OM INFRA
|
OM INFRA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
| Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
| Equity Paid Up | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr | ₹9.63 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹736 Cr | ₹714 Cr | ₹673 Cr | ₹652 Cr | ₹617 Cr |
| Securities Premium | ₹122 Cr | ₹122 Cr | ₹122 Cr | ₹122 Cr | ₹122 Cr |
| Capital Reserves | ₹123 Cr | ₹123 Cr | ₹123 Cr | ₹123 Cr | ₹123 Cr |
| Profit & Loss Account Balance | ₹455 Cr | ₹436 Cr | ₹390 Cr | ₹381 Cr | ₹347 Cr |
| General Reserves | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Other Reserves | ₹11 Cr | ₹7.12 Cr | ₹13 Cr | ₹-0.08 Cr | ₹0.41 Cr |
| Reserve excluding Revaluation Reserve | ₹736 Cr | ₹714 Cr | ₹673 Cr | ₹652 Cr | ₹617 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹746 Cr | ₹723 Cr | ₹683 Cr | ₹661 Cr | ₹627 Cr |
| Minority Interest | ₹46 Cr | ₹46 Cr | ₹46 Cr | ₹-0.13 Cr | ₹1.64 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹3.57 Cr | ₹14 Cr | ₹40 Cr | ₹44 Cr | ₹24 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹3.73 Cr | ₹7.65 Cr | ₹41 Cr | ₹52 Cr | ₹42 Cr |
| Term Loans - Institutions | ₹2.61 Cr | ₹4.93 Cr | ₹0.68 Cr | ₹3.99 Cr | ₹0.16 Cr |
| Other Secured | ₹-2.77 Cr | ₹1.37 Cr | ₹-1.23 Cr | ₹-12 Cr | ₹-19 Cr |
| Unsecured Loans | ₹0.12 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹5.67 Cr | ₹15 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | ₹5.95 Cr | ₹6.26 Cr | ₹14 Cr | ₹20 Cr | ₹15 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-5.82 Cr | ₹-6.14 Cr | ₹-14 Cr | ₹-15 Cr | - |
| Deferred Tax Assets / Liabilities | ₹34 Cr | ₹44 Cr | ₹22 Cr | ₹8.42 Cr | ₹16 Cr |
| Deferred Tax Assets | ₹11 Cr | ₹0.36 Cr | - | ₹2.81 Cr | ₹1.67 Cr |
| Deferred Tax Liability | ₹45 Cr | ₹44 Cr | ₹22 Cr | ₹11 Cr | ₹18 Cr |
| Other Long Term Liabilities | ₹8.23 Cr | ₹12 Cr | ₹11 Cr | ₹31 Cr | ₹42 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.80 Cr | ₹0.74 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹0.96 Cr |
| Total Non-Current Liabilities | ₹47 Cr | ₹71 Cr | ₹75 Cr | ₹90 Cr | ₹98 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹124 Cr | ₹103 Cr | ₹179 Cr | ₹111 Cr | ₹81 Cr |
| Sundry Creditors | ₹124 Cr | ₹103 Cr | ₹179 Cr | ₹111 Cr | ₹81 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹411 Cr | ₹453 Cr | ₹472 Cr | ₹268 Cr | ₹292 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹102 Cr | ₹130 Cr | ₹180 Cr | ₹216 Cr | ₹197 Cr |
| Interest Accrued But Not Due | - | - | - | ₹0.33 Cr | ₹0.07 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹309 Cr | ₹323 Cr | ₹292 Cr | ₹52 Cr | ₹96 Cr |
| Short Term Borrowings | ₹49 Cr | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr |
| Secured ST Loans repayable on Demands | ₹49 Cr | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr |
| Working Capital Loans- Sec | ₹49 Cr | ₹60 Cr | ₹85 Cr | ₹64 Cr | ₹73 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-49 Cr | ₹-60 Cr | ₹-85 Cr | ₹-64 Cr | ₹-73 Cr |
| Short Term Provisions | ₹0.55 Cr | ₹0.53 Cr | ₹0.34 Cr | ₹4.44 Cr | ₹1.51 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹4.18 Cr | ₹1.11 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.55 Cr | ₹0.53 Cr | ₹0.34 Cr | ₹0.26 Cr | ₹0.40 Cr |
| Total Current Liabilities | ₹585 Cr | ₹616 Cr | ₹737 Cr | ₹448 Cr | ₹448 Cr |
| Total Liabilities | ₹1,423 Cr | ₹1,456 Cr | ₹1,540 Cr | ₹1,199 Cr | ₹1,174 Cr |
| ASSETS | |||||
| Gross Block | ₹491 Cr | ₹502 Cr | ₹498 Cr | ₹141 Cr | ₹125 Cr |
| Less: Accumulated Depreciation | ₹51 Cr | ₹55 Cr | ₹50 Cr | ₹46 Cr | ₹42 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹441 Cr | ₹447 Cr | ₹448 Cr | ₹95 Cr | ₹83 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.74 Cr | ₹0.98 Cr | ₹11 Cr | ₹8.96 Cr | ₹3.75 Cr |
| Non Current Investments | ₹40 Cr | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr |
| Long Term Investment | ₹40 Cr | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr |
| Quoted | ₹0.11 Cr | ₹0.16 Cr | ₹0.59 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Unquoted | ₹40 Cr | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr |
| Long Term Loans & Advances | ₹29 Cr | ₹31 Cr | ₹23 Cr | ₹22 Cr | ₹34 Cr |
| Other Non Current Assets | ₹0.61 Cr | ₹16 Cr | ₹0.38 Cr | ₹0.22 Cr | ₹0.45 Cr |
| Total Non-Current Assets | ₹568 Cr | ₹598 Cr | ₹584 Cr | ₹257 Cr | ₹256 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹404 Cr | ₹457 Cr | ₹544 Cr | ₹659 Cr | ₹594 Cr |
| Raw Materials | ₹15 Cr | ₹9.58 Cr | ₹13 Cr | ₹7.57 Cr | ₹9.96 Cr |
| Work-in Progress | ₹81 Cr | ₹95 Cr | ₹123 Cr | ₹644 Cr | ₹578 Cr |
| Finished Goods | ₹306 Cr | ₹351 Cr | ₹406 Cr | ₹5.96 Cr | ₹5.20 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.44 Cr | ₹0.19 Cr | ₹0.21 Cr | ₹0.23 Cr | ₹0.03 Cr |
| Other Inventory | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.90 Cr |
| Sundry Debtors | ₹285 Cr | ₹236 Cr | ₹242 Cr | ₹86 Cr | ₹109 Cr |
| Debtors more than Six months | ₹189 Cr | ₹133 Cr | ₹76 Cr | ₹57 Cr | ₹56 Cr |
| Debtors Others | ₹98 Cr | ₹106 Cr | ₹168 Cr | ₹30 Cr | ₹54 Cr |
| Cash and Bank | ₹85 Cr | ₹82 Cr | ₹75 Cr | ₹44 Cr | ₹49 Cr |
| Cash in hand | ₹0.25 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.23 Cr | ₹0.16 Cr |
| Balances at Bank | ₹85 Cr | ₹82 Cr | ₹75 Cr | ₹44 Cr | ₹48 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹42 Cr | ₹42 Cr | ₹3.23 Cr | ₹2.20 Cr | ₹31 Cr |
| Interest accrued on Investments | ₹0.66 Cr | ₹0.79 Cr | ₹0.90 Cr | ₹0.46 Cr | ₹1.01 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.09 Cr | ₹2.24 Cr | ₹2.33 Cr | ₹1.74 Cr | ₹4.64 Cr |
| Other current_assets | ₹39 Cr | ₹39 Cr | - | - | ₹26 Cr |
| Short Term Loans and Advances | ₹39 Cr | ₹41 Cr | ₹92 Cr | ₹151 Cr | ₹135 Cr |
| Advances recoverable in cash or in kind | ₹7.33 Cr | ₹9.49 Cr | ₹53 Cr | ₹19 Cr | ₹16 Cr |
| Advance income tax and TDS | ₹25 Cr | ₹19 Cr | ₹15 Cr | ₹6.09 Cr | ₹2.38 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹6.49 Cr | ₹12 Cr | ₹24 Cr | ₹125 Cr | ₹117 Cr |
| Total Current Assets | ₹855 Cr | ₹858 Cr | ₹955 Cr | ₹942 Cr | ₹918 Cr |
| Net Current Assets (Including Current Investments) | ₹270 Cr | ₹242 Cr | ₹218 Cr | ₹494 Cr | ₹470 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,423 Cr | ₹1,456 Cr | ₹1,540 Cr | ₹1,199 Cr | ₹1,174 Cr |
| Contingent Liabilities | ₹223 Cr | ₹243 Cr | ₹250 Cr | ₹277 Cr | ₹536 Cr |
| Total Debt | ₹71 Cr | ₹90 Cr | ₹147 Cr | ₹138 Cr | ₹131 Cr |
| Book Value | - | 75.11 | 70.88 | 68.65 | 65.11 |
| Adjusted Book Value | 77.46 | 75.11 | 70.88 | 68.65 | 65.11 |
Compare Balance Sheet of peers of OM INFRA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OM INFRA | ₹931.7 Cr | -1.8% | -9.5% | -39.6% | Stock Analytics | |
| LARSEN & TOUBRO | ₹569,415.0 Cr | 0.8% | 0.3% | 12.3% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹75,394.3 Cr | 3.4% | 11.2% | -15.4% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,472.5 Cr | -1.1% | -2.5% | -23.7% | Stock Analytics | |
| KEC INTERNATIONAL | ₹19,654.9 Cr | -0.1% | 6.2% | -36.6% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,448.4 Cr | -0.2% | -5.4% | -26% | Stock Analytics | |
OM INFRA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OM INFRA | -1.8% |
-9.5% |
-39.6% |
| SENSEX | -0.3% |
-0.5% |
8.3% |
You may also like the below Video Courses