OBEROI REALTY
|
OBEROI REALTY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 Cr |
| Equity - Authorised | ₹431 Cr | ₹431 Cr | ₹425 Cr | ₹425 Cr | ₹425 Cr |
| Equity - Issued | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 Cr |
| Equity Paid Up | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 Cr | ₹364 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 | ₹15,341 Cr | ₹13,481 Cr | ₹11,847 Cr | ₹10,053 Cr | ₹9,006 Cr |
| Securities Premium | ₹2,832 Cr | ₹2,832 Cr | ₹2,832 Cr | ₹2,833 Cr | ₹2,834 Cr |
| Capital Reserves | ₹112 Cr | ₹112 Cr | ₹112 Cr | ₹112 Cr | ₹112 Cr |
| Profit & Loss Account Balance | ₹12,107 Cr | ₹10,247 Cr | ₹8,613 Cr | ₹6,818 Cr | ₹5,770 Cr |
| General Reserves | ₹233 Cr | ₹233 Cr | ₹233 Cr | ₹233 Cr | ₹233 Cr |
| Other Reserves | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr |
| Reserve excluding Revaluation Reserve | ₹15,341 Cr | ₹13,481 Cr | ₹11,847 Cr | ₹10,053 Cr | ₹9,006 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹15,705 Cr | ₹13,844 Cr | ₹12,210 Cr | ₹10,416 Cr | ₹9,369 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹2,895 Cr | ₹2,192 Cr | ₹2,881 Cr | ₹2,165 Cr | ₹359 Cr |
| Non Convertible Debentures | ₹1,579 Cr | ₹423 Cr | ₹1,015 Cr | ₹994 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,719 Cr | ₹859 Cr | ₹1,591 Cr | - | - |
| Term Loans - Institutions | - | ₹1,213 Cr | ₹1,029 Cr | ₹668 Cr | ₹27 Cr |
| Other Secured | ₹-403 Cr | ₹-303 Cr | ₹-755 Cr | ₹503 Cr | ₹332 Cr |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-109 Cr | ₹-172 Cr | ₹-193 Cr | ₹-2.53 Cr | ₹-53 Cr |
| Deferred Tax Assets | ₹246 Cr | ₹265 Cr | ₹236 Cr | ₹50 Cr | ₹93 Cr |
| Deferred Tax Liability | ₹137 Cr | ₹92 Cr | ₹44 Cr | ₹48 Cr | ₹40 Cr |
| Other Long Term Liabilities | ₹538 Cr | ₹260 Cr | ₹176 Cr | ₹207 Cr | ₹184 Cr |
| Long Term Trade Payables | ₹68 Cr | ₹61 Cr | ₹69 Cr | ₹32 Cr | ₹22 Cr |
| Long Term Provisions | ₹2.50 Cr | ₹2.05 Cr | ₹1.65 Cr | ₹1.73 Cr | ₹1.56 Cr |
| Total Non-Current Liabilities | ₹3,394 Cr | ₹2,343 Cr | ₹2,935 Cr | ₹2,403 Cr | ₹513 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹656 Cr | ₹509 Cr | ₹173 Cr | ₹205 Cr | ₹300 Cr |
| Sundry Creditors | ₹656 Cr | ₹509 Cr | ₹173 Cr | ₹205 Cr | ₹300 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,809 Cr | ₹2,684 Cr | ₹2,737 Cr | ₹2,155 Cr | ₹1,724 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹888 Cr | ₹677 Cr | ₹762 Cr | ₹1,306 Cr | ₹298 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹84 Cr | ₹24 Cr | ₹268 Cr | ₹19 Cr | ₹417 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,837 Cr | ₹1,983 Cr | ₹1,707 Cr | ₹830 Cr | ₹1,009 Cr |
| Short Term Borrowings | ₹2.10 Cr | - | ₹309 Cr | ₹424 Cr | ₹47 Cr |
| Secured ST Loans repayable on Demands | ₹2.10 Cr | - | ₹309 Cr | ₹424 Cr | - |
| Working Capital Loans- Sec | ₹2.10 Cr | - | ₹118 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-2.10 Cr | - | ₹-118 Cr | - | ₹47 Cr |
| Short Term Provisions | ₹41 Cr | ₹80 Cr | ₹69 Cr | ₹60 Cr | ₹12 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹35 Cr | ₹33 Cr | ₹23 Cr | ₹1.26 Cr | ₹11 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹5.27 Cr | ₹48 Cr | ₹46 Cr | ₹59 Cr | ₹1.07 Cr |
| Total Current Liabilities | ₹3,507 Cr | ₹3,273 Cr | ₹3,288 Cr | ₹2,844 Cr | ₹2,084 Cr |
| Total Liabilities | ₹22,606 Cr | ₹19,461 Cr | ₹18,433 Cr | ₹15,663 Cr | ₹11,966 Cr |
| ASSETS | |||||
| Gross Block | ₹406 Cr | ₹366 Cr | ₹333 Cr | ₹327 Cr | ₹325 Cr |
| Less: Accumulated Depreciation | ₹161 Cr | ₹147 Cr | ₹136 Cr | ₹127 Cr | ₹116 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹245 Cr | ₹219 Cr | ₹197 Cr | ₹200 Cr | ₹209 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1,604 Cr | ₹2,705 Cr | ₹4,031 Cr | ₹3,297 Cr | ₹1,980 Cr |
| Non Current Investments | ₹458 Cr | ₹335 Cr | ₹419 Cr | ₹1,793 Cr | ₹1,509 Cr |
| Long Term Investment | ₹458 Cr | ₹335 Cr | ₹419 Cr | ₹1,793 Cr | ₹1,509 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹458 Cr | ₹335 Cr | ₹419 Cr | ₹1,793 Cr | ₹1,509 Cr |
| Long Term Loans & Advances | ₹219 Cr | ₹348 Cr | ₹470 Cr | ₹589 Cr | ₹593 Cr |
| Other Non Current Assets | ₹422 Cr | ₹274 Cr | ₹107 Cr | ₹96 Cr | ₹105 Cr |
| Total Non-Current Assets | ₹7,389 Cr | ₹6,715 Cr | ₹5,976 Cr | ₹6,754 Cr | ₹5,201 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹2,077 Cr | ₹483 Cr | ₹284 Cr | ₹887 Cr | ₹110 Cr |
| Quoted | ₹2,077 Cr | ₹483 Cr | ₹281 Cr | ₹884 Cr | ₹108 Cr |
| Unquoted | - | - | ₹2.24 Cr | ₹2.24 Cr | ₹1.99 Cr |
| Inventories | ₹9,446 Cr | ₹9,261 Cr | ₹8,543 Cr | ₹5,036 Cr | ₹4,663 Cr |
| Raw Materials | - | - | ₹1.36 Cr | ₹1.36 Cr | ₹5.29 Cr |
| Work-in Progress | ₹6,350 Cr | ₹5,616 Cr | ₹4,427 Cr | ₹4,966 Cr | ₹4,431 Cr |
| Finished Goods | ₹3,095 Cr | ₹3,644 Cr | ₹4,113 Cr | ₹67 Cr | ₹225 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹1.56 Cr | ₹1.59 Cr | ₹1.75 Cr | ₹1.41 Cr | ₹1.59 Cr |
| Sundry Debtors | ₹113 Cr | ₹204 Cr | ₹1,098 Cr | ₹125 Cr | ₹128 Cr |
| Debtors more than Six months | ₹23 Cr | ₹59 Cr | ₹34 Cr | ₹40 Cr | ₹45 Cr |
| Debtors Others | ₹97 Cr | ₹145 Cr | ₹1,064 Cr | ₹84 Cr | ₹83 Cr |
| Cash and Bank | ₹1,003 Cr | ₹767 Cr | ₹513 Cr | ₹293 Cr | ₹133 Cr |
| Cash in hand | ₹0.38 Cr | ₹0.39 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Balances at Bank | ₹972 Cr | ₹709 Cr | ₹490 Cr | ₹289 Cr | ₹131 Cr |
| Other cash and bank balances | ₹31 Cr | ₹57 Cr | ₹22 Cr | ₹4.02 Cr | ₹2.17 Cr |
| Other Current Assets | ₹75 Cr | ₹84 Cr | ₹33 Cr | ₹35 Cr | ₹23 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹15 Cr | ₹12 Cr | ₹9.69 Cr | ₹7.56 Cr | ₹12 Cr |
| Other current_assets | ₹61 Cr | ₹71 Cr | ₹23 Cr | ₹28 Cr | ₹11 Cr |
| Short Term Loans and Advances | ₹2,503 Cr | ₹1,947 Cr | ₹1,985 Cr | ₹2,533 Cr | ₹1,708 Cr |
| Advances recoverable in cash or in kind | ₹1,332 Cr | ₹1,100 Cr | ₹1,220 Cr | ₹1,445 Cr | ₹826 Cr |
| Advance income tax and TDS | ₹19 Cr | ₹22 Cr | ₹33 Cr | ₹44 Cr | ₹20 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1,152 Cr | ₹825 Cr | ₹732 Cr | ₹1,044 Cr | ₹861 Cr |
| Total Current Assets | ₹15,217 Cr | ₹12,746 Cr | ₹12,456 Cr | ₹8,909 Cr | ₹6,765 Cr |
| Net Current Assets (Including Current Investments) | ₹11,710 Cr | ₹9,473 Cr | ₹9,169 Cr | ₹6,065 Cr | ₹4,681 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹22,606 Cr | ₹19,461 Cr | ₹18,433 Cr | ₹15,663 Cr | ₹11,966 Cr |
| Contingent Liabilities | ₹52 Cr | ₹609 Cr | ₹991 Cr | ₹2,856 Cr | ₹38 Cr |
| Total Debt | ₹3,300 Cr | ₹2,495 Cr | ₹3,944 Cr | ₹2,855 Cr | ₹1,534 Cr |
| Book Value | - | 380.76 | 335.81 | 286.47 | 257.68 |
| Adjusted Book Value | 431.92 | 380.76 | 335.81 | 286.47 | 257.68 |
Compare Balance Sheet of peers of OBEROI REALTY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OBEROI REALTY | ₹60,506.7 Cr | -2.4% | -4.1% | -16% | Stock Analytics | |
| DLF | ₹180,846.0 Cr | -1.4% | -6.3% | -10.1% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹116,185.0 Cr | -3.2% | -1.1% | -6.9% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹72,089.2 Cr | -2.6% | -6.2% | 1.5% | Stock Analytics | |
| GODREJ PROPERTIES | ₹63,667.5 Cr | -0.4% | -8.9% | -26.8% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,576.9 Cr | 2% | 2.3% | 6.5% | Stock Analytics | |
OBEROI REALTY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OBEROI REALTY | -2.4% |
-4.1% |
-16% |
| SENSEX | 0.5% |
1.7% |
11% |
You may also like the below Video Courses