MAHESHWARI LOGISTICS
|
MAHESHWARI LOGISTICS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹16 Cr |
| Equity - Issued | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 Cr |
| Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹15 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 | ₹151 Cr | ₹137 Cr | ₹125 Cr | ₹109 Cr | ₹115 Cr |
| Securities Premium | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹41 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹127 Cr | ₹113 Cr | ₹100 Cr | ₹83 Cr | ₹73 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-3.16 Cr | ₹-3.00 Cr | ₹-1.49 Cr | ₹-0.01 Cr | ₹0.00 Cr |
| Reserve excluding Revaluation Reserve | ₹151 Cr | ₹137 Cr | ₹125 Cr | ₹109 Cr | ₹115 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹180 Cr | ₹167 Cr | ₹155 Cr | ₹139 Cr | ₹129 Cr |
| Minority Interest | ₹0.98 Cr | ₹0.43 Cr | ₹-0.06 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹89 Cr | ₹91 Cr | ₹90 Cr | ₹74 Cr | ₹64 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹83 Cr | ₹80 Cr | ₹90 Cr | ₹74 Cr | ₹12 Cr |
| Term Loans - Institutions | ₹6.07 Cr | ₹11 Cr | - | ₹0.14 Cr | ₹52 Cr |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹8.23 Cr | - | - | ₹6.25 Cr | ₹10 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 | ₹8.00 Cr | - | - | ₹0.25 Cr | ₹0.57 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹6.01 Cr | ₹9.80 Cr |
| Other Unsecured Loan | ₹0.23 Cr | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹8.85 Cr | ₹8.23 Cr | ₹7.24 Cr | ₹6.51 Cr | ₹5.69 Cr |
| Deferred Tax Assets | - | ₹0.07 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.43 Cr |
| Deferred Tax Liability | ₹8.85 Cr | ₹8.30 Cr | ₹7.36 Cr | ₹6.64 Cr | ₹6.12 Cr |
| Other Long Term Liabilities | ₹0.19 Cr | ₹0.58 Cr | ₹1.40 Cr | ₹3.49 Cr | ₹3.87 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹107 Cr | ₹100 Cr | ₹99 Cr | ₹90 Cr | ₹84 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹88 Cr | ₹81 Cr | ₹77 Cr | ₹68 Cr | ₹66 Cr |
| Sundry Creditors | ₹88 Cr | ₹81 Cr | ₹77 Cr | ₹68 Cr | ₹66 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹52 Cr | ₹44 Cr | ₹41 Cr | ₹30 Cr | ₹22 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹6.07 Cr | ₹4.42 Cr | ₹0.69 Cr | ₹2.94 Cr | ₹0.25 Cr |
| Interest Accrued But Not Due | ₹0.24 Cr | ₹0.12 Cr | ₹0.07 Cr | ₹1.00 Cr | ₹1.25 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹46 Cr | ₹40 Cr | ₹40 Cr | ₹26 Cr | ₹20 Cr |
| Short Term Borrowings | ₹114 Cr | ₹87 Cr | ₹58 Cr | ₹41 Cr | ₹53 Cr |
| Secured ST Loans repayable on Demands | ₹96 Cr | ₹63 Cr | ₹58 Cr | ₹41 Cr | ₹53 Cr |
| Working Capital Loans- Sec | ₹18 Cr | ₹7.71 Cr | ₹9.74 Cr | ₹41 Cr | ₹51 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹0.32 Cr | ₹16 Cr | ₹-9.74 Cr | ₹-41 Cr | ₹-51 Cr |
| Short Term Provisions | ₹3.89 Cr | - | - | - | ₹6.17 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.89 Cr | - | - | - | ₹3.77 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹1.47 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | ₹0.93 Cr |
| Total Current Liabilities | ₹259 Cr | ₹212 Cr | ₹175 Cr | ₹139 Cr | ₹147 Cr |
| Total Liabilities | ₹547 Cr | ₹479 Cr | ₹429 Cr | ₹368 Cr | ₹361 Cr |
| ASSETS | |||||
| Gross Block | ₹228 Cr | ₹177 Cr | ₹169 Cr | ₹157 Cr | ₹157 Cr |
| Less: Accumulated Depreciation | ₹80 Cr | ₹70 Cr | ₹59 Cr | ₹48 Cr | ₹40 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹149 Cr | ₹107 Cr | ₹110 Cr | ₹109 Cr | ₹117 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹27 Cr | ₹36 Cr | ₹13 Cr | ₹2.93 Cr | ₹1.36 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹24 Cr | ₹23 Cr | ₹26 Cr | ₹11 Cr | ₹20 Cr |
| Other Non Current Assets | ₹0.27 Cr | ₹0.17 Cr | ₹0.33 Cr | ₹0.12 Cr | ₹0.09 Cr |
| Total Non-Current Assets | ₹201 Cr | ₹167 Cr | ₹151 Cr | ₹125 Cr | ₹139 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹4.29 Cr | ₹3.59 Cr | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹4.29 Cr | ₹3.59 Cr | - | - | - |
| Inventories | ₹135 Cr | ₹111 Cr | ₹89 Cr | ₹80 Cr | ₹63 Cr |
| Raw Materials | ₹99 Cr | ₹95 Cr | ₹74 Cr | ₹59 Cr | ₹35 Cr |
| Work-in Progress | ₹32 Cr | ₹0.79 Cr | - | - | - |
| Finished Goods | ₹3.04 Cr | ₹6.46 Cr | ₹4.59 Cr | ₹4.05 Cr | ₹2.31 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹0.83 Cr | ₹8.10 Cr | ₹11 Cr | ₹17 Cr | ₹26 Cr |
| Sundry Debtors | ₹146 Cr | ₹142 Cr | ₹134 Cr | ₹120 Cr | ₹116 Cr |
| Debtors more than Six months | ₹13 Cr | ₹16 Cr | ₹7.25 Cr | ₹26 Cr | - |
| Debtors Others | ₹133 Cr | ₹126 Cr | ₹127 Cr | ₹94 Cr | ₹116 Cr |
| Cash and Bank | ₹23 Cr | ₹16 Cr | ₹16 Cr | ₹27 Cr | ₹15 Cr |
| Cash in hand | ₹1.29 Cr | ₹1.74 Cr | ₹1.15 Cr | ₹18 Cr | ₹5.26 Cr |
| Balances at Bank | ₹22 Cr | ₹15 Cr | ₹15 Cr | ₹8.94 Cr | ₹9.25 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.93 Cr | ₹1.62 Cr | ₹0.84 Cr | ₹1.50 Cr | ₹1.53 Cr |
| Interest accrued on Investments | ₹0.47 Cr | ₹0.24 Cr | ₹0.04 Cr | ₹0.05 Cr | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | ₹0.04 Cr |
| Prepaid Expenses | ₹1.46 Cr | ₹1.38 Cr | ₹0.77 Cr | ₹0.93 Cr | ₹0.82 Cr |
| Other current_assets | - | - | ₹0.03 Cr | ₹0.53 Cr | ₹0.67 Cr |
| Short Term Loans and Advances | ₹36 Cr | ₹37 Cr | ₹37 Cr | ₹14 Cr | ₹27 Cr |
| Advances recoverable in cash or in kind | ₹15 Cr | ₹22 Cr | ₹23 Cr | ₹2.96 Cr | ₹12 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹20 Cr | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹15 Cr |
| Total Current Assets | ₹346 Cr | ₹312 Cr | ₹278 Cr | ₹243 Cr | ₹223 Cr |
| Net Current Assets (Including Current Investments) | ₹87 Cr | ₹99 Cr | ₹103 Cr | ₹104 Cr | ₹75 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹547 Cr | ₹479 Cr | ₹429 Cr | ₹368 Cr | ₹361 Cr |
| Contingent Liabilities | ₹35 Cr | ₹12 Cr | ₹15 Cr | ₹12 Cr | ₹8.21 Cr |
| Total Debt | ₹248 Cr | ₹205 Cr | ₹175 Cr | ₹138 Cr | ₹144 Cr |
| Book Value | 60.87 | 56.28 | 52.23 | 46.88 | 87.46 |
| Adjusted Book Value | 60.87 | 56.28 | 52.23 | 46.88 | 43.73 |
Compare Balance Sheet of peers of MAHESHWARI LOGISTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAHESHWARI LOGISTICS | ₹179.8 Cr | 3.4% | -0.1% | -6.9% | Stock Analytics | |
| CONTAINER CORPORATION OF INDIA | ₹42,338.3 Cr | 2.7% | 2.6% | -26.7% | Stock Analytics | |
| AEGIS LOGISTICS | ₹26,535.6 Cr | 7.7% | 4.3% | -17.4% | Stock Analytics | |
| ZINKA LOGISTICS SOLUTIONS | ₹11,370.3 Cr | 1.5% | 13.9% | NA | Stock Analytics | |
| TRANSPORT CORPORATION OF INDIA | ₹8,984.3 Cr | -0.2% | 3.3% | 5.9% | Stock Analytics | |
| TVS SUPPLY CHAIN SOLUTIONS | ₹5,834.6 Cr | 0.8% | -1.3% | -37.1% | Stock Analytics | |
MAHESHWARI LOGISTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAHESHWARI LOGISTICS | 3.4% |
-0.1% |
-6.9% |
| SENSEX | 1.2% |
1.9% |
-0.2% |
You may also like the below Video Courses