MBL INFRASTRUCTURE
|
MBL INFRASTRUCTURE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹123 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr |
| Equity - Authorised | ₹160 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr |
| Equity - Issued | ₹123 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr |
| Equity Paid Up | ₹123 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹105 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 | ₹826 Cr | ₹642 Cr | ₹681 Cr | ₹732 Cr | ₹715 Cr |
| Securities Premium | ₹221 Cr | ₹207 Cr | ₹207 Cr | ₹207 Cr | ₹207 Cr |
| Capital Reserves | ₹691 Cr | ₹413 Cr | ₹413 Cr | ₹413 Cr | ₹413 Cr |
| Profit & Loss Account Balance | ₹-436 Cr | ₹-327 Cr | ₹-288 Cr | ₹-238 Cr | ₹-254 Cr |
| General Reserves | ₹350 Cr | ₹129 Cr | ₹129 Cr | ₹129 Cr | ₹129 Cr |
| Other Reserves | - | ₹220 Cr | ₹220 Cr | ₹220 Cr | ₹220 Cr |
| Reserve excluding Revaluation Reserve | ₹826 Cr | ₹642 Cr | ₹681 Cr | ₹732 Cr | ₹715 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹948 Cr | ₹747 Cr | ₹786 Cr | ₹836 Cr | ₹820 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹907 Cr | ₹884 Cr | ₹942 Cr | ₹957 Cr | ₹1,041 Cr |
| Non Convertible Debentures | ₹458 Cr | ₹501 Cr | ₹492 Cr | ₹489 Cr | ₹496 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹378 Cr | ₹312 Cr | ₹375 Cr | ₹394 Cr | ₹466 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹71 Cr | ₹71 Cr | ₹75 Cr | ₹74 Cr | ₹79 Cr |
| Unsecured Loans | - | ₹17 Cr | ₹19 Cr | ₹19 Cr | ₹21 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 | - | ₹17 Cr | ₹19 Cr | ₹19 Cr | ₹21 Cr |
| Deferred Tax Assets / Liabilities | ₹-151 Cr | ₹-150 Cr | ₹-150 Cr | ₹-150 Cr | ₹-95 Cr |
| Deferred Tax Assets | ₹324 Cr | ₹326 Cr | ₹327 Cr | ₹326 Cr | ₹321 Cr |
| Deferred Tax Liability | ₹173 Cr | ₹176 Cr | ₹177 Cr | ₹176 Cr | ₹226 Cr |
| Other Long Term Liabilities | ₹329 Cr | ₹348 Cr | ₹385 Cr | ₹385 Cr | ₹389 Cr |
| Long Term Trade Payables | ₹3.21 Cr | ₹11 Cr | ₹38 Cr | ₹35 Cr | ₹43 Cr |
| Long Term Provisions | ₹18 Cr | ₹37 Cr | ₹4.60 Cr | ₹9.47 Cr | ₹6.89 Cr |
| Total Non-Current Liabilities | ₹1,106 Cr | ₹1,146 Cr | ₹1,239 Cr | ₹1,256 Cr | ₹1,405 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹3.83 Cr | ₹2.99 Cr | ₹8.22 Cr | ₹44 Cr | ₹53 Cr |
| Sundry Creditors | ₹3.83 Cr | ₹2.99 Cr | ₹8.22 Cr | ₹44 Cr | ₹53 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹713 Cr | ₹749 Cr | ₹649 Cr | ₹637 Cr | ₹538 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.68 Cr | ₹3.68 Cr | ₹27 Cr | ₹3.44 Cr | ₹7.96 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹7.32 Cr | ₹3.80 Cr | ₹3.30 Cr | ₹6.61 Cr | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹702 Cr | ₹742 Cr | ₹619 Cr | ₹627 Cr | ₹530 Cr |
| Short Term Borrowings | ₹39 Cr | ₹39 Cr | ₹88 Cr | ₹91 Cr | ₹96 Cr |
| Secured ST Loans repayable on Demands | ₹37 Cr | ₹37 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr |
| Working Capital Loans- Sec | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹1.98 Cr | ₹1.98 Cr | ₹1.98 Cr | ₹4.11 Cr | ₹9.16 Cr |
| Other Unsecured Loans | ₹-37 Cr | ₹-37 Cr | ₹-37 Cr | ₹-37 Cr | ₹-37 Cr |
| Short Term Provisions | ₹39 Cr | ₹51 Cr | ₹35 Cr | ₹0.81 Cr | ₹16 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | ₹0.04 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹39 Cr | ₹51 Cr | ₹35 Cr | ₹0.81 Cr | ₹16 Cr |
| Total Current Liabilities | ₹795 Cr | ₹843 Cr | ₹781 Cr | ₹773 Cr | ₹703 Cr |
| Total Liabilities | ₹2,849 Cr | ₹2,736 Cr | ₹2,806 Cr | ₹2,866 Cr | ₹2,928 Cr |
| ASSETS | |||||
| Gross Block | ₹1,124 Cr | ₹1,113 Cr | ₹1,065 Cr | ₹1,065 Cr | ₹1,065 Cr |
| Less: Accumulated Depreciation | ₹492 Cr | ₹430 Cr | ₹367 Cr | ₹295 Cr | ₹228 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹633 Cr | ₹683 Cr | ₹698 Cr | ₹770 Cr | ₹837 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Investment | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
| Long Term Loans & Advances | ₹1,886 Cr | ₹1,661 Cr | ₹1,563 Cr | ₹1,529 Cr | ₹1,381 Cr |
| Other Non Current Assets | ₹17 Cr | ₹62 Cr | ₹128 Cr | ₹141 Cr | ₹373 Cr |
| Total Non-Current Assets | ₹2,535 Cr | ₹2,406 Cr | ₹2,436 Cr | ₹2,474 Cr | ₹2,608 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1.20 Cr | ₹1.72 Cr | ₹3.07 Cr | ₹3.53 Cr | ₹3.90 Cr |
| Raw Materials | ₹1.20 Cr | ₹1.72 Cr | ₹3.07 Cr | ₹3.53 Cr | ₹3.90 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹113 Cr | ₹115 Cr | ₹125 Cr | ₹56 Cr | ₹51 Cr |
| Debtors more than Six months | - | - | ₹39 Cr | ₹6.16 Cr | - |
| Debtors Others | ₹113 Cr | ₹115 Cr | ₹86 Cr | ₹50 Cr | ₹51 Cr |
| Cash and Bank | ₹19 Cr | ₹25 Cr | ₹33 Cr | ₹41 Cr | ₹23 Cr |
| Cash in hand | ₹0.45 Cr | ₹0.35 Cr | ₹0.32 Cr | ₹0.40 Cr | ₹0.41 Cr |
| Balances at Bank | ₹18 Cr | ₹24 Cr | ₹32 Cr | ₹40 Cr | ₹22 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹11 Cr | ₹9.93 Cr | ₹7.09 Cr | ₹7.43 Cr | ₹13 Cr |
| Interest accrued on Investments | ₹1.01 Cr | ₹0.93 Cr | ₹0.54 Cr | ₹0.82 Cr | ₹0.41 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.30 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.53 Cr | ₹0.43 Cr |
| Other current_assets | ₹9.30 Cr | ₹8.41 Cr | ₹6.01 Cr | ₹6.07 Cr | ₹12 Cr |
| Short Term Loans and Advances | ₹170 Cr | ₹178 Cr | ₹201 Cr | ₹284 Cr | ₹229 Cr |
| Advances recoverable in cash or in kind | ₹26 Cr | ₹26 Cr | ₹41 Cr | ₹44 Cr | ₹26 Cr |
| Advance income tax and TDS | ₹85 Cr | ₹90 Cr | ₹92 Cr | ₹92 Cr | ₹92 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹60 Cr | ₹61 Cr | ₹69 Cr | ₹148 Cr | ₹111 Cr |
| Total Current Assets | ₹314 Cr | ₹330 Cr | ₹369 Cr | ₹392 Cr | ₹320 Cr |
| Net Current Assets (Including Current Investments) | ₹-481 Cr | ₹-513 Cr | ₹-412 Cr | ₹-381 Cr | ₹-383 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,849 Cr | ₹2,736 Cr | ₹2,806 Cr | ₹2,866 Cr | ₹2,928 Cr |
| Contingent Liabilities | ₹90 Cr | ₹77 Cr | ₹22 Cr | ₹22 Cr | ₹75 Cr |
| Total Debt | ₹955 Cr | ₹1,036 Cr | ₹1,139 Cr | ₹1,205 Cr | ₹1,248 Cr |
| Book Value | - | 71.29 | 75.03 | 79.85 | 78.29 |
| Adjusted Book Value | 77.40 | 71.29 | 75.03 | 79.85 | 78.29 |
Compare Balance Sheet of peers of MBL INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MBL INFRASTRUCTURE | ₹633.8 Cr | -0.6% | -0.7% | -23.6% | Stock Analytics | |
| LARSEN & TOUBRO | ₹543,578.0 Cr | 0.9% | 5.9% | 15.4% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹69,420.7 Cr | 0.9% | -1.5% | -25.7% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹27,030.6 Cr | 3.2% | 9% | -15.1% | Stock Analytics | |
| KEC INTERNATIONAL | ₹22,010.8 Cr | -2.5% | -2.2% | -9.3% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,668.0 Cr | 1.9% | 3.3% | NA | Stock Analytics | |
MBL INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MBL INFRASTRUCTURE | -0.6% |
-0.7% |
-23.6% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses