THERMAX
|
THERMAX Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
| Equity - Issued | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Paid Up | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹8.24 Cr | ₹5.97 Cr | ₹5.97 Cr | ₹2.52 Cr | - |
| Total Reserves | ₹5,519 Cr | ₹4,908 Cr | ₹4,411 Cr | ₹3,843 Cr | ₹3,470 Cr |
| Securities Premium | ₹67 Cr | ₹65 Cr | ₹59 Cr | ₹57 Cr | ₹57 Cr |
| Capital Reserves | ₹95 Cr | ₹95 Cr | ₹95 Cr | ₹95 Cr | ₹95 Cr |
| Profit & Loss Account Balance | ₹4,773 Cr | ₹4,145 Cr | ₹3,711 Cr | ₹3,142 Cr | ₹2,779 Cr |
| General Reserves | ₹435 Cr | ₹435 Cr | ₹435 Cr | ₹435 Cr | ₹435 Cr |
| Other Reserves | ₹148 Cr | ₹169 Cr | ₹112 Cr | ₹114 Cr | ₹103 Cr |
| Reserve excluding Revaluation Reserve | ₹5,519 Cr | ₹4,908 Cr | ₹4,411 Cr | ₹3,843 Cr | ₹3,470 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,550 Cr | ₹4,937 Cr | ₹4,440 Cr | ₹3,868 Cr | ₹3,492 Cr |
| Minority Interest | ₹29 Cr | ₹5.69 Cr | - | ₹2.15 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,591 Cr | ₹1,136 Cr | ₹789 Cr | ₹423 Cr | ₹61 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,363 Cr | ₹884 Cr | ₹843 Cr | ₹447 Cr | ₹79 Cr |
| Term Loans - Institutions | ₹296 Cr | ₹300 Cr | - | - | - |
| Other Secured | ₹-68 Cr | ₹-48 Cr | ₹-53 Cr | ₹-25 Cr | ₹-18 Cr |
| Unsecured Loans | ₹25 Cr | ₹25 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 | ₹25 Cr | ₹25 Cr | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-135 Cr | ₹-124 Cr | ₹-96 Cr | ₹-106 Cr | ₹-127 Cr |
| Deferred Tax Assets | ₹403 Cr | ₹344 Cr | ₹231 Cr | ₹185 Cr | ₹208 Cr |
| Deferred Tax Liability | ₹269 Cr | ₹220 Cr | ₹134 Cr | ₹79 Cr | ₹81 Cr |
| Other Long Term Liabilities | ₹179 Cr | ₹174 Cr | ₹96 Cr | ₹65 Cr | ₹66 Cr |
| Long Term Trade Payables | - | ₹54 Cr | ₹48 Cr | ₹31 Cr | ₹48 Cr |
| Long Term Provisions | ₹48 Cr | ₹40 Cr | ₹42 Cr | ₹38 Cr | ₹32 Cr |
| Total Non-Current Liabilities | ₹1,708 Cr | ₹1,306 Cr | ₹879 Cr | ₹451 Cr | ₹80 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹2,057 Cr | ₹1,693 Cr | ₹1,533 Cr | ₹1,498 Cr | ₹1,460 Cr |
| Sundry Creditors | ₹2,057 Cr | ₹1,693 Cr | ₹1,533 Cr | ₹1,498 Cr | ₹1,460 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,801 Cr | ₹2,367 Cr | ₹2,433 Cr | ₹2,320 Cr | ₹1,792 Cr |
| Bank Overdraft / Short term credit | - | - | - | ₹0.02 Cr | ₹7.34 Cr |
| Advances received from customers | ₹2,019 Cr | ₹1,992 Cr | ₹2,104 Cr | ₹2,043 Cr | ₹1,612 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹782 Cr | ₹375 Cr | ₹329 Cr | ₹277 Cr | ₹173 Cr |
| Short Term Borrowings | ₹605 Cr | ₹484 Cr | ₹413 Cr | ₹363 Cr | ₹276 Cr |
| Secured ST Loans repayable on Demands | ₹371 Cr | ₹161 Cr | ₹125 Cr | ₹15 Cr | ₹14 Cr |
| Working Capital Loans- Sec | ₹103 Cr | ₹38 Cr | ₹125 Cr | ₹10.00 Cr | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹131 Cr | ₹285 Cr | ₹163 Cr | ₹338 Cr | ₹262 Cr |
| Short Term Provisions | ₹357 Cr | ₹465 Cr | ₹346 Cr | ₹228 Cr | ₹230 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹32 Cr | ₹91 Cr | ₹41 Cr | ₹24 Cr | ₹23 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹325 Cr | ₹374 Cr | ₹305 Cr | ₹204 Cr | ₹207 Cr |
| Total Current Liabilities | ₹5,820 Cr | ₹5,009 Cr | ₹4,725 Cr | ₹4,409 Cr | ₹3,758 Cr |
| Total Liabilities | ₹13,107 Cr | ₹11,258 Cr | ₹10,044 Cr | ₹8,730 Cr | ₹7,331 Cr |
| ASSETS | |||||
| Gross Block | ₹4,703 Cr | ₹4,268 Cr | ₹3,228 Cr | ₹2,469 Cr | ₹2,352 Cr |
| Less: Accumulated Depreciation | ₹1,656 Cr | ₹1,463 Cr | ₹1,322 Cr | ₹1,221 Cr | ₹1,157 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,048 Cr | ₹2,806 Cr | ₹1,906 Cr | ₹1,248 Cr | ₹1,195 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1,392 Cr | ₹561 Cr | ₹519 Cr | ₹434 Cr | ₹44 Cr |
| Non Current Investments | ₹507 Cr | ₹131 Cr | ₹402 Cr | ₹233 Cr | ₹710 Cr |
| Long Term Investment | ₹507 Cr | ₹131 Cr | ₹402 Cr | ₹233 Cr | ₹710 Cr |
| Quoted | ₹417 Cr | ₹80 Cr | ₹233 Cr | ₹217 Cr | ₹562 Cr |
| Unquoted | ₹89 Cr | ₹51 Cr | ₹168 Cr | ₹16 Cr | ₹148 Cr |
| Long Term Loans & Advances | ₹374 Cr | ₹368 Cr | ₹538 Cr | ₹556 Cr | ₹475 Cr |
| Other Non Current Assets | ₹629 Cr | ₹695 Cr | ₹225 Cr | ₹179 Cr | ₹169 Cr |
| Total Non-Current Assets | ₹5,999 Cr | ₹4,562 Cr | ₹3,596 Cr | ₹2,650 Cr | ₹2,593 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹1,277 Cr | ₹1,568 Cr | ₹1,363 Cr | ₹1,393 Cr | ₹767 Cr |
| Quoted | ₹1,068 Cr | ₹1,541 Cr | ₹1,048 Cr | ₹764 Cr | ₹602 Cr |
| Unquoted | ₹209 Cr | ₹27 Cr | ₹316 Cr | ₹629 Cr | ₹164 Cr |
| Inventories | ₹910 Cr | ₹717 Cr | ₹765 Cr | ₹756 Cr | ₹727 Cr |
| Raw Materials | ₹564 Cr | ₹426 Cr | ₹399 Cr | ₹453 Cr | ₹396 Cr |
| Work-in Progress | ₹166 Cr | ₹98 Cr | ₹243 Cr | ₹203 Cr | ₹226 Cr |
| Finished Goods | ₹56 Cr | ₹49 Cr | ₹38 Cr | ₹82 Cr | ₹90 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹23 Cr | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹9.06 Cr |
| Other Inventory | ₹101 Cr | ₹127 Cr | ₹72 Cr | ₹7.88 Cr | ₹5.85 Cr |
| Sundry Debtors | ₹2,205 Cr | ₹2,003 Cr | ₹2,116 Cr | ₹1,762 Cr | ₹1,424 Cr |
| Debtors more than Six months | ₹512 Cr | ₹538 Cr | ₹539 Cr | ₹529 Cr | ₹457 Cr |
| Debtors Others | ₹1,988 Cr | ₹1,777 Cr | ₹1,949 Cr | ₹1,607 Cr | ₹1,350 Cr |
| Cash and Bank | ₹1,191 Cr | ₹1,147 Cr | ₹975 Cr | ₹1,132 Cr | ₹954 Cr |
| Cash in hand | ₹0.38 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.31 Cr | ₹0.40 Cr |
| Balances at Bank | ₹1,190 Cr | ₹1,145 Cr | ₹975 Cr | ₹1,131 Cr | ₹952 Cr |
| Other cash and bank balances | ₹0.42 Cr | ₹1.35 Cr | ₹0.20 Cr | ₹0.07 Cr | ₹0.81 Cr |
| Other Current Assets | ₹183 Cr | ₹161 Cr | ₹106 Cr | ₹102 Cr | ₹140 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹44 Cr | ₹35 Cr | ₹34 Cr | ₹34 Cr | ₹44 Cr |
| Other current_assets | ₹139 Cr | ₹126 Cr | ₹73 Cr | ₹68 Cr | ₹96 Cr |
| Short Term Loans and Advances | ₹1,344 Cr | ₹1,092 Cr | ₹1,122 Cr | ₹928 Cr | ₹727 Cr |
| Advances recoverable in cash or in kind | ₹1,016 Cr | ₹673 Cr | ₹759 Cr | ₹770 Cr | ₹594 Cr |
| Advance income tax and TDS | ₹9.14 Cr | ₹2.09 Cr | ₹0.52 Cr | ₹1.19 Cr | ₹3.27 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹318 Cr | ₹417 Cr | ₹362 Cr | ₹157 Cr | ₹130 Cr |
| Total Current Assets | ₹7,109 Cr | ₹6,687 Cr | ₹6,448 Cr | ₹6,072 Cr | ₹4,738 Cr |
| Net Current Assets (Including Current Investments) | ₹1,288 Cr | ₹1,678 Cr | ₹1,723 Cr | ₹1,663 Cr | ₹980 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹13,107 Cr | ₹11,258 Cr | ₹10,044 Cr | ₹8,730 Cr | ₹7,331 Cr |
| Contingent Liabilities | ₹372 Cr | ₹457 Cr | ₹407 Cr | ₹492 Cr | ₹491 Cr |
| Total Debt | ₹2,288 Cr | ₹1,693 Cr | ₹1,256 Cr | ₹811 Cr | ₹355 Cr |
| Book Value | - | 437.72 | 393.77 | 343.30 | 310.17 |
| Adjusted Book Value | 491.94 | 437.72 | 393.77 | 343.30 | 310.17 |
Compare Balance Sheet of peers of THERMAX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THERMAX | ₹54,982.2 Cr | -9.7% | -3.7% | 41.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹133,537.0 Cr | -7.3% | -5.6% | 52% | Stock Analytics | |
| KIRLOSKAR OIL ENGINES | ₹32,447.3 Cr | -8.6% | 18.1% | 167.6% | Stock Analytics | |
| TRIVENI TURBINE | ₹20,939.7 Cr | -4.3% | -1.5% | 9.2% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹17,516.1 Cr | -2% | 30.2% | -31% | Stock Analytics | |
| INOX INDIA | ₹16,989.1 Cr | 0.2% | 26.8% | 54.9% | Stock Analytics | |
THERMAX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THERMAX | -9.7% |
-3.7% |
41.8% |
| SENSEX | 0.9% |
4.2% |
-6% |
You may also like the below Video Courses