SURAJ ESTATE DEVELOPERS
|
SURAJ ESTATE DEVELOPERS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr | ₹6.35 Cr |
Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹6.65 Cr | ₹6.65 Cr |
Equity - Issued | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr | ₹6.35 Cr |
Equity Paid Up | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr | ₹6.35 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹495 Cr | ₹56 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr |
Securities Premium | ₹377 Cr | ₹4.48 Cr | ₹4.48 Cr | ₹4.48 Cr | ₹4.48 Cr |
Capital Reserves | ₹-17 Cr | ₹-16 Cr | ₹-16 Cr | ₹-0.13 Cr | ₹-0.11 Cr |
Profit & Loss Account Balance | ₹135 Cr | ₹59 Cr | ₹24 Cr | ₹12 Cr | ₹2.11 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | ₹7.88 Cr | ₹11 Cr | ₹6.15 Cr | ₹10 Cr |
Reserve excluding Revaluation Reserve | ₹495 Cr | ₹56 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹516 Cr | ₹71 Cr | ₹39 Cr | ₹29 Cr | ₹23 Cr |
Minority Interest | ₹0.03 Cr | ₹0.12 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹240 Cr | ₹346 Cr | ₹397 Cr | ₹464 Cr | ₹407 Cr |
Non Convertible Debentures | ₹146 Cr | ₹164 Cr | ₹219 Cr | ₹151 Cr | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹30 Cr | ₹25 Cr | ₹31 Cr | ₹38 Cr | ₹27 Cr |
Term Loans - Institutions | ₹182 Cr | ₹345 Cr | ₹314 Cr | ₹356 Cr | ₹416 Cr |
Other Secured | ₹-119 Cr | ₹-188 Cr | ₹-166 Cr | ₹-81 Cr | ₹-36 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 | ₹-6.53 Cr | ₹-3.51 Cr | ₹-1.11 Cr | ₹-0.75 Cr | ₹-0.70 Cr |
Deferred Tax Assets | ₹9.60 Cr | ₹3.88 Cr | ₹1.47 Cr | ₹1.18 Cr | ₹0.91 Cr |
Deferred Tax Liability | ₹3.07 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.42 Cr | ₹0.21 Cr |
Other Long Term Liabilities | ₹9.91 Cr | ₹4.57 Cr | ₹4.85 Cr | ₹4.55 Cr | ₹4.44 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.58 Cr | ₹1.11 Cr | ₹1.04 Cr | ₹0.90 Cr | ₹0.79 Cr |
Total Non-Current Liabilities | ₹245 Cr | ₹348 Cr | ₹401 Cr | ₹469 Cr | ₹411 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr |
Sundry Creditors | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹403 Cr | ₹470 Cr | ₹321 Cr | ₹212 Cr | ₹207 Cr |
Bank Overdraft / Short term credit | ₹3.68 Cr | ₹0.29 Cr | ₹1.55 Cr | ₹4.70 Cr | ₹0.09 Cr |
Advances received from customers | ₹150 Cr | ₹130 Cr | ₹102 Cr | ₹103 Cr | ₹155 Cr |
Interest Accrued But Not Due | ₹6.38 Cr | ₹11 Cr | ₹7.04 Cr | ₹6.76 Cr | ₹6.40 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | ₹73 Cr | ₹33 Cr | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹243 Cr | ₹329 Cr | ₹137 Cr | ₹65 Cr | ₹45 Cr |
Short Term Borrowings | ₹67 Cr | ₹70 Cr | ₹75 Cr | ₹65 Cr | ₹54 Cr |
Secured ST Loans repayable on Demands | - | - | ₹1.41 Cr | ₹10 Cr | ₹10 Cr |
Working Capital Loans- Sec | - | - | ₹1.41 Cr | ₹10 Cr | ₹10 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹67 Cr | ₹70 Cr | ₹72 Cr | ₹45 Cr | ₹34 Cr |
Short Term Provisions | ₹17 Cr | ₹14 Cr | ₹6.96 Cr | ₹1.27 Cr | ₹0.32 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹17 Cr | ₹14 Cr | ₹6.84 Cr | ₹1.17 Cr | ₹0.13 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.08 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.19 Cr |
Total Current Liabilities | ₹522 Cr | ₹581 Cr | ₹422 Cr | ₹293 Cr | ₹274 Cr |
Total Liabilities | ₹1,284 Cr | ₹1,001 Cr | ₹863 Cr | ₹791 Cr | ₹709 Cr |
ASSETS | |||||
Gross Block | ₹54 Cr | ₹29 Cr | ₹28 Cr | ₹28 Cr | ₹27 Cr |
Less: Accumulated Depreciation | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹7.05 Cr | ₹5.25 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹38 Cr | ₹16 Cr | ₹18 Cr | ₹21 Cr | ₹22 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr | ₹0.11 Cr |
Long Term Investment | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr | ₹0.11 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr | ₹0.11 Cr |
Long Term Loans & Advances | ₹5.69 Cr | ₹0.92 Cr | ₹0.83 Cr | ₹0.87 Cr | ₹1.95 Cr |
Other Non Current Assets | ₹5.39 Cr | ₹22 Cr | ₹3.67 Cr | ₹1.94 Cr | ₹2.18 Cr |
Total Non-Current Assets | ₹49 Cr | ₹47 Cr | ₹22 Cr | ₹25 Cr | ₹26 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1.45 Cr | - | - | - | - |
Quoted | ₹1.45 Cr | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹739 Cr | ₹652 Cr | ₹621 Cr | ₹565 Cr | ₹544 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹739 Cr | ₹652 Cr | ₹621 Cr | ₹565 Cr | ₹544 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹107 Cr | ₹77 Cr | ₹93 Cr | ₹81 Cr | ₹42 Cr |
Debtors more than Six months | ₹50 Cr | ₹21 Cr | ₹20 Cr | ₹28 Cr | ₹17 Cr |
Debtors Others | ₹63 Cr | ₹57 Cr | ₹74 Cr | ₹52 Cr | ₹26 Cr |
Cash and Bank | ₹110 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr | ₹5.96 Cr |
Cash in hand | ₹0.06 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.23 Cr | ₹0.32 Cr |
Balances at Bank | ₹110 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr | ₹5.64 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹44 Cr | ₹45 Cr | ₹38 Cr | ₹41 Cr | ₹42 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹11 Cr | ₹6.01 Cr | ₹2.14 Cr | ₹2.89 Cr | ₹3.86 Cr |
Other current_assets | ₹33 Cr | ₹39 Cr | ₹36 Cr | ₹38 Cr | ₹38 Cr |
Short Term Loans and Advances | ₹234 Cr | ₹151 Cr | ₹64 Cr | ₹58 Cr | ₹49 Cr |
Advances recoverable in cash or in kind | ₹225 Cr | ₹139 Cr | ₹36 Cr | ₹32 Cr | ₹33 Cr |
Advance income tax and TDS | ₹0.91 Cr | ₹0.77 Cr | ₹0.52 Cr | ₹0.23 Cr | ₹0.78 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹7.49 Cr | ₹11 Cr | ₹28 Cr | ₹26 Cr | ₹15 Cr |
Total Current Assets | ₹1,235 Cr | ₹953 Cr | ₹841 Cr | ₹766 Cr | ₹683 Cr |
Net Current Assets (Including Current Investments) | ₹713 Cr | ₹372 Cr | ₹419 Cr | ₹473 Cr | ₹409 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,284 Cr | ₹1,001 Cr | ₹863 Cr | ₹791 Cr | ₹709 Cr |
Contingent Liabilities | ₹31 Cr | ₹24 Cr | ₹8.89 Cr | ₹8.90 Cr | ₹1.64 Cr |
Total Debt | ₹426 Cr | ₹593 Cr | ₹638 Cr | ₹600 Cr | ₹497 Cr |
Book Value | 120.43 | 22.49 | 12.33 | 45.90 | 36.24 |
Adjusted Book Value | 120.43 | 22.49 | 12.33 | 9.18 | 7.25 |
Compare Balance Sheet of peers of SURAJ ESTATE DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SURAJ ESTATE DEVELOPERS | ₹1,384.5 Cr | -5.2% | 2.8% | -62.4% | Stock Analytics | |
DLF | ₹187,678.0 Cr | 0.1% | 0.2% | -8.8% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹116,624.0 Cr | -1.1% | -3.8% | -0.7% | Stock Analytics | |
GODREJ PROPERTIES | ₹60,175.0 Cr | 1.8% | 2.7% | -31.1% | Stock Analytics | |
OBEROI REALTY | ₹58,240.0 Cr | -1.3% | -0.7% | -8.8% | Stock Analytics | |
THE PHOENIX MILLS | ₹55,759.1 Cr | 1.8% | 8.3% | -12.8% | Stock Analytics |
SURAJ ESTATE DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SURAJ ESTATE DEVELOPERS | -5.2% |
2.8% |
-62.4% |
SENSEX | 1.5% |
1.6% |
0.4% |
You may also like the below Video Courses