TVS MOTOR COMPANY
|
TVS MOTOR COMPANY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
Equity Paid Up | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹6,736 Cr | ₹5,457 Cr | ₹4,352 Cr | ₹3,779 Cr | ₹3,235 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹6.51 Cr | ₹6.51 Cr | ₹6.51 Cr | ₹6.51 Cr | ₹6.51 Cr |
Profit & Loss Account Balance | ₹5,529 Cr | ₹4,315 Cr | ₹3,285 Cr | ₹2,707 Cr | ₹2,297 Cr |
General Reserves | ₹876 Cr | ₹876 Cr | ₹876 Cr | ₹876 Cr | ₹876 Cr |
Other Reserves | ₹324 Cr | ₹259 Cr | ₹185 Cr | ₹189 Cr | ₹55 Cr |
Reserve excluding Revaluation Reserve | ₹6,736 Cr | ₹5,457 Cr | ₹4,352 Cr | ₹3,779 Cr | ₹3,235 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹6,784 Cr | ₹5,505 Cr | ₹4,399 Cr | ₹3,827 Cr | ₹3,282 Cr |
Minority Interest | ₹728 Cr | ₹405 Cr | ₹654 Cr | ₹388 Cr | ₹321 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹8,087 Cr | ₹5,673 Cr | ₹4,815 Cr | ₹4,601 Cr | ₹4,319 Cr |
Non Convertible Debentures | ₹1,450 Cr | ₹1,225 Cr | ₹425 Cr | ₹476 Cr | ₹45 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹13,819 Cr | ₹10,498 Cr | ₹6,182 Cr | ₹4,903 Cr | ₹5,477 Cr |
Term Loans - Institutions | ₹13 Cr | ₹88 Cr | ₹87 Cr | ₹154 Cr | ₹163 Cr |
Other Secured | ₹-7,195 Cr | ₹-6,138 Cr | ₹-1,878 Cr | ₹-932 Cr | ₹-1,367 Cr |
Unsecured Loans | ₹4,543 Cr | ₹3,391 Cr | ₹2,490 Cr | ₹1,679 Cr | ₹903 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | ₹27 Cr | ₹76 Cr | ₹122 Cr | ₹151 Cr |
Loans - Banks | ₹1,322 Cr | ₹716 Cr | ₹678 Cr | ₹150 Cr | ₹175 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹2,933 Cr | ₹1,844 Cr | ₹1,043 Cr | ₹693 Cr | ₹338 Cr |
Other Unsecured Loan | ₹288 Cr | ₹803 Cr | ₹693 Cr | ₹714 Cr | ₹238 Cr |
Deferred Tax Assets / Liabilities | ₹-198 Cr | ₹-97 Cr | ₹-10 Cr | ₹77 Cr | ₹87 Cr |
Deferred Tax Assets | ₹585 Cr | ₹466 Cr | ₹359 Cr | ₹236 Cr | ₹178 Cr |
Deferred Tax Liability | ₹387 Cr | ₹369 Cr | ₹349 Cr | ₹313 Cr | ₹265 Cr |
Other Long Term Liabilities | ₹535 Cr | ₹601 Cr | ₹458 Cr | ₹225 Cr | ₹204 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹270 Cr | ₹231 Cr | ₹196 Cr | ₹159 Cr | ₹131 Cr |
Total Non-Current Liabilities | ₹13,237 Cr | ₹9,799 Cr | ₹7,949 Cr | ₹6,742 Cr | ₹5,644 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹6,638 Cr | ₹5,097 Cr | ₹4,663 Cr | ₹4,299 Cr | ₹3,187 Cr |
Sundry Creditors | ₹6,638 Cr | ₹5,097 Cr | ₹4,663 Cr | ₹4,299 Cr | ₹3,187 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹9,610 Cr | ₹9,181 Cr | ₹5,446 Cr | ₹3,456 Cr | ₹2,967 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹258 Cr | ₹338 Cr | ₹278 Cr | ₹176 Cr | ₹137 Cr |
Interest Accrued But Not Due | ₹187 Cr | ₹197 Cr | ₹109 Cr | ₹116 Cr | ₹48 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹9,164 Cr | ₹8,646 Cr | ₹5,059 Cr | ₹3,163 Cr | ₹2,783 Cr |
Short Term Borrowings | ₹4,629 Cr | ₹4,809 Cr | ₹3,690 Cr | ₹3,069 Cr | ₹3,781 Cr |
Secured ST Loans repayable on Demands | ₹4,143 Cr | ₹2,689 Cr | ₹1,635 Cr | ₹1,825 Cr | ₹2,445 Cr |
Working Capital Loans- Sec | ₹3,618 Cr | ₹2,450 Cr | ₹1,485 Cr | ₹1,800 Cr | ₹2,445 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-3,132 Cr | ₹-330 Cr | ₹569 Cr | ₹-556 Cr | ₹-1,108 Cr |
Short Term Provisions | ₹201 Cr | ₹132 Cr | ₹107 Cr | ₹85 Cr | ₹91 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹35 Cr | ₹16 Cr | - | - | - |
Provision for post retirement benefits | ₹67 Cr | ₹49 Cr | ₹57 Cr | ₹32 Cr | ₹46 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹100 Cr | ₹66 Cr | ₹51 Cr | ₹53 Cr | ₹44 Cr |
Total Current Liabilities | ₹21,078 Cr | ₹19,219 Cr | ₹13,906 Cr | ₹10,909 Cr | ₹10,025 Cr |
Total Liabilities | ₹41,826 Cr | ₹34,927 Cr | ₹26,909 Cr | ₹21,865 Cr | ₹19,272 Cr |
ASSETS | |||||
Gross Block | ₹11,623 Cr | ₹10,682 Cr | ₹10,331 Cr | ₹7,904 Cr | ₹6,921 Cr |
Less: Accumulated Depreciation | ₹5,870 Cr | ₹5,072 Cr | ₹4,494 Cr | ₹3,821 Cr | ₹3,248 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹5,753 Cr | ₹5,610 Cr | ₹5,837 Cr | ₹4,083 Cr | ₹3,673 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹338 Cr | ₹316 Cr | ₹320 Cr | ₹874 Cr | ₹847 Cr |
Non Current Investments | ₹960 Cr | ₹775 Cr | ₹474 Cr | ₹468 Cr | ₹371 Cr |
Long Term Investment | ₹960 Cr | ₹775 Cr | ₹474 Cr | ₹468 Cr | ₹371 Cr |
Quoted | ₹1.33 Cr | ₹1.00 Cr | ₹1.03 Cr | ₹81 Cr | ₹33 Cr |
Unquoted | ₹959 Cr | ₹774 Cr | ₹473 Cr | ₹387 Cr | ₹338 Cr |
Long Term Loans & Advances | ₹12,296 Cr | ₹10,503 Cr | ₹6,906 Cr | ₹5,581 Cr | ₹4,319 Cr |
Other Non Current Assets | ₹126 Cr | ₹133 Cr | ₹115 Cr | ₹17 Cr | ₹27 Cr |
Total Non-Current Assets | ₹20,306 Cr | ₹17,903 Cr | ₹14,021 Cr | ₹11,328 Cr | ₹9,533 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹163 Cr | ₹192 Cr | ₹130 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹163 Cr | ₹192 Cr | ₹130 Cr | - | - |
Inventories | ₹2,248 Cr | ₹1,922 Cr | ₹1,642 Cr | ₹1,367 Cr | ₹1,188 Cr |
Raw Materials | ₹990 Cr | ₹925 Cr | ₹875 Cr | ₹749 Cr | ₹641 Cr |
Work-in Progress | ₹64 Cr | ₹62 Cr | ₹65 Cr | ₹41 Cr | ₹53 Cr |
Finished Goods | ₹533 Cr | ₹295 Cr | ₹345 Cr | ₹301 Cr | ₹299 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹58 Cr | ₹60 Cr | ₹53 Cr | ₹45 Cr | ₹43 Cr |
Other Inventory | ₹604 Cr | ₹578 Cr | ₹304 Cr | ₹232 Cr | ₹153 Cr |
Sundry Debtors | ₹1,839 Cr | ₹1,256 Cr | ₹1,177 Cr | ₹1,029 Cr | ₹1,454 Cr |
Debtors more than Six months | ₹678 Cr | ₹499 Cr | ₹1,039 Cr | ₹196 Cr | - |
Debtors Others | ₹1,210 Cr | ₹807 Cr | ₹191 Cr | ₹877 Cr | ₹1,476 Cr |
Cash and Bank | ₹2,426 Cr | ₹1,879 Cr | ₹1,536 Cr | ₹1,657 Cr | ₹1,108 Cr |
Cash in hand | ₹5.86 Cr | ₹4.67 Cr | ₹0.38 Cr | ₹1.52 Cr | ₹1.63 Cr |
Balances at Bank | ₹2,420 Cr | ₹1,874 Cr | ₹1,533 Cr | ₹1,655 Cr | ₹1,106 Cr |
Other cash and bank balances | - | - | ₹2.44 Cr | - | - |
Other Current Assets | ₹430 Cr | ₹770 Cr | ₹342 Cr | ₹161 Cr | ₹173 Cr |
Interest accrued on Investments | - | - | ₹2.60 Cr | ₹2.03 Cr | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹138 Cr | ₹104 Cr | ₹74 Cr | ₹37 Cr | ₹36 Cr |
Other current_assets | ₹292 Cr | ₹666 Cr | ₹265 Cr | ₹122 Cr | ₹137 Cr |
Short Term Loans and Advances | ₹14,413 Cr | ₹11,005 Cr | ₹8,060 Cr | ₹6,322 Cr | ₹5,815 Cr |
Advances recoverable in cash or in kind | ₹541 Cr | ₹489 Cr | ₹416 Cr | ₹348 Cr | ₹248 Cr |
Advance income tax and TDS | ₹24 Cr | ₹4.56 Cr | ₹1.42 Cr | ₹4.83 Cr | ₹2.43 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹13,848 Cr | ₹10,512 Cr | ₹7,643 Cr | ₹5,969 Cr | ₹5,564 Cr |
Total Current Assets | ₹21,520 Cr | ₹17,024 Cr | ₹12,888 Cr | ₹10,537 Cr | ₹9,739 Cr |
Net Current Assets (Including Current Investments) | ₹442 Cr | ₹-2,194 Cr | ₹-1,019 Cr | ₹-372 Cr | ₹-286 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹41,826 Cr | ₹34,927 Cr | ₹26,909 Cr | ₹21,865 Cr | ₹19,272 Cr |
Contingent Liabilities | ₹825 Cr | ₹332 Cr | ₹414 Cr | ₹315 Cr | ₹187 Cr |
Total Debt | ₹25,287 Cr | ₹21,626 Cr | ₹15,297 Cr | ₹11,931 Cr | ₹11,350 Cr |
Book Value | 142.78 | 115.87 | 92.60 | 80.54 | 69.08 |
Adjusted Book Value | 142.78 | 115.87 | 92.60 | 80.54 | 69.08 |
Compare Balance Sheet of peers of TVS MOTOR COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TVS MOTOR COMPANY | ₹132,704.9 Cr | 6.1% | 1.3% | 83.4% | Stock Analytics | |
BAJAJ AUTO | ₹331,711.0 Cr | 2.3% | 4% | 136.4% | Stock Analytics | |
EICHER MOTORS | ₹129,516.0 Cr | 1.3% | -0.2% | 36.4% | Stock Analytics | |
HERO MOTOCORP | ₹109,520.0 Cr | -0.5% | -3.2% | 84.8% | Stock Analytics | |
ATUL AUTO | ₹1,756.2 Cr | 1.7% | -5% | 9.9% | Stock Analytics | |
WARDWIZARD INNOVATIONS & MOBILITY | ₹1,277.9 Cr | 7.8% | -12.5% | 19.2% | Stock Analytics |
TVS MOTOR COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TVS MOTOR COMPANY | 6.1% |
1.3% |
83.4% |
SENSEX | -0.4% |
-0.7% |
23.3% |
You may also like the below Video Courses