₹4.06 Cr |
| Equity - Authorised | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹15 Cr | ₹5.50 Cr |
| Equity - Issued | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹4.06 Cr | ₹4.06 Cr |
| Equity Paid Up | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹4.06 Cr | ₹4.06 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | ₹21 Cr | ₹20 Cr | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹37 Cr | - | - | - | - |
| Total Reserves | ₹43 Cr | ₹17 Cr | ₹-11 Cr | ₹-30 Cr | ₹46 Cr |
| Securities Premium | ₹153 Cr | ₹133 Cr | ₹108 Cr | ₹6.68 Cr | ₹6.68 Cr |
| Capital Reserves | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹0.79 Cr | ₹0.79 Cr |
| Profit & Loss Account Balance | ₹-232 Cr | ₹-238 Cr | ₹-241 Cr | ₹-33 Cr | ₹-10 Cr |
| General Reserves | ₹87 Cr | ₹87 Cr | ₹87 Cr | - | ₹62 Cr |
| Other Reserves | - | ₹0.01 Cr | ₹0.01 Cr | ₹-3.91 Cr | ₹-13 Cr |
| Reserve excluding Revaluation Reserve | ₹43 Cr | ₹17 Cr | ₹-11 Cr | ₹-30 Cr | ₹46 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹103 Cr | ₹60 Cr | ₹29 Cr | ₹-25 Cr | ₹50 Cr |
| Minority Interest | ₹14 Cr | ₹4.45 Cr | ₹0.20 Cr | ₹1.84 Cr | ₹23 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹41 Cr | ₹25 Cr | ₹7.62 Cr | ₹143 Cr | ₹173 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹41 Cr | ₹25 Cr | ₹7.62 Cr | ₹53 Cr | ₹78 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | ₹90 Cr | ₹95 Cr |
| Unsecured Loans | ₹3.09 Cr | ₹4.00 Cr | ₹15 Cr | ₹62 Cr | ₹62 Cr |
| Fixed Deposits - Public | - | - | - | - | ₹3.55 Cr |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | ₹16 Cr | ₹15 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹3.09 Cr | ₹4.00 Cr | ₹15 Cr | ₹40 Cr | ₹33 Cr |
| Other Unsecured Loan | - | - | - | ₹5.93 Cr | ₹10 Cr |
| Deferred Tax Assets / Liabilities | - | - | - | ₹-7.10 Cr | - |
| Deferred Tax Assets | ₹4.62 Cr | ₹4.62 Cr | ₹4.62 Cr | ₹25 Cr | ₹22 Cr |
| Deferred Tax Liability | ₹4.62 Cr | ₹4.62 Cr | ₹4.62 Cr | ₹18 Cr | ₹22 Cr |
| Other Long Term Liabilities | - | ₹5.27 Cr | ₹11 Cr | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.77 Cr | ₹1.98 Cr | ₹2.57 Cr | - | - |
| Total Non-Current Liabilities | ₹45 Cr | ₹36 Cr | ₹37 Cr | ₹198 Cr | ₹235 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹43 Cr | ₹42 Cr | ₹43 Cr | ₹115 Cr | ₹107 Cr |
| Sundry Creditors | ₹43 Cr | ₹42 Cr | ₹43 Cr | ₹99 Cr | ₹105 Cr |
| Acceptances | - | - | - | ₹16 Cr | ₹1.57 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹12 Cr | ₹26 Cr | ₹15 Cr | ₹20 Cr | ₹17 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | ₹0.05 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.59 Cr | ₹2.00 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹12 Cr | ₹26 Cr | ₹15 Cr | ₹19 Cr | ₹15 Cr |
| Short Term Borrowings | ₹17 Cr | ₹4.21 Cr | ₹30 Cr | - | - |
| Secured ST Loans repayable on Demands | ₹15 Cr | ₹4.21 Cr | ₹9.94 Cr | - | - |
| Working Capital Loans- Sec | ₹15 Cr | ₹4.21 Cr | ₹9.94 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-13 Cr | ₹-4.21 Cr | ₹10 Cr | - | - |
| Short Term Provisions | ₹2.95 Cr | ₹3.40 Cr | ₹4.04 Cr | ₹44 Cr | ₹55 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹42 Cr | ₹52 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.95 Cr | ₹3.40 Cr | ₹4.04 Cr | ₹2.19 Cr | ₹2.75 Cr |
| Total Current Liabilities | ₹74 Cr | ₹75 Cr | ₹91 Cr | ₹179 Cr | ₹178 Cr |
| Total Liabilities | ₹237 Cr | ₹176 Cr | ₹157 Cr | ₹181 Cr | ₹308 Cr |
| ASSETS | |||||
| Gross Block | ₹257 Cr | ₹256 Cr | ₹251 Cr | ₹361 Cr | ₹374 Cr |
| Less: Accumulated Depreciation | ₹199 Cr | ₹192 Cr | ₹186 Cr | ₹230 Cr | ₹221 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹58 Cr | ₹64 Cr | ₹65 Cr | ₹131 Cr | ₹153 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹36 Cr | ₹4.72 Cr | ₹1.60 Cr | ₹0.33 Cr | ₹8.28 Cr |
| Non Current Investments | ₹3.85 Cr | ₹8.86 Cr | ₹4.69 Cr | ₹8.46 Cr | ₹14 Cr |
| Long Term Investment | ₹3.85 Cr | ₹8.86 Cr | ₹4.69 Cr | ₹8.46 Cr | ₹14 Cr |
| Quoted | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.87 Cr | ₹8.87 Cr |
| Unquoted | ₹3.83 Cr | ₹8.85 Cr | ₹4.68 Cr | ₹7.59 Cr | ₹4.77 Cr |
| Long Term Loans & Advances | ₹1.79 Cr | ₹1.93 Cr | ₹2.29 Cr | - | - |
| Other Non Current Assets | ₹2.07 Cr | ₹2.07 Cr | ₹2.23 Cr | - | - |
| Total Non-Current Assets | ₹102 Cr | ₹81 Cr | ₹76 Cr | ₹140 Cr | ₹175 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹54 Cr | ₹51 Cr | ₹44 Cr | ₹71 Cr | ₹108 Cr |
| Raw Materials | ₹5.98 Cr | ₹6.11 Cr | ₹6.16 Cr | ₹30 Cr | ₹31 Cr |
| Work-in Progress | ₹32 Cr | ₹31 Cr | ₹27 Cr | ₹17 Cr | ₹12 Cr |
| Finished Goods | - | - | - | ₹20 Cr | ₹58 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹3.01 Cr | ₹3.61 Cr |
| Other Inventory | - | - | - | ₹1.01 Cr | ₹2.35 Cr |
| Sundry Debtors | ₹38 Cr | ₹32 Cr | ₹29 Cr | ₹69 Cr | ₹114 Cr |
| Debtors more than Six months | ₹2.90 Cr | ₹2.61 Cr | ₹2.77 Cr | ₹56 Cr | ₹43 Cr |
| Debtors Others | ₹35 Cr | ₹29 Cr | ₹27 Cr | ₹28 Cr | ₹79 Cr |
| Cash and Bank | ₹38 Cr | ₹9.68 Cr | ₹2.92 Cr | ₹0.61 Cr | ₹3.60 Cr |
| Cash in hand | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.04 Cr |
| Balances at Bank | ₹38 Cr | ₹9.67 Cr | ₹2.92 Cr | ₹0.55 Cr | ₹3.56 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2.76 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹2.86 Cr | ₹2.47 Cr |
| Interest accrued on Investments | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.79 Cr | ₹0.32 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹2.71 Cr | - | - | ₹2.07 Cr | ₹2.16 Cr |
| Short Term Loans and Advances | ₹2.61 Cr | ₹2.38 Cr | ₹4.64 Cr | ₹70 Cr | ₹81 Cr |
| Advances recoverable in cash or in kind | ₹0.96 Cr | ₹1.76 Cr | ₹4.23 Cr | ₹21 Cr | ₹22 Cr |
| Advance income tax and TDS | ₹1.65 Cr | ₹0.62 Cr | ₹0.41 Cr | ₹45 Cr | ₹57 Cr |
| Amounts due from directors | - | - | - | ₹0.06 Cr | ₹0.13 Cr |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | - | - | - | ₹3.17 Cr | ₹2.69 Cr |
| Total Current Assets | ₹135 Cr | ₹95 Cr | ₹81 Cr | ₹213 Cr | ₹309 Cr |
| Net Current Assets (Including Current Investments) | ₹61 Cr | ₹19 Cr | ₹-10 Cr | ₹35 Cr | ₹130 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | ₹2.45 Cr |
| Total Assets | ₹237 Cr | ₹176 Cr | ₹157 Cr | ₹181 Cr | ₹308 Cr |
| Contingent Liabilities | ₹2.35 Cr | ₹2.27 Cr | ₹2.40 Cr | ₹12 Cr | ₹24 Cr |
| Total Debt | ₹61 Cr | ₹37 Cr | ₹57 Cr | ₹205 Cr | ₹235 Cr |
| Book Value | 28.36 | 17.69 | 4.55 | -62.70 | 116.83 |
| Adjusted Book Value | 28.36 | 17.69 | 4.55 | -62.70 | 116.83 |
Compare Balance Sheet of peers of KINETIC ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KINETIC ENGINEERING | ₹643.4 Cr | -5.9% | -13.5% | 84.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹115,941.0 Cr | -0.1% | 4.3% | 1.9% | Stock Analytics | |
| BOSCH | ₹107,727.0 Cr | -2.4% | -6.8% | 9.6% | Stock Analytics | |
| UNO MINDA | ₹73,918.9 Cr | -1.4% | 4.5% | 29.2% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹38,125.3 Cr | 1% | -8.2% | 16.5% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹31,281.9 Cr | 3.6% | 8.9% | -23.8% | Stock Analytics | |
KINETIC ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KINETIC ENGINEERING | -5.9% |
-13.5% |
84.5% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses