SADBHAV INFRASTRUCTURE PROJECT
|
SADBHAV INFRASTRUCTURE PROJECT Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr |
| Equity - Authorised | ₹403 Cr | ₹403 Cr | ₹403 Cr | ₹403 Cr | ₹403 Cr |
| Equity - Issued | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr |
| Equity Paid Up | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 Cr | ₹352 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 | - | - | - | - | - |
| Total Reserves | ₹-898 Cr | ₹-919 Cr | ₹-517 Cr | ₹-123 Cr | ₹-165 Cr |
| Securities Premium | ₹904 Cr | ₹904 Cr | ₹904 Cr | ₹904 Cr | ₹904 Cr |
| Capital Reserves | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹7.58 Cr |
| Profit & Loss Account Balance | ₹-1,978 Cr | ₹-1,999 Cr | ₹-1,598 Cr | ₹-1,203 Cr | ₹-1,265 Cr |
| General Reserves | ₹115 Cr | ₹115 Cr | ₹115 Cr | ₹115 Cr | ₹97 Cr |
| Other Reserves | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹92 Cr |
| Reserve excluding Revaluation Reserve | ₹-898 Cr | ₹-919 Cr | ₹-517 Cr | ₹-123 Cr | ₹-165 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹-545 Cr | ₹-567 Cr | ₹-165 Cr | ₹229 Cr | ₹187 Cr |
| Minority Interest | ₹-22 Cr | ₹-62 Cr | ₹-72 Cr | ₹-83 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹642 Cr | ₹864 Cr | ₹1,672 Cr | ₹2,637 Cr | ₹4,988 Cr |
| Non Convertible Debentures | ₹356 Cr | ₹273 Cr | ₹423 Cr | ₹441 Cr | ₹350 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹531 Cr | ₹593 Cr | ₹1,046 Cr | ₹2,001 Cr | ₹4,818 Cr |
| Term Loans - Institutions | - | ₹50 Cr | ₹300 Cr | ₹359 Cr | ₹432 Cr |
| Other Secured | ₹-245 Cr | ₹-51 Cr | ₹-98 Cr | ₹-164 Cr | ₹-613 Cr |
| Unsecured Loans | - | ₹66 Cr | ₹59 Cr | ₹53 Cr | ₹48 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 | - | - | - | - | - |
| Other Unsecured Loan | - | ₹66 Cr | ₹59 Cr | ₹53 Cr | ₹48 Cr |
| Deferred Tax Assets / Liabilities | ₹10 Cr | ₹16 Cr | ₹58 Cr | ₹86 Cr | ₹94 Cr |
| Deferred Tax Assets | ₹63 Cr | ₹33 Cr | ₹95 Cr | ₹137 Cr | ₹159 Cr |
| Deferred Tax Liability | ₹73 Cr | ₹48 Cr | ₹153 Cr | ₹223 Cr | ₹253 Cr |
| Other Long Term Liabilities | - | ₹135 Cr | ₹80 Cr | ₹35 Cr | ₹1,099 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.77 Cr | ₹0.84 Cr | ₹1.22 Cr | ₹0.72 Cr | ₹174 Cr |
| Total Non-Current Liabilities | ₹653 Cr | ₹1,082 Cr | ₹1,870 Cr | ₹2,813 Cr | ₹6,403 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹130 Cr | ₹137 Cr | ₹332 Cr | ₹552 Cr | ₹728 Cr |
| Sundry Creditors | ₹130 Cr | ₹137 Cr | ₹332 Cr | ₹552 Cr | ₹728 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,470 Cr | ₹1,228 Cr | ₹1,353 Cr | ₹1,595 Cr | ₹1,590 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.02 Cr | ₹2.15 Cr | ₹121 Cr | ₹257 Cr | ₹354 Cr |
| Interest Accrued But Not Due | ₹627 Cr | ₹587 Cr | ₹635 Cr | ₹651 Cr | ₹392 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹231 Cr | - | - | - | ₹350 Cr |
| Current maturity - Others | ₹471 Cr | ₹398 Cr | ₹398 Cr | ₹398 Cr | ₹75 Cr |
| Other Liabilities | ₹140 Cr | ₹241 Cr | ₹199 Cr | ₹287 Cr | ₹419 Cr |
| Short Term Borrowings | ₹2,201 Cr | ₹2,199 Cr | ₹2,240 Cr | ₹2,294 Cr | ₹652 Cr |
| Secured ST Loans repayable on Demands | ₹1,812 Cr | ₹1,812 Cr | ₹1,812 Cr | ₹1,812 Cr | ₹86 Cr |
| Working Capital Loans- Sec | ₹1,701 Cr | ₹1,701 Cr | ₹1,701 Cr | ₹1,701 Cr | ₹37 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1,312 Cr | ₹-1,315 Cr | ₹-1,273 Cr | ₹-1,219 Cr | ₹529 Cr |
| Short Term Provisions | ₹82 Cr | ₹90 Cr | ₹66 Cr | ₹47 Cr | ₹14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹12 Cr | ₹27 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹70 Cr | ₹64 Cr | ₹50 Cr | ₹35 Cr | ₹3.37 Cr |
| Total Current Liabilities | ₹3,883 Cr | ₹3,654 Cr | ₹3,991 Cr | ₹4,487 Cr | ₹2,985 Cr |
| Total Liabilities | ₹5,240 Cr | ₹5,519 Cr | ₹7,699 Cr | ₹8,918 Cr | ₹9,743 Cr |
| ASSETS | |||||
| Gross Block | ₹471 Cr | ₹479 Cr | ₹478 Cr | ₹475 Cr | ₹4,460 Cr |
| Less: Accumulated Depreciation | ₹358 Cr | ₹327 Cr | ₹290 Cr | ₹257 Cr | ₹519 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹113 Cr | ₹153 Cr | ₹188 Cr | ₹218 Cr | ₹3,941 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹41 Cr | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr |
| Long Term Investment | ₹41 Cr | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr |
| Quoted | ₹41 Cr | ₹41 Cr | ₹122 Cr | ₹176 Cr | ₹719 Cr |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹133 Cr | ₹124 Cr | ₹15 Cr | ₹3.33 Cr | ₹37 Cr |
| Other Non Current Assets | ₹660 Cr | ₹665 Cr | ₹1,762 Cr | ₹3,285 Cr | ₹3,074 Cr |
| Total Non-Current Assets | ₹948 Cr | ₹983 Cr | ₹2,088 Cr | ₹3,683 Cr | ₹7,868 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | ₹7.06 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | ₹7.06 Cr |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹45 Cr | ₹38 Cr | ₹27 Cr | ₹12 Cr | ₹39 Cr |
| Debtors more than Six months | ₹3.34 Cr | ₹40 Cr | ₹27 Cr | ₹5.29 Cr | ₹17 Cr |
| Debtors Others | ₹46 Cr | ₹0.30 Cr | - | ₹6.72 Cr | ₹22 Cr |
| Cash and Bank | ₹46 Cr | ₹41 Cr | ₹52 Cr | ₹167 Cr | ₹102 Cr |
| Cash in hand | ₹0.39 Cr | ₹0.45 Cr | ₹0.34 Cr | ₹0.75 Cr | ₹1.86 Cr |
| Balances at Bank | ₹45 Cr | ₹41 Cr | ₹52 Cr | ₹166 Cr | ₹100 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2,454 Cr | ₹2,737 Cr | ₹2,768 Cr | ₹3,178 Cr | ₹867 Cr |
| Interest accrued on Investments | ₹14 Cr | ₹42 Cr | ₹39 Cr | ₹73 Cr | ₹54 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.97 Cr | ₹0.92 Cr | ₹2.84 Cr | ₹3.95 Cr | ₹5.81 Cr |
| Other current_assets | ₹2,439 Cr | ₹2,695 Cr | ₹2,726 Cr | ₹3,101 Cr | ₹807 Cr |
| Short Term Loans and Advances | ₹386 Cr | ₹335 Cr | ₹549 Cr | ₹464 Cr | ₹543 Cr |
| Advances recoverable in cash or in kind | ₹21 Cr | ₹40 Cr | ₹282 Cr | ₹455 Cr | ₹514 Cr |
| Advance income tax and TDS | ₹9.69 Cr | ₹11 Cr | ₹14 Cr | ₹8.27 Cr | ₹7.88 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹355 Cr | ₹284 Cr | ₹252 Cr | ₹0.46 Cr | ₹21 Cr |
| Total Current Assets | ₹2,931 Cr | ₹3,152 Cr | ₹3,395 Cr | ₹3,822 Cr | ₹1,557 Cr |
| Net Current Assets (Including Current Investments) | ₹-952 Cr | ₹-502 Cr | ₹-596 Cr | ₹-666 Cr | ₹-1,427 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹5,240 Cr | ₹5,519 Cr | ₹7,699 Cr | ₹8,918 Cr | ₹9,743 Cr |
| Contingent Liabilities | ₹2,429 Cr | ₹1,193 Cr | ₹493 Cr | ₹423 Cr | ₹468 Cr |
| Total Debt | ₹3,604 Cr | ₹3,689 Cr | ₹4,467 Cr | ₹5,546 Cr | ₹6,376 Cr |
| Book Value | - | -16.10 | -4.69 | 6.50 | 5.31 |
| Adjusted Book Value | -15.48 | -16.10 | -4.69 | 6.50 | 5.31 |
Compare Balance Sheet of peers of SADBHAV INFRASTRUCTURE PROJECT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SADBHAV INFRASTRUCTURE PROJECT | ₹134.9 Cr | 4.9% | -0.8% | -43.2% | Stock Analytics | |
| LARSEN & TOUBRO | ₹559,655.0 Cr | 1.4% | 3% | 10.3% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹67,554.6 Cr | -0.6% | -2.7% | -25.3% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,901.3 Cr | -0.7% | -4.2% | -16.3% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,252.0 Cr | -3.2% | -17.1% | -31.9% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,871.4 Cr | 0.7% | -10.8% | -21.7% | Stock Analytics | |
SADBHAV INFRASTRUCTURE PROJECT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SADBHAV INFRASTRUCTURE PROJECT | 4.9% |
-0.8% |
-43.2% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses