POPULAR VEHICLES & SERVICES
|
POPULAR VEHICLES & SERVICES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Paid Up | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹625 Cr | ₹639 Cr | ₹331 Cr | ₹267 Cr | ₹233 Cr |
| Securities Premium | ₹294 Cr | ₹294 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr |
| Capital Reserves | ₹2.18 Cr | ₹2.18 Cr | ₹2.18 Cr | ₹2.18 Cr | ₹2.18 Cr |
| Profit & Loss Account Balance | ₹325 Cr | ₹340 Cr | ₹262 Cr | ₹199 Cr | ₹165 Cr |
| General Reserves | ₹4.34 Cr | ₹4.34 Cr | ₹4.34 Cr | ₹4.34 Cr | ₹4.34 Cr |
| Other Reserves | ₹-1.68 Cr | ₹-1.68 Cr | ₹-1.68 Cr | ₹-1.68 Cr | ₹-1.68 Cr |
| Reserve excluding Revaluation Reserve | ₹625 Cr | ₹639 Cr | ₹331 Cr | ₹267 Cr | ₹233 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹639 Cr | ₹653 Cr | ₹343 Cr | ₹280 Cr | ₹246 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.83 Cr | ₹9.05 Cr | ₹87 Cr | ₹86 Cr | ₹89 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹0.82 Cr | ₹3.07 Cr | ₹82 Cr | ₹84 Cr | ₹84 Cr |
| Term Loans - Institutions | - | ₹0.94 Cr | ₹3.76 Cr | ₹1.39 Cr | ₹2.97 Cr |
| Other Secured | ₹1.01 Cr | ₹5.04 Cr | ₹1.07 Cr | ₹0.64 Cr | ₹2.12 Cr |
| Unsecured Loans | - | ₹4.35 Cr | ₹4.09 Cr | ₹2.03 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 | - | ₹4.35 Cr | ₹4.09 Cr | ₹2.03 Cr | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-30 Cr | ₹-19 Cr | ₹-16 Cr | ₹-16 Cr | ₹-18 Cr |
| Deferred Tax Assets | ₹39 Cr | ₹30 Cr | ₹27 Cr | ₹23 Cr | ₹27 Cr |
| Deferred Tax Liability | ₹9.49 Cr | ₹11 Cr | ₹11 Cr | ₹7.13 Cr | ₹9.24 Cr |
| Other Long Term Liabilities | ₹472 Cr | ₹471 Cr | ₹400 Cr | ₹367 Cr | ₹287 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.75 Cr | ₹6.08 Cr | ₹6.19 Cr | ₹6.38 Cr | ₹5.03 Cr |
| Total Non-Current Liabilities | ₹450 Cr | ₹472 Cr | ₹481 Cr | ₹445 Cr | ₹364 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹83 Cr | ₹154 Cr | ₹91 Cr | ₹87 Cr | ₹66 Cr |
| Sundry Creditors | ₹83 Cr | ₹154 Cr | ₹91 Cr | ₹87 Cr | ₹66 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹230 Cr | ₹235 Cr | ₹191 Cr | ₹179 Cr | ₹185 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | ₹0.17 Cr |
| Advances received from customers | ₹126 Cr | ₹100 Cr | ₹76 Cr | ₹88 Cr | ₹92 Cr |
| Interest Accrued But Not Due | - | - | ₹1.09 Cr | ₹0.14 Cr | ₹0.21 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹104 Cr | ₹135 Cr | ₹114 Cr | ₹91 Cr | ₹93 Cr |
| Short Term Borrowings | ₹417 Cr | ₹420 Cr | ₹377 Cr | ₹253 Cr | ₹236 Cr |
| Secured ST Loans repayable on Demands | ₹405 Cr | ₹394 Cr | ₹356 Cr | ₹243 Cr | ₹228 Cr |
| Working Capital Loans- Sec | ₹28 Cr | ₹28 Cr | ₹75 Cr | ₹17 Cr | ₹21 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-16 Cr | ₹-2.46 Cr | ₹-54 Cr | ₹-6.51 Cr | ₹-12 Cr |
| Short Term Provisions | ₹3.50 Cr | ₹3.66 Cr | ₹4.50 Cr | ₹2.71 Cr | ₹3.96 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.01 Cr | - | ₹1.23 Cr | - | ₹0.32 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹3.48 Cr | ₹3.66 Cr | ₹3.27 Cr | ₹2.71 Cr | ₹3.65 Cr |
| Total Current Liabilities | ₹733 Cr | ₹813 Cr | ₹664 Cr | ₹522 Cr | ₹492 Cr |
| Total Liabilities | ₹1,875 Cr | ₹1,938 Cr | ₹1,488 Cr | ₹1,248 Cr | ₹1,101 Cr |
| ASSETS | |||||
| Gross Block | ₹1,002 Cr | ₹969 Cr | ₹815 Cr | ₹733 Cr | ₹611 Cr |
| Less: Accumulated Depreciation | ₹280 Cr | ₹235 Cr | ₹143 Cr | ₹168 Cr | ₹147 Cr |
| Less: Impairment of Assets | ₹0.98 Cr | - | - | - | - |
| Net Block | ₹721 Cr | ₹733 Cr | ₹671 Cr | ₹564 Cr | ₹464 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹7.89 Cr | ₹14 Cr | ₹7.73 Cr | ₹12 Cr | ₹17 Cr |
| Non Current Investments | ₹14 Cr | ₹11 Cr | ₹5.77 Cr | ₹4.43 Cr | ₹4.92 Cr |
| Long Term Investment | ₹14 Cr | ₹11 Cr | ₹5.77 Cr | ₹4.43 Cr | ₹4.92 Cr |
| Quoted | ₹2.56 Cr | ₹2.53 Cr | ₹1.80 Cr | ₹2.09 Cr | ₹1.82 Cr |
| Unquoted | ₹12 Cr | ₹8.96 Cr | ₹4.21 Cr | ₹2.58 Cr | ₹3.34 Cr |
| Long Term Loans & Advances | ₹70 Cr | ₹64 Cr | ₹53 Cr | ₹45 Cr | ₹40 Cr |
| Other Non Current Assets | ₹16 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹9.02 Cr |
| Total Non-Current Assets | ₹829 Cr | ₹842 Cr | ₹752 Cr | ₹640 Cr | ₹535 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹17 Cr | ₹0.22 Cr | ₹1.59 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | ₹17 Cr | ₹0.22 Cr | ₹1.59 Cr | - |
| Inventories | ₹580 Cr | ₹593 Cr | ₹435 Cr | ₹362 Cr | ₹312 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹103 Cr | ₹96 Cr | ₹90 Cr | ₹61 Cr | ₹55 Cr |
| Other Inventory | ₹477 Cr | ₹497 Cr | ₹345 Cr | ₹301 Cr | ₹256 Cr |
| Sundry Debtors | ₹223 Cr | ₹297 Cr | ₹224 Cr | ₹177 Cr | ₹161 Cr |
| Debtors more than Six months | ₹15 Cr | ₹9.67 Cr | ₹8.47 Cr | ₹12 Cr | ₹5.74 Cr |
| Debtors Others | ₹213 Cr | ₹292 Cr | ₹221 Cr | ₹169 Cr | ₹160 Cr |
| Cash and Bank | ₹31 Cr | ₹61 Cr | ₹28 Cr | ₹20 Cr | ₹59 Cr |
| Cash in hand | ₹1.60 Cr | ₹1.61 Cr | ₹1.43 Cr | ₹1.44 Cr | ₹1.37 Cr |
| Balances at Bank | ₹27 Cr | ₹58 Cr | ₹26 Cr | ₹18 Cr | ₹57 Cr |
| Other cash and bank balances | ₹2.11 Cr | ₹1.29 Cr | ₹0.41 Cr | ₹0.68 Cr | ₹0.77 Cr |
| Other Current Assets | ₹5.60 Cr | ₹28 Cr | ₹9.51 Cr | ₹8.92 Cr | ₹4.56 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹5.58 Cr | ₹4.49 Cr | ₹9.30 Cr | ₹8.92 Cr | ₹3.38 Cr |
| Other current_assets | ₹0.02 Cr | ₹24 Cr | ₹0.20 Cr | - | ₹1.18 Cr |
| Short Term Loans and Advances | ₹99 Cr | ₹101 Cr | ₹37 Cr | ₹36 Cr | ₹29 Cr |
| Advances recoverable in cash or in kind | ₹40 Cr | ₹43 Cr | ₹17 Cr | ₹8.67 Cr | ₹8.79 Cr |
| Advance income tax and TDS | ₹3.77 Cr | ₹2.36 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹55 Cr | ₹55 Cr | ₹20 Cr | ₹27 Cr | ₹20 Cr |
| Total Current Assets | ₹939 Cr | ₹1,096 Cr | ₹734 Cr | ₹606 Cr | ₹565 Cr |
| Net Current Assets (Including Current Investments) | ₹207 Cr | ₹283 Cr | ₹70 Cr | ₹83 Cr | ₹73 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,875 Cr | ₹1,938 Cr | ₹1,488 Cr | ₹1,248 Cr | ₹1,101 Cr |
| Contingent Liabilities | ₹27 Cr | ₹36 Cr | ₹29 Cr | ₹26 Cr | ₹33 Cr |
| Total Debt | ₹423 Cr | ₹445 Cr | ₹505 Cr | ₹372 Cr | ₹353 Cr |
| Book Value | 89.72 | 91.74 | 273.47 | 223.12 | 196.11 |
| Adjusted Book Value | 89.72 | 91.74 | 54.69 | 44.62 | 39.22 |
Compare Balance Sheet of peers of POPULAR VEHICLES & SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POPULAR VEHICLES & SERVICES | ₹1,031.7 Cr | -0.7% | -0.3% | -22.9% | Stock Analytics | |
| CARTRADE TECH | ₹12,681.8 Cr | 8.1% | 7% | 159.8% | Stock Analytics | |
| LANDMARK CARS | ₹2,554.7 Cr | -1.3% | 0.8% | 1.8% | Stock Analytics | |
POPULAR VEHICLES & SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POPULAR VEHICLES & SERVICES | -0.7% |
-0.3% |
-22.9% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses