XPRO INDIA
|
XPRO INDIA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr |
| Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹12 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 | ₹40 Cr | ₹49 Cr | ₹31 Cr | ₹37 Cr | - |
| Total Reserves | ₹548 Cr | ₹489 Cr | ₹184 Cr | ₹123 Cr | ₹78 Cr |
| Securities Premium | ₹316 Cr | ₹290 Cr | ₹25 Cr | ₹4.07 Cr | ₹4.07 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹167 Cr | ₹133 Cr | ₹94 Cr | ₹51 Cr | ₹5.91 Cr |
| General Reserves | ₹65 Cr | ₹65 Cr | ₹65 Cr | ₹68 Cr | ₹68 Cr |
| Other Reserves | ₹-0.20 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.47 Cr | ₹0.61 Cr |
| Reserve excluding Revaluation Reserve | ₹548 Cr | ₹489 Cr | ₹184 Cr | ₹123 Cr | ₹78 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹610 Cr | ₹561 Cr | ₹234 Cr | ₹172 Cr | ₹90 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹201 Cr | ₹19 Cr | ₹9.56 Cr | ₹64 Cr | ₹97 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹9.47 Cr | ₹63 Cr | ₹97 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹201 Cr | ₹19 Cr | ₹0.09 Cr | ₹0.39 Cr | ₹0.20 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 | ₹18 Cr | ₹18 Cr | ₹9.45 Cr | ₹-4.55 Cr | - |
| Deferred Tax Assets | ₹0.80 Cr | ₹0.56 Cr | ₹6.01 Cr | ₹11 Cr | ₹3.84 Cr |
| Deferred Tax Liability | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹6.15 Cr | ₹3.84 Cr |
| Other Long Term Liabilities | ₹32 Cr | ₹1.86 Cr | ₹2.34 Cr | ₹2.02 Cr | ₹2.25 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹16 Cr | ₹8.72 Cr | ₹0.19 Cr | ₹2.22 Cr | ₹4.30 Cr |
| Total Non-Current Liabilities | ₹266 Cr | ₹48 Cr | ₹22 Cr | ₹63 Cr | ₹104 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹71 Cr | ₹49 Cr | ₹50 Cr | ₹58 Cr | ₹72 Cr |
| Sundry Creditors | ₹58 Cr | ₹39 Cr | ₹38 Cr | ₹39 Cr | ₹52 Cr |
| Acceptances | ₹14 Cr | ₹10 Cr | ₹12 Cr | ₹19 Cr | ₹20 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹34 Cr | ₹11 Cr | ₹14 Cr | ₹30 Cr | ₹31 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.43 Cr | ₹0.83 Cr | ₹0.14 Cr | ₹1.14 Cr | ₹0.11 Cr |
| Interest Accrued But Not Due | ₹1.86 Cr | ₹0.03 Cr | - | ₹0.10 Cr | ₹0.16 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹31 Cr | ₹10 Cr | ₹14 Cr | ₹28 Cr | ₹30 Cr |
| Short Term Borrowings | ₹25 Cr | ₹17 Cr | ₹20 Cr | ₹7.41 Cr | ₹12 Cr |
| Secured ST Loans repayable on Demands | ₹25 Cr | ₹17 Cr | ₹20 Cr | ₹7.41 Cr | ₹12 Cr |
| Working Capital Loans- Sec | ₹25 Cr | ₹17 Cr | ₹20 Cr | ₹7.41 Cr | ₹12 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-25 Cr | ₹-17 Cr | ₹-20 Cr | ₹-7.41 Cr | ₹-12 Cr |
| Short Term Provisions | ₹0.56 Cr | ₹0.05 Cr | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.56 Cr | ₹0.05 Cr | - | - | - |
| Total Current Liabilities | ₹131 Cr | ₹77 Cr | ₹85 Cr | ₹95 Cr | ₹115 Cr |
| Total Liabilities | ₹1,007 Cr | ₹685 Cr | ₹340 Cr | ₹330 Cr | ₹308 Cr |
| ASSETS | |||||
| Gross Block | ₹340 Cr | ₹301 Cr | ₹299 Cr | ₹316 Cr | ₹317 Cr |
| Less: Accumulated Depreciation | ₹161 Cr | ₹150 Cr | ₹139 Cr | ₹148 Cr | ₹138 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹179 Cr | ₹151 Cr | ₹160 Cr | ₹168 Cr | ₹179 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹344 Cr | ₹22 Cr | ₹2.61 Cr | ₹0.37 Cr | ₹0.31 Cr |
| Non Current Investments | ₹0.17 Cr | ₹4.86 Cr | ₹4.65 Cr | ₹4.98 Cr | - |
| Long Term Investment | ₹0.17 Cr | ₹4.86 Cr | ₹4.65 Cr | ₹4.98 Cr | - |
| Quoted | - | ₹4.70 Cr | ₹4.65 Cr | ₹4.98 Cr | - |
| Unquoted | ₹0.17 Cr | ₹0.16 Cr | - | - | - |
| Long Term Loans & Advances | ₹40 Cr | ₹68 Cr | ₹41 Cr | ₹10 Cr | ₹4.33 Cr |
| Other Non Current Assets | ₹2.52 Cr | ₹11 Cr | ₹0.16 Cr | ₹1.08 Cr | ₹2.24 Cr |
| Total Non-Current Assets | ₹567 Cr | ₹257 Cr | ₹208 Cr | ₹185 Cr | ₹186 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹60 Cr | ₹46 Cr | ₹47 Cr | ₹46 Cr | ₹41 Cr |
| Raw Materials | ₹37 Cr | ₹27 Cr | ₹31 Cr | ₹25 Cr | ₹24 Cr |
| Work-in Progress | ₹5.43 Cr | ₹2.03 Cr | ₹2.70 Cr | ₹1.80 Cr | ₹2.29 Cr |
| Finished Goods | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹14 Cr | ₹11 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹5.01 Cr | ₹4.08 Cr | ₹3.71 Cr | ₹4.09 Cr | ₹3.66 Cr |
| Other Inventory | ₹0.53 Cr | ₹0.86 Cr | - | ₹0.00 Cr | ₹0.00 Cr |
| Sundry Debtors | ₹78 Cr | ₹54 Cr | ₹51 Cr | ₹66 Cr | ₹66 Cr |
| Debtors more than Six months | - | ₹0.04 Cr | ₹0.03 Cr | - | ₹0.02 Cr |
| Debtors Others | ₹78 Cr | ₹54 Cr | ₹51 Cr | ₹66 Cr | ₹66 Cr |
| Cash and Bank | ₹265 Cr | ₹316 Cr | ₹30 Cr | ₹23 Cr | ₹5.94 Cr |
| Cash in hand | ₹0.06 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Balances at Bank | ₹265 Cr | ₹316 Cr | ₹30 Cr | ₹23 Cr | ₹5.90 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹6.58 Cr | ₹7.54 Cr | ₹2.07 Cr | ₹3.27 Cr | ₹6.67 Cr |
| Interest accrued on Investments | ₹5.07 Cr | ₹4.83 Cr | - | ₹0.12 Cr | - |
| Interest accrued on Debentures | - | ₹0.12 Cr | ₹0.12 Cr | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.51 Cr | ₹2.59 Cr | ₹1.95 Cr | ₹2.45 Cr | ₹0.75 Cr |
| Other current_assets | - | - | - | ₹0.71 Cr | ₹5.92 Cr |
| Short Term Loans and Advances | ₹31 Cr | ₹4.61 Cr | ₹1.51 Cr | ₹1.26 Cr | ₹2.03 Cr |
| Advances recoverable in cash or in kind | ₹0.93 Cr | ₹0.85 Cr | ₹0.29 Cr | ₹0.19 Cr | ₹0.13 Cr |
| Advance income tax and TDS | - | - | - | - | ₹0.02 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹30 Cr | ₹3.76 Cr | ₹1.23 Cr | ₹1.08 Cr | ₹1.87 Cr |
| Total Current Assets | ₹440 Cr | ₹429 Cr | ₹132 Cr | ₹140 Cr | ₹122 Cr |
| Net Current Assets (Including Current Investments) | ₹309 Cr | ₹351 Cr | ₹47 Cr | ₹45 Cr | ₹7.48 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,007 Cr | ₹685 Cr | ₹340 Cr | ₹330 Cr | ₹308 Cr |
| Contingent Liabilities | ₹5.22 Cr | ₹5.01 Cr | ₹4.28 Cr | ₹4.34 Cr | ₹4.05 Cr |
| Total Debt | ₹237 Cr | ₹37 Cr | ₹36 Cr | ₹88 Cr | ₹133 Cr |
| Book Value | - | 232.15 | 111.09 | 113.88 | 76.09 |
| Adjusted Book Value | 255.75 | 232.15 | 111.09 | 75.92 | 50.73 |
Compare Balance Sheet of peers of XPRO INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| XPRO INDIA | ₹2,584.5 Cr | -0.7% | -2.9% | 10.8% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹48,418.8 Cr | -4.7% | -9.7% | -12.1% | Stock Analytics | |
| ASTRAL | ₹38,927.9 Cr | 1% | 6% | -18.5% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,671.2 Cr | -1.2% | -6% | -34.2% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,771.6 Cr | -0.5% | 2.4% | 3.9% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹7,938.2 Cr | -4.8% | 16.2% | -2.8% | Stock Analytics | |
XPRO INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| XPRO INDIA | -0.7% |
-2.9% |
10.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses