PVR INOX
|
PVR INOX Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹98 Cr | ₹98 Cr | ₹98 Cr | ₹61 Cr | ₹61 Cr |
| Equity - Authorised | ₹274 Cr | ₹274 Cr | ₹273 Cr | ₹124 Cr | ₹124 Cr |
| Equity - Issued | ₹98 Cr | ₹98 Cr | ₹98 Cr | ₹61 Cr | ₹61 Cr |
| Equity Paid Up | ₹98 Cr | ₹98 Cr | ₹98 Cr | ₹61 Cr | ₹61 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 | ₹27 Cr | ₹24 Cr | ₹23 Cr | ₹12 Cr | ₹8.30 Cr |
| Total Reserves | ₹6,927 Cr | ₹7,201 Cr | ₹7,209 Cr | ₹1,298 Cr | ₹1,764 Cr |
| Securities Premium | ₹8,618 Cr | ₹8,609 Cr | ₹8,584 Cr | ₹2,338 Cr | ₹2,315 Cr |
| Capital Reserves | ₹5.80 Cr | ₹5.80 Cr | ₹5.80 Cr | ₹6.02 Cr | ₹6.02 Cr |
| Profit & Loss Account Balance | ₹-1,708 Cr | ₹-1,428 Cr | ₹-1,396 Cr | ₹-1,061 Cr | ₹-573 Cr |
| General Reserves | ₹41 Cr | ₹45 Cr | ₹46 Cr | ₹47 Cr | ₹47 Cr |
| Other Reserves | ₹-31 Cr | ₹-31 Cr | ₹-31 Cr | ₹-32 Cr | ₹-30 Cr |
| Reserve excluding Revaluation Reserve | ₹6,927 Cr | ₹7,201 Cr | ₹7,209 Cr | ₹1,298 Cr | ₹1,764 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹7,052 Cr | ₹7,324 Cr | ₹7,330 Cr | ₹1,370 Cr | ₹1,833 Cr |
| Minority Interest | ₹1.90 Cr | ₹-0.30 Cr | ₹-0.70 Cr | ₹-0.26 Cr | ₹0.01 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹920 Cr | ₹1,047 Cr | ₹1,272 Cr | ₹1,033 Cr | ₹980 Cr |
| Non Convertible Debentures | - | - | - | ₹280 Cr | ₹295 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,342 Cr | ₹1,511 Cr | ₹1,572 Cr | ₹1,164 Cr | ₹936 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-422 Cr | ₹-464 Cr | ₹-300 Cr | ₹-411 Cr | ₹-251 Cr |
| Unsecured Loans | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-588 Cr | ₹-488 Cr | ₹-474 Cr | ₹-593 Cr | ₹-399 Cr |
| Deferred Tax Assets | ₹2,111 Cr | ₹2,150 Cr | ₹2,111 Cr | ₹897 Cr | ₹678 Cr |
| Deferred Tax Liability | ₹1,523 Cr | ₹1,662 Cr | ₹1,638 Cr | ₹305 Cr | ₹280 Cr |
| Other Long Term Liabilities | ₹5,775 Cr | ₹6,083 Cr | ₹5,793 Cr | ₹3,476 Cr | ₹3,539 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹15 Cr | ₹14 Cr | ₹28 Cr | ₹9.74 Cr | ₹18 Cr |
| Total Non-Current Liabilities | ₹6,122 Cr | ₹6,656 Cr | ₹6,619 Cr | ₹3,926 Cr | ₹4,139 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹752 Cr | ₹651 Cr | ₹514 Cr | ₹300 Cr | ₹203 Cr |
| Sundry Creditors | ₹752 Cr | ₹651 Cr | ₹514 Cr | ₹300 Cr | ₹203 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,559 Cr | ₹1,447 Cr | ₹1,281 Cr | ₹1,070 Cr | ₹802 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹103 Cr | ₹97 Cr | ₹104 Cr | ₹188 Cr | ₹183 Cr |
| Interest Accrued But Not Due | ₹4.70 Cr | ₹5.10 Cr | - | ₹11 Cr | ₹8.67 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | ₹280 Cr | ₹155 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,451 Cr | ₹1,345 Cr | ₹1,177 Cr | ₹591 Cr | ₹455 Cr |
| Short Term Borrowings | ₹149 Cr | ₹207 Cr | ₹221 Cr | ₹61 Cr | ₹121 Cr |
| Secured ST Loans repayable on Demands | - | ₹61 Cr | ₹174 Cr | ₹61 Cr | ₹121 Cr |
| Working Capital Loans- Sec | - | ₹61 Cr | ₹174 Cr | ₹1.19 Cr | ₹3.21 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹149 Cr | ₹86 Cr | ₹-128 Cr | ₹-1.19 Cr | ₹-3.21 Cr |
| Short Term Provisions | ₹38 Cr | ₹46 Cr | ₹36 Cr | ₹2.83 Cr | ₹4.31 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹38 Cr | ₹46 Cr | ₹36 Cr | ₹2.83 Cr | ₹4.31 Cr |
| Total Current Liabilities | ₹2,498 Cr | ₹2,350 Cr | ₹2,051 Cr | ₹1,434 Cr | ₹1,131 Cr |
| Total Liabilities | ₹15,673 Cr | ₹16,330 Cr | ₹16,000 Cr | ₹6,731 Cr | ₹7,103 Cr |
| ASSETS | |||||
| Gross Block | ₹18,677 Cr | ₹18,323 Cr | ₹17,103 Cr | ₹7,586 Cr | ₹7,067 Cr |
| Less: Accumulated Depreciation | ₹4,785 Cr | ₹3,845 Cr | ₹2,894 Cr | ₹2,179 Cr | ₹1,592 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹13,892 Cr | ₹14,478 Cr | ₹14,209 Cr | ₹5,407 Cr | ₹5,475 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹96 Cr | ₹246 Cr | ₹247 Cr | ₹64 Cr | ₹217 Cr |
| Non Current Investments | ₹1.20 Cr | - | - | - | ₹0.30 Cr |
| Long Term Investment | ₹1.20 Cr | - | - | - | ₹0.30 Cr |
| Quoted | - | - | - | - | ₹26 Cr |
| Unquoted | ₹1.20 Cr | - | - | - | ₹0.30 Cr |
| Long Term Loans & Advances | ₹556 Cr | ₹570 Cr | ₹637 Cr | ₹372 Cr | ₹385 Cr |
| Other Non Current Assets | ₹33 Cr | ₹41 Cr | ₹57 Cr | ₹21 Cr | ₹24 Cr |
| Total Non-Current Assets | ₹14,592 Cr | ₹15,336 Cr | ₹15,150 Cr | ₹5,865 Cr | ₹6,101 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹16 Cr | ₹0.20 Cr | ₹0.47 Cr | ₹0.90 Cr |
| Quoted | - | ₹16 Cr | - | - | - |
| Unquoted | - | - | ₹0.20 Cr | ₹0.47 Cr | ₹0.90 Cr |
| Inventories | ₹80 Cr | ₹73 Cr | ₹66 Cr | ₹34 Cr | ₹25 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹21 Cr | ₹26 Cr | ₹21 Cr | ₹9.98 Cr | ₹11 Cr |
| Other Inventory | ₹59 Cr | ₹46 Cr | ₹46 Cr | ₹24 Cr | ₹14 Cr |
| Sundry Debtors | ₹243 Cr | ₹235 Cr | ₹183 Cr | ₹82 Cr | ₹31 Cr |
| Debtors more than Six months | ₹54 Cr | ₹43 Cr | ₹47 Cr | ₹42 Cr | ₹50 Cr |
| Debtors Others | ₹231 Cr | ₹232 Cr | ₹174 Cr | ₹76 Cr | ₹19 Cr |
| Cash and Bank | ₹529 Cr | ₹404 Cr | ₹362 Cr | ₹578 Cr | ₹731 Cr |
| Cash in hand | ₹9.60 Cr | ₹20 Cr | ₹5.80 Cr | ₹3.91 Cr | ₹2.16 Cr |
| Balances at Bank | ₹519 Cr | ₹384 Cr | ₹356 Cr | ₹574 Cr | ₹729 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹32 Cr | ₹37 Cr | ₹31 Cr | ₹15 Cr | ₹12 Cr |
| Interest accrued on Investments | - | ₹0.10 Cr | ₹0.60 Cr | ₹1.49 Cr | ₹1.67 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.80 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
| Prepaid Expenses | ₹29 Cr | ₹30 Cr | ₹25 Cr | ₹13 Cr | ₹11 Cr |
| Other current_assets | ₹3.80 Cr | ₹6.80 Cr | ₹5.60 Cr | - | - |
| Short Term Loans and Advances | ₹197 Cr | ₹230 Cr | ₹208 Cr | ₹157 Cr | ₹202 Cr |
| Advances recoverable in cash or in kind | ₹142 Cr | ₹166 Cr | ₹126 Cr | ₹37 Cr | ₹99 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹54 Cr | ₹64 Cr | ₹82 Cr | ₹120 Cr | ₹103 Cr |
| Total Current Assets | ₹1,081 Cr | ₹994 Cr | ₹850 Cr | ₹866 Cr | ₹1,002 Cr |
| Net Current Assets (Including Current Investments) | ₹-1,417 Cr | ₹-1,356 Cr | ₹-1,202 Cr | ₹-568 Cr | ₹-128 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹15,673 Cr | ₹16,330 Cr | ₹16,000 Cr | ₹6,731 Cr | ₹7,103 Cr |
| Contingent Liabilities | ₹246 Cr | ₹335 Cr | ₹321 Cr | ₹166 Cr | ₹210 Cr |
| Total Debt | ₹1,491 Cr | ₹1,718 Cr | ₹1,793 Cr | ₹1,505 Cr | ₹1,352 Cr |
| Book Value | - | 744.05 | 745.60 | 222.73 | 300.38 |
| Adjusted Book Value | 715.35 | 744.05 | 745.60 | 222.73 | 300.38 |
Compare Balance Sheet of peers of PVR INOX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PVR INOX | ₹10,804.0 Cr | 1.5% | -5% | -24.1% | Stock Analytics | |
| PRIME FOCUS | ₹13,028.9 Cr | -2.7% | -0.1% | 30.5% | Stock Analytics | |
| SAREGAMA INDIA | ₹7,493.5 Cr | -2.8% | -14.8% | -20.6% | Stock Analytics | |
| TIPS MUSIC | ₹6,406.9 Cr | 2.2% | -1.7% | -46.5% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,353.6 Cr | -1.2% | 7.4% | -39.1% | Stock Analytics | |
| PANORAMA STUDIOS INTERNATIONAL | ₹1,244.6 Cr | -3.9% | -15% | -28% | Stock Analytics | |
PVR INOX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PVR INOX | 1.5% |
-5% |
-24.1% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses