OSIA HYPER RETAIL
|
OSIA HYPER RETAIL Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹13 Cr | ₹10 Cr | ₹5.95 Cr | ₹5.95 Cr | ₹5.95 Cr |
| Equity - Authorised | ₹15 Cr | ₹12 Cr | ₹7.00 Cr | ₹7.00 Cr | ₹7.00 Cr |
| Equity - Issued | ₹13 Cr | ₹10 Cr | ₹5.95 Cr | ₹5.95 Cr | ₹5.95 Cr |
| Equity Paid Up | ₹13 Cr | ₹10 Cr | ₹5.95 Cr | ₹5.95 Cr | ₹5.95 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.29 Cr | - | - | - | - |
| Total Reserves | ₹186 Cr | ₹103 Cr | ₹85 Cr | ₹76 Cr | ₹71 Cr |
| Securities Premium | ₹120 Cr | ₹55 Cr | ₹47 Cr | ₹47 Cr | ₹47 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹66 Cr | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹186 Cr | ₹103 Cr | ₹85 Cr | ₹76 Cr | ₹71 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹199 Cr | ₹113 Cr | ₹91 Cr | ₹82 Cr | ₹77 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹18 Cr | ₹26 Cr | ₹36 Cr | ₹1.10 Cr | ₹1.61 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹27 Cr | ₹34 Cr | ₹43 Cr | ₹4.94 Cr | ₹2.41 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-9.08 Cr | ₹-8.25 Cr | ₹-6.86 Cr | ₹-3.84 Cr | ₹-0.80 Cr |
| Unsecured Loans | ₹5.04 Cr | ₹2.13 Cr | ₹3.18 Cr | ₹5.01 Cr | ₹4.55 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 | ₹5.04 Cr | ₹2.13 Cr | ₹3.18 Cr | ₹5.01 Cr | ₹4.55 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹0.77 Cr | ₹0.86 Cr | ₹0.77 Cr | ₹0.50 Cr | ₹0.52 Cr |
| Deferred Tax Assets | - | - | - | - | ₹0.08 Cr |
| Deferred Tax Liability | ₹0.77 Cr | ₹0.86 Cr | ₹0.77 Cr | ₹0.50 Cr | ₹0.59 Cr |
| Other Long Term Liabilities | ₹107 Cr | ₹110 Cr | ₹77 Cr | ₹26 Cr | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.86 Cr | ₹0.97 Cr | ₹0.93 Cr | - | - |
| Total Non-Current Liabilities | ₹132 Cr | ₹139 Cr | ₹118 Cr | ₹32 Cr | ₹6.68 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹96 Cr | ₹82 Cr | ₹125 Cr | ₹93 Cr | ₹82 Cr |
| Sundry Creditors | ₹96 Cr | ₹82 Cr | ₹125 Cr | ₹93 Cr | ₹82 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹17 Cr | ₹9.48 Cr | ₹8.90 Cr | ₹4.70 Cr | ₹1.61 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹17 Cr | ₹9.48 Cr | ₹8.90 Cr | ₹4.70 Cr | ₹1.61 Cr |
| Short Term Borrowings | ₹92 Cr | ₹88 Cr | ₹32 Cr | ₹42 Cr | ₹28 Cr |
| Secured ST Loans repayable on Demands | ₹76 Cr | ₹78 Cr | ₹32 Cr | ₹42 Cr | ₹28 Cr |
| Working Capital Loans- Sec | ₹76 Cr | ₹78 Cr | ₹32 Cr | ₹42 Cr | ₹28 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-61 Cr | ₹-68 Cr | ₹-32 Cr | ₹-42 Cr | ₹-28 Cr |
| Short Term Provisions | ₹11 Cr | ₹3.67 Cr | ₹6.11 Cr | ₹7.69 Cr | ₹8.33 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹11 Cr | ₹3.67 Cr | ₹3.44 Cr | ₹2.42 Cr | ₹3.60 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | ₹2.67 Cr | ₹5.27 Cr | ₹4.73 Cr |
| Total Current Liabilities | ₹216 Cr | ₹183 Cr | ₹171 Cr | ₹147 Cr | ₹121 Cr |
| Total Liabilities | ₹548 Cr | ₹435 Cr | ₹381 Cr | ₹262 Cr | ₹204 Cr |
| ASSETS | |||||
| Gross Block | ₹107 Cr | ₹90 Cr | ₹71 Cr | ₹46 Cr | ₹32 Cr |
| Less: Accumulated Depreciation | ₹35 Cr | ₹25 Cr | ₹17 Cr | ₹12 Cr | ₹7.70 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹72 Cr | ₹65 Cr | ₹54 Cr | ₹35 Cr | ₹25 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹12 Cr | ₹8.06 Cr | ₹9.66 Cr | ₹9.19 Cr | ₹8.66 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹84 Cr | ₹73 Cr | ₹63 Cr | ₹44 Cr | ₹33 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹282 Cr | ₹269 Cr | ₹237 Cr | ₹166 Cr | ₹148 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | ₹166 Cr | ₹148 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹282 Cr | ₹269 Cr | ₹237 Cr | - | - |
| Sundry Debtors | ₹68 Cr | ₹43 Cr | ₹42 Cr | ₹27 Cr | ₹2.30 Cr |
| Debtors more than Six months | - | - | - | - | - |
| Debtors Others | ₹68 Cr | ₹43 Cr | ₹42 Cr | ₹27 Cr | ₹2.30 Cr |
| Cash and Bank | ₹44 Cr | ₹17 Cr | ₹2.05 Cr | ₹3.82 Cr | ₹5.22 Cr |
| Cash in hand | ₹1.65 Cr | ₹11 Cr | ₹1.91 Cr | ₹1.49 Cr | ₹1.53 Cr |
| Balances at Bank | ₹42 Cr | ₹6.05 Cr | ₹0.15 Cr | ₹2.32 Cr | ₹3.69 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹16 Cr | ₹11 Cr | ₹14 Cr | ₹10 Cr | ₹8.05 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.32 Cr | - | - | ₹10 Cr | ₹8.05 Cr |
| Other current_assets | ₹16 Cr | ₹11 Cr | ₹14 Cr | - | - |
| Short Term Loans and Advances | ₹54 Cr | ₹22 Cr | ₹22 Cr | ₹10 Cr | ₹6.84 Cr |
| Advances recoverable in cash or in kind | - | - | - | - | - |
| Advance income tax and TDS | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹0.63 Cr | ₹1.67 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹36 Cr | ₹4.78 Cr | ₹3.44 Cr | ₹9.48 Cr | ₹5.17 Cr |
| Total Current Assets | ₹463 Cr | ₹362 Cr | ₹318 Cr | ₹218 Cr | ₹171 Cr |
| Net Current Assets (Including Current Investments) | ₹248 Cr | ₹179 Cr | ₹146 Cr | ₹71 Cr | ₹50 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹548 Cr | ₹435 Cr | ₹381 Cr | ₹262 Cr | ₹204 Cr |
| Contingent Liabilities | ₹4.00 Cr | ₹1.62 Cr | ₹0.88 Cr | - | - |
| Total Debt | ₹124 Cr | ₹124 Cr | ₹78 Cr | ₹52 Cr | ₹35 Cr |
| Book Value | 15.01 | 10.95 | 153.44 | 138.26 | 129.15 |
| Adjusted Book Value | 15.01 | 10.95 | 9.59 | 8.64 | 8.07 |
Compare Balance Sheet of peers of OSIA HYPER RETAIL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OSIA HYPER RETAIL | ₹369.2 Cr | -1.9% | -15.5% | -39.7% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹270,210.0 Cr | -2.5% | -7.2% | 4.4% | Stock Analytics | |
| TRENT | ₹166,852.0 Cr | -2.2% | 0.3% | -35% | Stock Analytics | |
| METRO BRANDS | ₹30,694.7 Cr | -4.2% | -12.7% | -1.7% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹9,974.1 Cr | 0% | -3.3% | -72.8% | Stock Analytics | |
| REDTAPE | ₹7,592.8 Cr | 3.3% | -4.3% | -38.8% | Stock Analytics | |
OSIA HYPER RETAIL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OSIA HYPER RETAIL | -1.9% |
-15.5% |
-39.7% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses