KOLTEPATIL DEVELOPERS
|
KOLTEPATIL DEVELOPERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 Cr |
| Equity - Authorised | ₹114 Cr | ₹114 Cr | ₹103 Cr | ₹101 Cr | ₹101 Cr |
| Equity - Issued | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 Cr |
| Equity Paid Up | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹76 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 | ₹1.36 Cr | - | - | - | ₹0.88 Cr |
| Total Reserves | ₹753 Cr | ₹677 Cr | ₹791 Cr | ₹883 Cr | ₹817 Cr |
| Securities Premium | ₹300 Cr | ₹300 Cr | ₹300 Cr | ₹300 Cr | ₹300 Cr |
| Capital Reserves | ₹-236 Cr | ₹-236 Cr | ₹-203 Cr | ₹-23 Cr | ₹-23 Cr |
| Profit & Loss Account Balance | ₹592 Cr | ₹516 Cr | ₹594 Cr | ₹503 Cr | ₹429 Cr |
| General Reserves | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr |
| Other Reserves | ₹39 Cr | ₹39 Cr | ₹43 Cr | ₹46 Cr | ₹53 Cr |
| Reserve excluding Revaluation Reserve | ₹753 Cr | ₹677 Cr | ₹791 Cr | ₹883 Cr | ₹817 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹830 Cr | ₹753 Cr | ₹867 Cr | ₹959 Cr | ₹894 Cr |
| Minority Interest | ₹7.20 Cr | ₹1.64 Cr | ₹8.56 Cr | ₹7.89 Cr | ₹0.17 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.27 Cr | ₹189 Cr | ₹282 Cr | ₹178 Cr | ₹364 Cr |
| Non Convertible Debentures | ₹594 Cr | ₹505 Cr | - | ₹23 Cr | ₹83 Cr |
| Converible Debentures & Bonds | - | - | - | - | ₹44 Cr |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹246 Cr | ₹378 Cr | ₹309 Cr | ₹229 Cr | ₹280 Cr |
| Term Loans - Institutions | ₹222 Cr | ₹96 Cr | ₹158 Cr | ₹146 Cr | ₹114 Cr |
| Other Secured | ₹-1,058 Cr | ₹-790 Cr | ₹-185 Cr | ₹-220 Cr | ₹-157 Cr |
| Unsecured Loans | - | ₹31 Cr | ₹67 Cr | ₹71 Cr | ₹57 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 | - | ₹31 Cr | ₹67 Cr | ₹71 Cr | ₹57 Cr |
| Deferred Tax Assets / Liabilities | ₹-164 Cr | ₹-184 Cr | ₹-171 Cr | ₹-172 Cr | ₹-179 Cr |
| Deferred Tax Assets | ₹244 Cr | ₹238 Cr | ₹208 Cr | ₹183 Cr | ₹188 Cr |
| Deferred Tax Liability | ₹80 Cr | ₹54 Cr | ₹36 Cr | ₹11 Cr | ₹8.83 Cr |
| Other Long Term Liabilities | ₹21 Cr | ₹120 Cr | ₹66 Cr | ₹46 Cr | ₹46 Cr |
| Long Term Trade Payables | - | - | ₹1.92 Cr | - | ₹22 Cr |
| Long Term Provisions | ₹13 Cr | ₹13 Cr | ₹49 Cr | ₹44 Cr | ₹7.33 Cr |
| Total Non-Current Liabilities | ₹-126 Cr | ₹170 Cr | ₹296 Cr | ₹168 Cr | ₹317 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹543 Cr | ₹574 Cr | ₹373 Cr | ₹288 Cr | ₹290 Cr |
| Sundry Creditors | ₹543 Cr | ₹574 Cr | ₹373 Cr | ₹288 Cr | ₹290 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3,855 Cr | ₹3,240 Cr | ₹2,292 Cr | ₹2,313 Cr | ₹2,085 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | ₹1.09 Cr |
| Advances received from customers | ₹2,562 Cr | ₹2,309 Cr | ₹2,040 Cr | ₹2,057 Cr | ₹1,853 Cr |
| Interest Accrued But Not Due | ₹1.88 Cr | ₹0.96 Cr | ₹0.72 Cr | ₹0.57 Cr | ₹9.87 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹633 Cr | ₹440 Cr | - | ₹23 Cr | ₹4.97 Cr |
| Current maturity - Others | - | - | ₹5.86 Cr | ₹5.86 Cr | ₹5.86 Cr |
| Other Liabilities | ₹658 Cr | ₹490 Cr | ₹246 Cr | ₹227 Cr | ₹210 Cr |
| Short Term Borrowings | - | - | - | ₹46 Cr | ₹78 Cr |
| Secured ST Loans repayable on Demands | - | - | - | ₹46 Cr | ₹78 Cr |
| Working Capital Loans- Sec | - | - | - | ₹46 Cr | ₹78 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | ₹-46 Cr | ₹-78 Cr |
| Short Term Provisions | ₹31 Cr | ₹19 Cr | ₹24 Cr | ₹16 Cr | ₹59 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹15 Cr | ₹4.10 Cr | ₹12 Cr | ₹5.93 Cr | ₹6.84 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹52 Cr |
| Total Current Liabilities | ₹4,429 Cr | ₹3,833 Cr | ₹2,689 Cr | ₹2,663 Cr | ₹2,511 Cr |
| Total Liabilities | ₹5,140 Cr | ₹4,757 Cr | ₹3,861 Cr | ₹3,798 Cr | ₹3,722 Cr |
| ASSETS | |||||
| Gross Block | ₹268 Cr | ₹224 Cr | ₹182 Cr | ₹357 Cr | ₹340 Cr |
| Less: Accumulated Depreciation | ₹117 Cr | ₹105 Cr | ₹90 Cr | ₹89 Cr | ₹73 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹151 Cr | ₹119 Cr | ₹91 Cr | ₹268 Cr | ₹267 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | ₹10 Cr | - | ₹0.27 Cr |
| Non Current Investments | ₹19 Cr | ₹32 Cr | ₹44 Cr | ₹46 Cr | ₹17 Cr |
| Long Term Investment | ₹19 Cr | ₹32 Cr | ₹44 Cr | ₹46 Cr | ₹17 Cr |
| Quoted | ₹0.12 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.06 Cr | - |
| Unquoted | ₹19 Cr | ₹32 Cr | ₹44 Cr | ₹46 Cr | ₹17 Cr |
| Long Term Loans & Advances | ₹309 Cr | ₹298 Cr | ₹226 Cr | ₹150 Cr | ₹228 Cr |
| Other Non Current Assets | ₹96 Cr | ₹21 Cr | ₹13 Cr | ₹11 Cr | ₹28 Cr |
| Total Non-Current Assets | ₹593 Cr | ₹487 Cr | ₹402 Cr | ₹493 Cr | ₹559 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹41 Cr | ₹93 Cr | ₹2.45 Cr | ₹14 Cr | ₹0.66 Cr |
| Quoted | ₹41 Cr | ₹93 Cr | ₹2.45 Cr | ₹14 Cr | ₹0.66 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹3,611 Cr | ₹3,469 Cr | ₹2,894 Cr | ₹2,837 Cr | ₹2,864 Cr |
| Raw Materials | ₹53 Cr | ₹44 Cr | ₹35 Cr | ₹52 Cr | ₹35 Cr |
| Work-in Progress | ₹3,367 Cr | ₹2,957 Cr | ₹2,378 Cr | ₹2,582 Cr | ₹2,362 Cr |
| Finished Goods | ₹191 Cr | ₹468 Cr | ₹481 Cr | ₹203 Cr | ₹467 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹62 Cr | ₹56 Cr | ₹27 Cr | ₹26 Cr | ₹33 Cr |
| Debtors more than Six months | ₹59 Cr | ₹56 Cr | ₹23 Cr | ₹11 Cr | ₹29 Cr |
| Debtors Others | ₹12 Cr | ₹8.06 Cr | ₹8.40 Cr | ₹19 Cr | ₹12 Cr |
| Cash and Bank | ₹440 Cr | ₹410 Cr | ₹353 Cr | ₹276 Cr | ₹164 Cr |
| Cash in hand | ₹0.19 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.48 Cr |
| Balances at Bank | ₹440 Cr | ₹410 Cr | ₹353 Cr | ₹275 Cr | ₹155 Cr |
| Other cash and bank balances | - | - | - | - | ₹8.75 Cr |
| Other Current Assets | ₹124 Cr | ₹79 Cr | ₹55 Cr | ₹36 Cr | ₹22 Cr |
| Interest accrued on Investments | ₹1.96 Cr | ₹0.86 Cr | ₹0.88 Cr | ₹0.22 Cr | ₹0.50 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹118 Cr | ₹73 Cr | ₹44 Cr | ₹32 Cr | ₹6.22 Cr |
| Other current_assets | ₹4.02 Cr | ₹5.46 Cr | ₹10 Cr | ₹3.19 Cr | ₹15 Cr |
| Short Term Loans and Advances | ₹271 Cr | ₹164 Cr | ₹127 Cr | ₹117 Cr | ₹80 Cr |
| Advances recoverable in cash or in kind | ₹125 Cr | ₹126 Cr | ₹87 Cr | ₹79 Cr | ₹32 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹146 Cr | ₹38 Cr | ₹40 Cr | ₹38 Cr | ₹48 Cr |
| Total Current Assets | ₹4,548 Cr | ₹4,270 Cr | ₹3,459 Cr | ₹3,305 Cr | ₹3,163 Cr |
| Net Current Assets (Including Current Investments) | ₹119 Cr | ₹438 Cr | ₹770 Cr | ₹642 Cr | ₹652 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹5,140 Cr | ₹4,757 Cr | ₹3,861 Cr | ₹3,798 Cr | ₹3,722 Cr |
| Contingent Liabilities | ₹213 Cr | ₹133 Cr | ₹73 Cr | ₹318 Cr | ₹295 Cr |
| Total Debt | ₹1,109 Cr | ₹1,079 Cr | ₹542 Cr | ₹522 Cr | ₹665 Cr |
| Book Value | 109.04 | 99.06 | 114.13 | 126.22 | 117.51 |
| Adjusted Book Value | 109.04 | 99.06 | 114.13 | 126.22 | 117.51 |
Compare Balance Sheet of peers of KOLTEPATIL DEVELOPERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KOLTEPATIL DEVELOPERS | ₹3,851.8 Cr | -0.5% | -6.3% | 16.3% | Stock Analytics | |
| DLF | ₹192,926.0 Cr | 0.7% | 6.2% | -5.2% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,484.0 Cr | -0.8% | -0.2% | 8.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,899.5 Cr | 1.4% | 14.9% | -21.3% | Stock Analytics | |
| OBEROI REALTY | ₹63,094.1 Cr | 2.2% | 7.1% | -12.9% | Stock Analytics | |
| THE PHOENIX MILLS | ₹61,146.5 Cr | 3.3% | 8.3% | 6.4% | Stock Analytics | |
KOLTEPATIL DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KOLTEPATIL DEVELOPERS | -0.5% |
-6.3% |
16.3% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses