MASTER TRUST
|
MASTER TRUST Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Â Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Shares Forfeited | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹19 Cr | ₹25 Cr | - | - | - |
| Total Reserves | ₹608 Cr | ₹468 Cr | ₹354 Cr | ₹289 Cr | ₹245 Cr |
| Securities Premium | ₹70 Cr | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹46 Cr |
| Capital Reserves | ₹4.91 Cr | ₹4.91 Cr | ₹4.91 Cr | ₹4.91 Cr | ₹4.91 Cr |
| Profit & Loss Account Balance | ₹526 Cr | ₹404 Cr | ₹297 Cr | ₹234 Cr | ₹180 Cr |
| General Reserves | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr | ₹2.20 Cr |
| Other Reserves | ₹4.98 Cr | ₹12 Cr | ₹3.63 Cr | ₹1.54 Cr | ₹11 Cr |
| Reserve excluding Revaluation Reserve | ₹608 Cr | ₹468 Cr | ₹354 Cr | ₹289 Cr | ₹244 Cr |
| Revaluation reserve | ₹0.40 Cr | ₹0.31 Cr | ₹0.18 Cr | ₹0.09 Cr | ₹0.15 Cr |
| Shareholder's Funds | ₹638 Cr | ₹504 Cr | ₹365 Cr | ₹300 Cr | ₹256 Cr |
| Minority Interest | ₹1.64 Cr | ₹1.63 Cr | ₹1.63 Cr | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹1.74 Cr | ₹1.75 Cr | ₹0.63 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹1.74 Cr | ₹1.75 Cr | ₹0.63 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹0.84 Cr | ₹73 Cr | ₹72 Cr | ₹63 Cr | ₹56 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 | ₹0.84 Cr | ₹73 Cr | ₹72 Cr | ₹63 Cr | ₹56 Cr |
| Deferred Tax Assets / Liabilities | ₹-0.01 Cr | ₹-2.42 Cr | ₹-4.31 Cr | ₹-0.49 Cr | ₹1.72 Cr |
| Deferred Tax Assets | ₹0.24 Cr | ₹2.69 Cr | ₹4.59 Cr | ₹3.43 Cr | ₹3.64 Cr |
| Deferred Tax Liability | ₹0.23 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹2.95 Cr | ₹5.36 Cr |
| Other Long Term Liabilities | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹6.07 Cr | ₹5.80 Cr | - | - | - |
| Total Non-Current Liabilities | ₹6.91 Cr | ₹77 Cr | ₹69 Cr | ₹65 Cr | ₹58 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹933 Cr | ₹1,033 Cr | ₹667 Cr | ₹602 Cr | ₹401 Cr |
| Sundry Creditors | ₹933 Cr | ₹1,033 Cr | ₹667 Cr | ₹602 Cr | ₹401 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹116 Cr | ₹130 Cr | ₹36 Cr | ₹28 Cr | ₹30 Cr |
| Bank Overdraft / Short term credit | - | ₹0.98 Cr | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹116 Cr | ₹129 Cr | ₹36 Cr | ₹28 Cr | ₹30 Cr |
| Short Term Borrowings | ₹257 Cr | ₹114 Cr | ₹89 Cr | ₹31 Cr | ₹39 Cr |
| Secured ST Loans repayable on Demands | - | - | ₹74 Cr | ₹23 Cr | ₹13 Cr |
| Working Capital Loans- Sec | - | - | ₹74 Cr | ₹23 Cr | ₹13 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹257 Cr | ₹114 Cr | ₹-59 Cr | ₹-15 Cr | ₹12 Cr |
| Short Term Provisions | ₹0.15 Cr | ₹3.16 Cr | ₹0.95 Cr | ₹0.90 Cr | ₹2.74 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | ₹0.11 Cr | ₹0.13 Cr | ₹2.13 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.15 Cr | ₹3.16 Cr | ₹0.84 Cr | ₹0.77 Cr | ₹0.61 Cr |
| Total Current Liabilities | ₹1,306 Cr | ₹1,281 Cr | ₹793 Cr | ₹663 Cr | ₹472 Cr |
| Total Liabilities | ₹1,953 Cr | ₹1,863 Cr | ₹1,228 Cr | ₹1,027 Cr | ₹786 Cr |
| ASSETS | |||||
| Loans (Non - Current Assets) | - | - | - | - | - |
| Gross Block | ₹51 Cr | ₹48 Cr | ₹43 Cr | ₹39 Cr | ₹36 Cr |
| Less: Accumulated Depreciation | ₹36 Cr | ₹32 Cr | ₹29 Cr | ₹27 Cr | ₹26 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹9.95 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹19 Cr | ₹15 Cr | ₹6.09 Cr | ₹6.69 Cr | ₹23 Cr |
| Long Term Investment | ₹19 Cr | ₹15 Cr | ₹6.09 Cr | ₹6.69 Cr | ₹23 Cr |
| Quoted | ₹13 Cr | ₹12 Cr | ₹3.54 Cr | ₹3.07 Cr | ₹8.24 Cr |
| Unquoted | ₹6.18 Cr | ₹3.04 Cr | ₹2.56 Cr | ₹3.62 Cr | ₹14 Cr |
| Long Term Loans & Advances | ₹9.36 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹9.10 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹49 Cr | ₹49 Cr | ₹40 Cr | ₹38 Cr | ₹42 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹19 Cr | ₹23 Cr | ₹17 Cr | ₹32 Cr | ₹12 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹19 Cr | ₹23 Cr | ₹17 Cr | ₹32 Cr | ₹12 Cr |
| Sundry Debtors | ₹161 Cr | ₹125 Cr | ₹50 Cr | ₹56 Cr | ₹66 Cr |
| Debtors more than Six months | ₹7.97 Cr | ₹1.36 Cr | ₹1.12 Cr | ₹1.28 Cr | ₹1.45 Cr |
| Debtors Others | ₹153 Cr | ₹124 Cr | ₹48 Cr | ₹54 Cr | ₹64 Cr |
| Cash and Bank | ₹1,471 Cr | ₹1,493 Cr | ₹1,015 Cr | ₹836 Cr | ₹576 Cr |
| Cash in hand | ₹0.11 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Balances at Bank | ₹1,471 Cr | ₹1,493 Cr | ₹1,015 Cr | ₹832 Cr | ₹572 Cr |
| Other cash and bank balances | - | - | - | ₹3.44 Cr | ₹3.89 Cr |
| Other Current Assets | ₹110 Cr | ₹101 Cr | ₹26 Cr | ₹11 Cr | ₹20 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.49 Cr | ₹1.69 Cr | ₹2.51 Cr | ₹1.13 Cr | ₹0.91 Cr |
| Other current_assets | ₹109 Cr | ₹99 Cr | ₹23 Cr | ₹9.80 Cr | ₹19 Cr |
| Short Term Loans and Advances | ₹143 Cr | ₹73 Cr | ₹81 Cr | ₹55 Cr | ₹70 Cr |
| Advances recoverable in cash or in kind | - | - | - | - | - |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹143 Cr | ₹73 Cr | ₹81 Cr | ₹55 Cr | ₹70 Cr |
| Total Current Assets | ₹1,904 Cr | ₹1,814 Cr | ₹1,188 Cr | ₹989 Cr | ₹744 Cr |
| Net Current Assets (Including Current Investments) | ₹597 Cr | ₹534 Cr | ₹395 Cr | ₹326 Cr | ₹272 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,953 Cr | ₹1,863 Cr | ₹1,228 Cr | ₹1,027 Cr | ₹786 Cr |
| Contingent Liabilities | ₹474 Cr | ₹459 Cr | ₹379 Cr | ₹192 Cr | ₹6.06 Cr |
| Total Debt | ₹258 Cr | ₹187 Cr | ₹162 Cr | ₹97 Cr | ₹95 Cr |
| Book Value | 55.14 | 220.19 | 167.70 | 137.78 | 117.40 |
| Adjusted Book Value | 55.14 | 44.04 | 33.54 | 27.56 | 23.48 |
Compare Balance Sheet of peers of MASTER TRUST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MASTER TRUST | ₹1,477.8 Cr | -6.5% | -18% | -33.4% | Stock Analytics | |
| BAJAJ FINANCE | ₹629,653.0 Cr | -2.9% | -1.2% | 43.6% | Stock Analytics | |
| JIO FINANCIAL SERVICES | ₹196,630.0 Cr | 3.8% | 0.4% | -6.4% | Stock Analytics | |
| SHRIRAM FINANCE | ₹154,622.0 Cr | 3.7% | 23.6% | 30.8% | Stock Analytics | |
| CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY | ₹144,963.0 Cr | 2.4% | 6.5% | 33.5% | Stock Analytics | |
| BAJAJ HOLDINGS & INVESTMENT | ₹133,435.0 Cr | -8.7% | -0.6% | 14.9% | Stock Analytics | |
MASTER TRUST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MASTER TRUST | -6.5% |
-18% |
-33.4% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses