SHAKTI PUMPS (INDIA)
|
SHAKTI PUMPS (INDIA) Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹120 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹175 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹120 Cr | ₹20 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity Paid Up | ₹120 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹18 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 | ₹2.82 Cr | - | - | - | - |
| Total Reserves | ₹1,038 Cr | ₹736 Cr | ₹400 Cr | ₹375 Cr | ₹322 Cr |
| Securities Premium | ₹186 Cr | ₹286 Cr | ₹88 Cr | ₹88 Cr | ₹88 Cr |
| Capital Reserves | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr |
| Profit & Loss Account Balance | ₹751 Cr | ₹351 Cr | ₹208 Cr | ₹188 Cr | ₹137 Cr |
| General Reserves | ₹96 Cr | ₹96 Cr | ₹96 Cr | ₹96 Cr | ₹96 Cr |
| Other Reserves | ₹4.27 Cr | ₹1.79 Cr | ₹7.22 Cr | ₹1.79 Cr | ₹0.34 Cr |
| Reserve excluding Revaluation Reserve | ₹1,038 Cr | ₹736 Cr | ₹400 Cr | ₹375 Cr | ₹322 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,161 Cr | ₹756 Cr | ₹418 Cr | ₹393 Cr | ₹341 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹35 Cr | - | ₹2.43 Cr | ₹9.30 Cr | ₹20 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹41 Cr | ₹2.43 Cr | ₹7.43 Cr | ₹17 Cr | ₹30 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-5.29 Cr | ₹-2.43 Cr | ₹-5.00 Cr | ₹-7.71 Cr | ₹-9.61 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 | ₹-12 Cr | ₹0.10 Cr | ₹6.59 Cr | ₹6.96 Cr | ₹12 Cr |
| Deferred Tax Assets | ₹23 Cr | ₹9.66 Cr | - | ₹0.10 Cr | ₹1.19 Cr |
| Deferred Tax Liability | ₹11 Cr | ₹9.76 Cr | ₹6.59 Cr | ₹7.05 Cr | ₹13 Cr |
| Other Long Term Liabilities | ₹31 Cr | ₹1.64 Cr | ₹1.56 Cr | ₹1.01 Cr | ₹0.44 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹11 Cr | ₹8.05 Cr | ₹6.41 Cr | ₹5.77 Cr | ₹5.64 Cr |
| Total Non-Current Liabilities | ₹65 Cr | ₹9.79 Cr | ₹17 Cr | ₹23 Cr | ₹38 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹464 Cr | ₹489 Cr | ₹127 Cr | ₹284 Cr | ₹184 Cr |
| Sundry Creditors | ₹442 Cr | ₹394 Cr | ₹117 Cr | ₹273 Cr | ₹164 Cr |
| Acceptances | ₹22 Cr | ₹95 Cr | ₹10 Cr | ₹11 Cr | ₹21 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹70 Cr | ₹109 Cr | ₹97 Cr | ₹75 Cr | ₹56 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹27 Cr | ₹61 Cr | ₹53 Cr | ₹3.96 Cr | ₹4.15 Cr |
| Interest Accrued But Not Due | ₹3.45 Cr | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹39 Cr | ₹47 Cr | ₹44 Cr | ₹71 Cr | ₹51 Cr |
| Short Term Borrowings | ₹127 Cr | ₹80 Cr | ₹66 Cr | ₹88 Cr | ₹49 Cr |
| Secured ST Loans repayable on Demands | ₹82 Cr | ₹80 Cr | ₹66 Cr | ₹88 Cr | ₹49 Cr |
| Working Capital Loans- Sec | ₹82 Cr | ₹80 Cr | ₹66 Cr | ₹88 Cr | ₹49 Cr |
| Buyers Credits - Unsec | ₹45 Cr | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-82 Cr | ₹-80 Cr | ₹-66 Cr | ₹-88 Cr | ₹-49 Cr |
| Short Term Provisions | ₹209 Cr | ₹55 Cr | ₹0.48 Cr | ₹0.38 Cr | ₹3.50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹169 Cr | ₹55 Cr | - | - | ₹3.33 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹40 Cr | ₹0.21 Cr | ₹0.48 Cr | ₹0.38 Cr | ₹0.17 Cr |
| Total Current Liabilities | ₹870 Cr | ₹733 Cr | ₹290 Cr | ₹447 Cr | ₹292 Cr |
| Total Liabilities | ₹2,096 Cr | ₹1,499 Cr | ₹725 Cr | ₹864 Cr | ₹671 Cr |
| ASSETS | |||||
| Gross Block | ₹401 Cr | ₹327 Cr | ₹306 Cr | ₹291 Cr | ₹277 Cr |
| Less: Accumulated Depreciation | ₹174 Cr | ₹178 Cr | ₹160 Cr | ₹145 Cr | ₹130 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹227 Cr | ₹149 Cr | ₹147 Cr | ₹146 Cr | ₹147 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹33 Cr | ₹38 Cr | ₹1.47 Cr | ₹0.50 Cr | ₹0.58 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹32 Cr | ₹12 Cr | ₹8.26 Cr | ₹4.64 Cr | ₹21 Cr |
| Other Non Current Assets | ₹3.57 Cr | ₹5.69 Cr | ₹6.41 Cr | - | - |
| Total Non-Current Assets | ₹295 Cr | ₹205 Cr | ₹163 Cr | ₹151 Cr | ₹170 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹342 Cr | ₹298 Cr | ₹207 Cr | ₹216 Cr | ₹133 Cr |
| Raw Materials | ₹155 Cr | ₹108 Cr | ₹82 Cr | ₹88 Cr | ₹55 Cr |
| Work-in Progress | ₹37 Cr | ₹51 Cr | ₹39 Cr | ₹41 Cr | ₹30 Cr |
| Finished Goods | ₹148 Cr | ₹138 Cr | ₹85 Cr | ₹82 Cr | ₹43 Cr |
| Packing Materials | ₹1.36 Cr | ₹1.23 Cr | ₹1.08 Cr | ₹0.91 Cr | ₹1.85 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | ₹3.76 Cr | ₹3.78 Cr |
| Sundry Debtors | ₹1,049 Cr | ₹667 Cr | ₹244 Cr | ₹383 Cr | ₹265 Cr |
| Debtors more than Six months | ₹30 Cr | ₹45 Cr | ₹102 Cr | ₹45 Cr | ₹43 Cr |
| Debtors Others | ₹1,038 Cr | ₹625 Cr | ₹143 Cr | ₹339 Cr | ₹222 Cr |
| Cash and Bank | ₹169 Cr | ₹201 Cr | ₹17 Cr | ₹45 Cr | ₹41 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr |
| Balances at Bank | ₹169 Cr | ₹201 Cr | ₹17 Cr | ₹45 Cr | ₹41 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹18 Cr | ₹13 Cr | ₹10 Cr | ₹9.30 Cr | ₹4.67 Cr |
| Interest accrued on Investments | ₹8.82 Cr | ₹0.86 Cr | ₹0.89 Cr | ₹1.45 Cr | ₹1.06 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹9.00 Cr | ₹11 Cr | ₹9.58 Cr | ₹7.86 Cr | ₹3.62 Cr |
| Other current_assets | ₹0.62 Cr | ₹1.52 Cr | - | - | - |
| Short Term Loans and Advances | ₹223 Cr | ₹115 Cr | ₹83 Cr | ₹60 Cr | ₹57 Cr |
| Advances recoverable in cash or in kind | ₹27 Cr | ₹9.80 Cr | ₹19 Cr | ₹5.92 Cr | ₹5.17 Cr |
| Advance income tax and TDS | ₹136 Cr | ₹49 Cr | ₹12 Cr | ₹1.15 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹61 Cr | ₹57 Cr | ₹53 Cr | ₹53 Cr | ₹52 Cr |
| Total Current Assets | ₹1,802 Cr | ₹1,294 Cr | ₹562 Cr | ₹713 Cr | ₹501 Cr |
| Net Current Assets (Including Current Investments) | ₹932 Cr | ₹560 Cr | ₹272 Cr | ₹265 Cr | ₹209 Cr |
| Miscellaneous Expenses not written off | - | - | ₹0.52 Cr | ₹0.11 Cr | - |
| Total Assets | ₹2,096 Cr | ₹1,499 Cr | ₹725 Cr | ₹864 Cr | ₹671 Cr |
| Contingent Liabilities | ₹18 Cr | ₹14 Cr | ₹89 Cr | ₹210 Cr | ₹217 Cr |
| Total Debt | ₹168 Cr | ₹83 Cr | ₹73 Cr | ₹105 Cr | ₹79 Cr |
| Book Value | - | 376.77 | 227.17 | 213.86 | 185.31 |
| Adjusted Book Value | 96.36 | 62.88 | 37.86 | 35.64 | 30.89 |
Compare Balance Sheet of peers of SHAKTI PUMPS (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHAKTI PUMPS (INDIA) | ₹8,006.8 Cr | -6% | -20.9% | -19.5% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹16,011.8 Cr | 1.3% | 1.6% | -21% | Stock Analytics | |
| KSB | ₹13,115.6 Cr | 1.9% | -4.8% | -11.1% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹11,739.0 Cr | -2.5% | -2.8% | -16.8% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹6,919.0 Cr | -2.3% | -4.7% | -38.3% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹6,165.1 Cr | 0% | 14.9% | 20.6% | Stock Analytics | |
SHAKTI PUMPS (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHAKTI PUMPS (INDIA) | -6% |
-20.9% |
-19.5% |
| SENSEX | 0.7% |
0.9% |
6.1% |
You may also like the below Video Courses