Home > Balance Sheet > OPTIEMUS INFRACOM

OPTIEMUS INFRACOM
Balance Sheet

COMMUNITY POLL
for OPTIEMUS INFRACOM
Please provide your vote to see the results

OPTIEMUS INFRACOM Last 5 Year Balance Sheet History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 67.0049.6744.5538.4738.56
Adjusted Book Value 67.0049.6744.5538.4738.56

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