SURAJ ESTATE DEVELOPERS
|
SURAJ ESTATE DEVELOPERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹6.65 Cr |
| Equity - Issued | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr |
| Equity Paid Up | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹6.35 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹50 Cr | - | - | - | - |
| Total Reserves | ₹830 Cr | ₹495 Cr | ₹56 Cr | ₹23 Cr | ₹23 Cr |
| Securities Premium | ₹617 Cr | ₹377 Cr | ₹4.48 Cr | ₹4.48 Cr | ₹4.48 Cr |
| Capital Reserves | ₹-17 Cr | ₹-17 Cr | ₹-16 Cr | ₹-16 Cr | ₹-0.13 Cr |
| Profit & Loss Account Balance | ₹230 Cr | ₹135 Cr | ₹59 Cr | ₹24 Cr | ₹12 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | ₹7.88 Cr | ₹11 Cr | ₹6.15 Cr |
| Reserve excluding Revaluation Reserve | ₹830 Cr | ₹495 Cr | ₹56 Cr | ₹23 Cr | ₹23 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹903 Cr | ₹516 Cr | ₹71 Cr | ₹39 Cr | ₹29 Cr |
| Minority Interest | ₹0.03 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹304 Cr | ₹240 Cr | ₹346 Cr | ₹397 Cr | ₹464 Cr |
| Non Convertible Debentures | ₹77 Cr | ₹146 Cr | ₹164 Cr | ₹219 Cr | ₹151 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹65 Cr | ₹30 Cr | ₹25 Cr | ₹31 Cr | ₹38 Cr |
| Term Loans - Institutions | ₹186 Cr | ₹182 Cr | ₹345 Cr | ₹314 Cr | ₹356 Cr |
| Other Secured | ₹-23 Cr | ₹-119 Cr | ₹-188 Cr | ₹-166 Cr | ₹-81 Cr |
| Unsecured Loans | ₹39 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 | ₹39 Cr | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-3.34 Cr | ₹-6.53 Cr | ₹-3.51 Cr | ₹-1.11 Cr | ₹-0.75 Cr |
| Deferred Tax Assets | ₹8.46 Cr | ₹9.60 Cr | ₹3.88 Cr | ₹1.47 Cr | ₹1.18 Cr |
| Deferred Tax Liability | ₹5.12 Cr | ₹3.07 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.42 Cr |
| Other Long Term Liabilities | ₹11 Cr | ₹9.91 Cr | ₹4.57 Cr | ₹4.85 Cr | ₹4.55 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.58 Cr | ₹1.58 Cr | ₹1.11 Cr | ₹1.04 Cr | ₹0.90 Cr |
| Total Non-Current Liabilities | ₹353 Cr | ₹245 Cr | ₹348 Cr | ₹401 Cr | ₹469 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹43 Cr | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr |
| Sundry Creditors | ₹43 Cr | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹325 Cr | ₹403 Cr | ₹470 Cr | ₹321 Cr | ₹212 Cr |
| Bank Overdraft / Short term credit | ₹2.70 Cr | ₹3.68 Cr | ₹0.29 Cr | ₹1.55 Cr | ₹4.70 Cr |
| Advances received from customers | ₹192 Cr | ₹150 Cr | ₹130 Cr | ₹102 Cr | ₹103 Cr |
| Interest Accrued But Not Due | ₹4.58 Cr | ₹6.38 Cr | ₹11 Cr | ₹7.04 Cr | ₹6.76 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹2.43 Cr | ₹76 Cr | - | ₹73 Cr | ₹33 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹123 Cr | ₹167 Cr | ₹329 Cr | ₹137 Cr | ₹65 Cr |
| Short Term Borrowings | ₹90 Cr | ₹67 Cr | ₹70 Cr | ₹75 Cr | ₹65 Cr |
| Secured ST Loans repayable on Demands | ₹74 Cr | - | - | ₹1.41 Cr | ₹10 Cr |
| Working Capital Loans- Sec | ₹74 Cr | - | - | ₹1.41 Cr | ₹10 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-58 Cr | ₹67 Cr | ₹70 Cr | ₹72 Cr | ₹45 Cr |
| Short Term Provisions | ₹30 Cr | ₹17 Cr | ₹14 Cr | ₹6.96 Cr | ₹1.27 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹30 Cr | ₹17 Cr | ₹14 Cr | ₹6.84 Cr | ₹1.17 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.25 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Total Current Liabilities | ₹488 Cr | ₹522 Cr | ₹581 Cr | ₹422 Cr | ₹293 Cr |
| Total Liabilities | ₹1,743 Cr | ₹1,284 Cr | ₹1,001 Cr | ₹863 Cr | ₹791 Cr |
| ASSETS | |||||
| Gross Block | ₹58 Cr | ₹54 Cr | ₹29 Cr | ₹28 Cr | ₹28 Cr |
| Less: Accumulated Depreciation | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹7.05 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹37 Cr | ₹38 Cr | ₹16 Cr | ₹18 Cr | ₹21 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹8.85 Cr | ₹0.11 Cr | ₹1.11 Cr |
| Long Term Loans & Advances | ₹0.80 Cr | ₹5.69 Cr | ₹0.92 Cr | ₹0.83 Cr | ₹0.87 Cr |
| Other Non Current Assets | ₹8.15 Cr | ₹5.39 Cr | ₹22 Cr | ₹3.67 Cr | ₹1.94 Cr |
| Total Non-Current Assets | ₹46 Cr | ₹49 Cr | ₹47 Cr | ₹22 Cr | ₹25 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹2.90 Cr | ₹1.45 Cr | - | - | - |
| Quoted | ₹2.90 Cr | ₹1.45 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹904 Cr | ₹739 Cr | ₹652 Cr | ₹621 Cr | ₹565 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹904 Cr | ₹739 Cr | ₹652 Cr | ₹621 Cr | ₹565 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹57 Cr | ₹107 Cr | ₹77 Cr | ₹93 Cr | ₹81 Cr |
| Debtors more than Six months | ₹33 Cr | ₹50 Cr | ₹21 Cr | ₹20 Cr | ₹28 Cr |
| Debtors Others | ₹31 Cr | ₹63 Cr | ₹57 Cr | ₹74 Cr | ₹52 Cr |
| Cash and Bank | ₹39 Cr | ₹110 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr |
| Cash in hand | ₹0.17 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.23 Cr |
| Balances at Bank | ₹39 Cr | ₹110 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹37 Cr | ₹44 Cr | ₹45 Cr | ₹38 Cr | ₹41 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹33 Cr | ₹11 Cr | ₹6.01 Cr | ₹2.14 Cr | ₹2.89 Cr |
| Other current_assets | ₹4.04 Cr | ₹33 Cr | ₹39 Cr | ₹36 Cr | ₹38 Cr |
| Short Term Loans and Advances | ₹657 Cr | ₹234 Cr | ₹151 Cr | ₹64 Cr | ₹58 Cr |
| Advances recoverable in cash or in kind | ₹626 Cr | ₹225 Cr | ₹139 Cr | ₹36 Cr | ₹32 Cr |
| Advance income tax and TDS | ₹0.94 Cr | ₹0.91 Cr | ₹0.77 Cr | ₹0.52 Cr | ₹0.23 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹31 Cr | ₹7.49 Cr | ₹11 Cr | ₹28 Cr | ₹26 Cr |
| Total Current Assets | ₹1,697 Cr | ₹1,235 Cr | ₹953 Cr | ₹841 Cr | ₹766 Cr |
| Net Current Assets (Including Current Investments) | ₹1,210 Cr | ₹713 Cr | ₹372 Cr | ₹419 Cr | ₹473 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,743 Cr | ₹1,284 Cr | ₹1,001 Cr | ₹863 Cr | ₹791 Cr |
| Contingent Liabilities | ₹114 Cr | ₹31 Cr | ₹24 Cr | ₹8.89 Cr | ₹8.90 Cr |
| Total Debt | ₹456 Cr | ₹426 Cr | ₹593 Cr | ₹638 Cr | ₹600 Cr |
| Book Value | 184.30 | 120.43 | 22.49 | 12.33 | 45.90 |
| Adjusted Book Value | 184.30 | 120.43 | 22.49 | 12.33 | 9.18 |
Compare Balance Sheet of peers of SURAJ ESTATE DEVELOPERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SURAJ ESTATE DEVELOPERS | ₹1,331.7 Cr | -3.8% | 1.2% | -58% | Stock Analytics | |
| DLF | ₹189,238.0 Cr | 0.6% | 3.1% | -5.3% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹121,484.0 Cr | -1% | 5.4% | -0% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,385.9 Cr | 2.8% | 5.2% | -21.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,386.8 Cr | -2.8% | 9.7% | -14.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹61,321.7 Cr | -3.2% | 5.7% | 14.2% | Stock Analytics | |
SURAJ ESTATE DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SURAJ ESTATE DEVELOPERS | -3.8% |
1.2% |
-58% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses