PROZONE REALTY
|
PROZONE REALTY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity - Authorised | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Equity - Issued | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity Paid Up | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹437 Cr | ₹479 Cr | ₹481 Cr | ₹452 Cr | ₹450 Cr |
| Securities Premium | ₹497 Cr | ₹497 Cr | ₹497 Cr | ₹497 Cr | ₹497 Cr |
| Capital Reserves | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Profit & Loss Account Balance | ₹-80 Cr | ₹-42 Cr | ₹-42 Cr | ₹-67 Cr | ₹-64 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹19 Cr | ₹23 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr |
| Reserve excluding Revaluation Reserve | ₹437 Cr | ₹479 Cr | ₹481 Cr | ₹452 Cr | ₹450 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹468 Cr | ₹509 Cr | ₹512 Cr | ₹482 Cr | ₹481 Cr |
| Minority Interest | ₹312 Cr | ₹325 Cr | ₹320 Cr | ₹304 Cr | ₹299 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹333 Cr | ₹344 Cr | ₹349 Cr | ₹431 Cr | ₹405 Cr |
| Non Convertible Debentures | ₹52 Cr | ₹38 Cr | ₹34 Cr | ₹21 Cr | - |
| Converible Debentures & Bonds | - | - | - | ₹46 Cr | ₹43 Cr |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹303 Cr | ₹324 Cr | ₹175 Cr | ₹196 Cr | ₹194 Cr |
| Term Loans - Institutions | - | - | ₹155 Cr | ₹193 Cr | ₹203 Cr |
| Other Secured | ₹-22 Cr | ₹-18 Cr | ₹-16 Cr | ₹-25 Cr | ₹-35 Cr |
| Unsecured Loans | ₹46 Cr | ₹42 Cr | ₹39 Cr | ₹0.04 Cr | ₹2.16 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | ₹0.04 Cr | ₹2.16 Cr |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹46 Cr | ₹42 Cr | ₹39 Cr | - | - |
| Deferred Tax Assets / Liabilities | ₹-48 Cr | ₹-102 Cr | ₹-101 Cr | ₹-99 Cr | ₹-96 Cr |
| Deferred Tax Assets | ₹67 Cr | ₹102 Cr | ₹101 Cr | ₹99 Cr | ₹96 Cr |
| Deferred Tax Liability | ₹19 Cr | - | - | - | - |
| Other Long Term Liabilities | ₹37 Cr | ₹30 Cr | ₹28 Cr | ₹39 Cr | ₹49 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.26 Cr | ₹1.10 Cr | ₹0.98 Cr | ₹0.88 Cr | ₹5.18 Cr |
| Total Non-Current Liabilities | ₹369 Cr | ₹315 Cr | ₹315 Cr | ₹372 Cr | ₹365 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹18 Cr | ₹19 Cr | ₹23 Cr | ₹21 Cr | ₹12 Cr |
| Sundry Creditors | ₹18 Cr | ₹19 Cr | ₹23 Cr | ₹21 Cr | ₹12 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹234 Cr | ₹269 Cr | ₹300 Cr | ₹349 Cr | ₹357 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹191 Cr | ₹223 Cr | ₹252 Cr | ₹289 Cr | ₹263 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹0.28 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Other Liabilities | ₹43 Cr | ₹46 Cr | ₹48 Cr | ₹59 Cr | ₹94 Cr |
| Short Term Borrowings | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹17 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹17 Cr |
| Short Term Provisions | ₹0.88 Cr | ₹1.13 Cr | ₹1.42 Cr | ₹0.76 Cr | ₹0.86 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.30 Cr | ₹0.65 Cr | ₹0.01 Cr | ₹0.05 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.88 Cr | ₹0.83 Cr | ₹0.77 Cr | ₹0.76 Cr | ₹0.81 Cr |
| Total Current Liabilities | ₹275 Cr | ₹305 Cr | ₹340 Cr | ₹384 Cr | ₹387 Cr |
| Total Liabilities | ₹1,423 Cr | ₹1,454 Cr | ₹1,488 Cr | ₹1,542 Cr | ₹1,532 Cr |
| ASSETS | |||||
| Gross Block | ₹118 Cr | ₹106 Cr | ₹106 Cr | ₹104 Cr | ₹105 Cr |
| Less: Accumulated Depreciation | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹103 Cr | ₹94 Cr | ₹95 Cr | ₹94 Cr | ₹95 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹27 Cr | ₹36 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr |
| Non Current Investments | ₹25 Cr | ₹19 Cr | ₹20 Cr | ₹25 Cr | ₹11 Cr |
| Long Term Investment | ₹25 Cr | ₹19 Cr | ₹20 Cr | ₹25 Cr | ₹11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹25 Cr | ₹19 Cr | ₹20 Cr | ₹25 Cr | ₹11 Cr |
| Long Term Loans & Advances | ₹175 Cr | ₹152 Cr | ₹143 Cr | ₹56 Cr | ₹133 Cr |
| Other Non Current Assets | ₹25 Cr | ₹24 Cr | ₹29 Cr | ₹14 Cr | ₹8.70 Cr |
| Total Non-Current Assets | ₹885 Cr | ₹872 Cr | ₹890 Cr | ₹813 Cr | ₹895 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹5.85 Cr | ₹7.84 Cr | ₹25 Cr | ₹45 Cr | ₹8.26 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹5.85 Cr | ₹7.84 Cr | ₹25 Cr | ₹45 Cr | ₹8.26 Cr |
| Inventories | ₹384 Cr | ₹407 Cr | ₹449 Cr | ₹471 Cr | ₹450 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹382 Cr | ₹402 Cr | ₹449 Cr | ₹471 Cr | ₹450 Cr |
| Finished Goods | ₹2.62 Cr | ₹5.06 Cr | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹29 Cr | ₹22 Cr |
| Debtors more than Six months | ₹6.55 Cr | ₹9.55 Cr | ₹5.15 Cr | ₹14 Cr | ₹6.85 Cr |
| Debtors Others | ₹9.22 Cr | ₹7.15 Cr | ₹11 Cr | ₹18 Cr | ₹17 Cr |
| Cash and Bank | ₹108 Cr | ₹106 Cr | ₹70 Cr | ₹52 Cr | ₹50 Cr |
| Cash in hand | ₹0.12 Cr | ₹0.30 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.20 Cr |
| Balances at Bank | ₹108 Cr | ₹106 Cr | ₹65 Cr | ₹52 Cr | ₹49 Cr |
| Other cash and bank balances | ₹0.31 Cr | - | ₹5.50 Cr | ₹0.02 Cr | ₹0.13 Cr |
| Other Current Assets | ₹3.42 Cr | ₹5.16 Cr | ₹7.68 Cr | ₹1.77 Cr | ₹1.00 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹3.42 Cr | ₹5.16 Cr | ₹7.68 Cr | ₹1.77 Cr | ₹1.00 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹24 Cr | ₹42 Cr | ₹33 Cr | ₹129 Cr | ₹105 Cr |
| Advances recoverable in cash or in kind | ₹13 Cr | ₹16 Cr | ₹26 Cr | ₹29 Cr | ₹11 Cr |
| Advance income tax and TDS | - | - | - | - | ₹0.02 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹26 Cr | ₹6.74 Cr | ₹101 Cr | ₹94 Cr |
| Total Current Assets | ₹538 Cr | ₹582 Cr | ₹597 Cr | ₹729 Cr | ₹637 Cr |
| Net Current Assets (Including Current Investments) | ₹264 Cr | ₹277 Cr | ₹257 Cr | ₹344 Cr | ₹250 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,423 Cr | ₹1,454 Cr | ₹1,488 Cr | ₹1,542 Cr | ₹1,532 Cr |
| Contingent Liabilities | ₹76 Cr | ₹53 Cr | ₹53 Cr | ₹12 Cr | ₹17 Cr |
| Total Debt | ₹422 Cr | ₹422 Cr | ₹420 Cr | ₹471 Cr | ₹459 Cr |
| Book Value | - | 33.38 | 33.55 | 31.60 | 31.50 |
| Adjusted Book Value | 30.65 | 33.38 | 33.55 | 31.60 | 31.50 |
Compare Balance Sheet of peers of PROZONE REALTY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PROZONE REALTY | ₹944.0 Cr | 6.7% | 27.5% | 136.9% | Stock Analytics | |
| DLF | ₹191,403.0 Cr | 0.7% | 1.8% | -10% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,114.0 Cr | -1.2% | -2.7% | 3.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹68,896.4 Cr | 2.3% | 8.7% | -24.9% | Stock Analytics | |
| OBEROI REALTY | ₹61,817.8 Cr | -0% | 2% | -16.1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,116.6 Cr | -0.3% | 3.5% | 7.4% | Stock Analytics | |
PROZONE REALTY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PROZONE REALTY | 6.7% |
27.5% |
136.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses