OPTIEMUS INFRACOM
|
OPTIEMUS INFRACOM Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹87 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr |
| Equity - Authorised | ₹129 Cr | ₹129 Cr | ₹129 Cr | ₹129 Cr | ₹129 Cr |
| Equity - Issued | ₹87 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr |
| Equity Paid Up | ₹87 Cr | ₹86 Cr | ₹86 Cr | ₹86 Cr | ₹86 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 | ₹81 Cr | - | - | - | - |
| Total Reserves | ₹497 Cr | ₹341 Cr | ₹297 Cr | ₹244 Cr | ₹245 Cr |
| Securities Premium | ₹94 Cr | ₹1.11 Cr | ₹1.11 Cr | - | - |
| Capital Reserves | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
| Profit & Loss Account Balance | ₹366 Cr | ₹302 Cr | ₹258 Cr | ₹207 Cr | ₹207 Cr |
| General Reserves | ₹2.61 Cr | ₹2.61 Cr | ₹2.61 Cr | ₹2.61 Cr | ₹2.61 Cr |
| Other Reserves | ₹-0.14 Cr | ₹-0.27 Cr | ₹-0.33 Cr | ₹-0.45 Cr | ₹-0.52 Cr |
| Reserve excluding Revaluation Reserve | ₹497 Cr | ₹341 Cr | ₹297 Cr | ₹244 Cr | ₹245 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹665 Cr | ₹426 Cr | ₹382 Cr | ₹330 Cr | ₹331 Cr |
| Minority Interest | ₹28 Cr | ₹-0.24 Cr | ₹-0.25 Cr | ₹-0.57 Cr | ₹-1.60 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹66 Cr | ₹20 Cr | ₹7.09 Cr | ₹20 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹86 Cr | ₹27 Cr | ₹12 Cr | ₹20 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-20 Cr | ₹-7.09 Cr | ₹-4.84 Cr | - | - |
| Unsecured Loans | - | - | ₹0.10 Cr | ₹0.24 Cr | ₹3.87 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 | - | - | ₹0.10 Cr | ₹0.24 Cr | ₹3.87 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹0.10 Cr | ₹2.67 Cr | ₹-7.34 Cr | ₹-14 Cr | ₹-12 Cr |
| Deferred Tax Assets | ₹13 Cr | ₹9.37 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr |
| Deferred Tax Liability | ₹14 Cr | ₹12 Cr | ₹8.56 Cr | ₹3.94 Cr | ₹3.71 Cr |
| Other Long Term Liabilities | ₹67 Cr | ₹51 Cr | ₹55 Cr | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.82 Cr | ₹0.50 Cr | ₹1.07 Cr | ₹0.67 Cr | ₹0.74 Cr |
| Total Non-Current Liabilities | ₹134 Cr | ₹74 Cr | ₹56 Cr | ₹6.76 Cr | ₹-7.24 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹608 Cr | ₹705 Cr | ₹331 Cr | ₹177 Cr | ₹56 Cr |
| Sundry Creditors | ₹608 Cr | ₹705 Cr | ₹331 Cr | ₹177 Cr | ₹56 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹57 Cr | ₹52 Cr | ₹91 Cr | ₹11 Cr | ₹4.74 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.83 Cr | ₹18 Cr | ₹51 Cr | ₹4.79 Cr | ₹2.04 Cr |
| Interest Accrued But Not Due | ₹0.35 Cr | ₹0.20 Cr | ₹0.09 Cr | ₹0.07 Cr | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹47 Cr | ₹33 Cr | ₹40 Cr | ₹6.15 Cr | ₹2.70 Cr |
| Short Term Borrowings | ₹43 Cr | ₹82 Cr | ₹43 Cr | ₹23 Cr | ₹98 Cr |
| Secured ST Loans repayable on Demands | ₹24 Cr | ₹29 Cr | ₹31 Cr | ₹20 Cr | ₹98 Cr |
| Working Capital Loans- Sec | ₹24 Cr | ₹29 Cr | ₹31 Cr | ₹20 Cr | ₹98 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-5.09 Cr | ₹24 Cr | ₹-19 Cr | ₹-17 Cr | ₹-98 Cr |
| Short Term Provisions | ₹12 Cr | ₹8.22 Cr | ₹0.82 Cr | ₹5.03 Cr | ₹0.02 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹6.48 Cr | ₹7.39 Cr | ₹0.76 Cr | ₹5.00 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹5.74 Cr | ₹0.83 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Total Current Liabilities | ₹720 Cr | ₹847 Cr | ₹465 Cr | ₹216 Cr | ₹159 Cr |
| Total Liabilities | ₹1,547 Cr | ₹1,348 Cr | ₹904 Cr | ₹553 Cr | ₹481 Cr |
| ASSETS | |||||
| Gross Block | ₹362 Cr | ₹304 Cr | ₹238 Cr | ₹138 Cr | ₹37 Cr |
| Less: Accumulated Depreciation | ₹69 Cr | ₹51 Cr | ₹28 Cr | ₹27 Cr | ₹20 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹293 Cr | ₹254 Cr | ₹209 Cr | ₹112 Cr | ₹16 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹24 Cr | ₹2.60 Cr | ₹2.61 Cr | ₹2.25 Cr | ₹3.47 Cr |
| Non Current Investments | ₹65 Cr | ₹58 Cr | ₹44 Cr | ₹42 Cr | ₹43 Cr |
| Long Term Investment | ₹65 Cr | ₹58 Cr | ₹44 Cr | ₹42 Cr | ₹43 Cr |
| Quoted | ₹0.06 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.52 Cr | ₹0.03 Cr |
| Unquoted | ₹65 Cr | ₹58 Cr | ₹44 Cr | ₹47 Cr | ₹43 Cr |
| Long Term Loans & Advances | ₹79 Cr | ₹23 Cr | ₹17 Cr | ₹29 Cr | ₹52 Cr |
| Other Non Current Assets | ₹7.88 Cr | ₹7.07 Cr | ₹3.78 Cr | ₹0.72 Cr | ₹1.35 Cr |
| Total Non-Current Assets | ₹469 Cr | ₹345 Cr | ₹278 Cr | ₹186 Cr | ₹118 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | ₹0.28 Cr | ₹0.27 Cr | ₹0.26 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | ₹0.28 Cr | ₹0.27 Cr | ₹0.26 Cr |
| Inventories | ₹244 Cr | ₹337 Cr | ₹115 Cr | ₹6.60 Cr | ₹6.65 Cr |
| Raw Materials | ₹135 Cr | ₹235 Cr | ₹23 Cr | ₹1.44 Cr | ₹0.40 Cr |
| Work-in Progress | ₹37 Cr | ₹77 Cr | ₹55 Cr | ₹1.74 Cr | - |
| Finished Goods | ₹72 Cr | ₹25 Cr | ₹36 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹0.07 Cr | ₹0.89 Cr | ₹0.95 Cr | ₹3.40 Cr | ₹6.25 Cr |
| Sundry Debtors | ₹600 Cr | ₹481 Cr | ₹373 Cr | ₹256 Cr | ₹150 Cr |
| Debtors more than Six months | ₹9.48 Cr | ₹110 Cr | ₹61 Cr | ₹101 Cr | ₹79 Cr |
| Debtors Others | ₹590 Cr | ₹371 Cr | ₹314 Cr | ₹177 Cr | ₹92 Cr |
| Cash and Bank | ₹146 Cr | ₹30 Cr | ₹18 Cr | ₹31 Cr | ₹42 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Balances at Bank | ₹146 Cr | ₹30 Cr | ₹18 Cr | ₹16 Cr | ₹22 Cr |
| Other cash and bank balances | - | - | - | ₹16 Cr | ₹20 Cr |
| Other Current Assets | ₹27 Cr | ₹46 Cr | ₹27 Cr | ₹0.39 Cr | ₹1.18 Cr |
| Interest accrued on Investments | - | - | - | ₹0.24 Cr | ₹0.18 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹0.30 Cr | ₹0.30 Cr | ₹0.31 Cr | - | - |
| Interest accrued and or due on loans | ₹0.06 Cr | ₹0.00 Cr | - | - | - |
| Prepaid Expenses | ₹5.48 Cr | ₹0.58 Cr | ₹0.63 Cr | ₹0.12 Cr | ₹0.40 Cr |
| Other current_assets | ₹21 Cr | ₹45 Cr | ₹26 Cr | ₹0.03 Cr | ₹0.61 Cr |
| Short Term Loans and Advances | ₹61 Cr | ₹108 Cr | ₹93 Cr | ₹72 Cr | ₹164 Cr |
| Advances recoverable in cash or in kind | ₹21 Cr | ₹39 Cr | ₹48 Cr | ₹42 Cr | ₹21 Cr |
| Advance income tax and TDS | ₹4.57 Cr | ₹4.38 Cr | ₹4.76 Cr | ₹2.71 Cr | ₹4.53 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹35 Cr | ₹65 Cr | ₹40 Cr | ₹27 Cr | ₹138 Cr |
| Total Current Assets | ₹1,078 Cr | ₹1,002 Cr | ₹625 Cr | ₹366 Cr | ₹364 Cr |
| Net Current Assets (Including Current Investments) | ₹358 Cr | ₹155 Cr | ₹160 Cr | ₹150 Cr | ₹204 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,547 Cr | ₹1,348 Cr | ₹904 Cr | ₹553 Cr | ₹481 Cr |
| Contingent Liabilities | ₹883 Cr | ₹303 Cr | ₹218 Cr | ₹82 Cr | ₹83 Cr |
| Total Debt | ₹129 Cr | ₹109 Cr | ₹55 Cr | ₹43 Cr | ₹102 Cr |
| Book Value | 67.00 | 49.67 | 44.55 | 38.47 | 38.56 |
| Adjusted Book Value | 67.00 | 49.67 | 44.55 | 38.47 | 38.56 |
Compare Balance Sheet of peers of OPTIEMUS INFRACOM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OPTIEMUS INFRACOM | ₹5,145.1 Cr | -1.7% | -6.2% | -3.9% | Stock Analytics | |
| ADANI ENTERPRISES | ₹286,404.0 Cr | -0.5% | -1% | -9.8% | Stock Analytics | |
| REDINGTON | ₹19,845.3 Cr | -3.1% | -10.4% | 53.3% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,447.7 Cr | 2.5% | 9.5% | 72.8% | Stock Analytics | |
| MMTC | ₹10,302.0 Cr | 2.5% | 6.2% | -6.8% | Stock Analytics | |
| HONASA CONSUMER | ₹9,255.1 Cr | 5.1% | 1.4% | -31.7% | Stock Analytics | |
OPTIEMUS INFRACOM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OPTIEMUS INFRACOM | -1.7% |
-6.2% |
-3.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses