DEVYANI INTERNATIONAL
|
DEVYANI INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr | ₹106 Cr |
Equity - Authorised | ₹565 Cr | ₹500 Cr | ₹500 Cr | ₹125 Cr | ₹125 Cr |
Equity - Issued | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr | ₹106 Cr |
Equity Paid Up | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr | ₹106 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹10.00 |
Share Warrants & Outstandings | ₹25 Cr | ₹17 Cr | ₹4.43 Cr | ₹1.44 Cr | ₹10 Cr |
Total Reserves | ₹911 Cr | ₹833 Cr | ₹561 Cr | ₹-3.03 Cr | ₹-305 Cr |
Securities Premium | ₹1,250 Cr | ₹1,246 Cr | ₹1,245 Cr | ₹813 Cr | ₹463 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-455 Cr | ₹-501 Cr | ₹-766 Cr | ₹-887 Cr | ₹-832 Cr |
General Reserves | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
Other Reserves | ₹115 Cr | ₹88 Cr | ₹81 Cr | ₹71 Cr | ₹63 Cr |
Reserve excluding Revaluation Reserve | ₹911 Cr | ₹833 Cr | ₹561 Cr | ₹-3.03 Cr | ₹-305 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,056 Cr | ₹970 Cr | ₹686 Cr | ₹114 Cr | ₹-189 Cr |
Minority Interest | ₹293 Cr | ₹-6.16 Cr | ₹-4.74 Cr | ₹-42 Cr | ₹-39 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹726 Cr | - | ₹61 Cr | ₹307 Cr | ₹289 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹806 Cr | - | ₹61 Cr | ₹363 Cr | ₹371 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-81 Cr | - | ₹-0.01 Cr | ₹-56 Cr | ₹-83 Cr |
Unsecured Loans | - | ₹77 Cr | ₹46 Cr | ₹53 Cr | ₹51 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 | - | - | - | - | - |
Other Unsecured Loan | - | ₹77 Cr | ₹46 Cr | ₹53 Cr | ₹51 Cr |
Deferred Tax Assets / Liabilities | ₹-51 Cr | ₹-96 Cr | ₹-48 Cr | ₹-9.58 Cr | ₹-7.55 Cr |
Deferred Tax Assets | ₹51 Cr | ₹96 Cr | ₹48 Cr | ₹9.58 Cr | ₹7.72 Cr |
Deferred Tax Liability | - | - | - | - | ₹0.17 Cr |
Other Long Term Liabilities | ₹1,888 Cr | ₹1,394 Cr | ₹1,036 Cr | ₹800 Cr | ₹1,182 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹59 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr |
Total Non-Current Liabilities | ₹2,621 Cr | ₹1,393 Cr | ₹1,113 Cr | ₹1,166 Cr | ₹1,526 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹376 Cr | ₹242 Cr | ₹196 Cr | ₹162 Cr | ₹163 Cr |
Sundry Creditors | ₹376 Cr | ₹242 Cr | ₹196 Cr | ₹162 Cr | ₹163 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹490 Cr | ₹275 Cr | ₹209 Cr | ₹229 Cr | ₹319 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹6.57 Cr | ₹2.80 Cr | ₹0.71 Cr | ₹3.17 Cr | ₹3.24 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹484 Cr | ₹273 Cr | ₹209 Cr | ₹226 Cr | ₹316 Cr |
Short Term Borrowings | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr | ₹90 Cr |
Secured ST Loans repayable on Demands | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr | ₹90 Cr |
Working Capital Loans- Sec | ₹24 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr | ₹90 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-24 Cr | ₹-0.69 Cr | ₹-0.46 Cr | ₹-21 Cr | ₹-90 Cr |
Short Term Provisions | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹8.98 Cr | ₹5.10 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹4.63 Cr | ₹4.57 Cr | ₹5.66 Cr | ₹0.69 Cr | ₹0.69 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹12 Cr | ₹9.79 Cr | ₹8.41 Cr | ₹8.29 Cr | ₹4.42 Cr |
Total Current Liabilities | ₹911 Cr | ₹532 Cr | ₹420 Cr | ₹421 Cr | ₹578 Cr |
Total Liabilities | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr | ₹1,659 Cr | ₹1,876 Cr |
ASSETS | |||||
Gross Block | ₹6,085 Cr | ₹3,271 Cr | ₹2,355 Cr | ₹1,741 Cr | ₹2,032 Cr |
Less: Accumulated Depreciation | ₹1,824 Cr | ₹832 Cr | ₹584 Cr | ₹346 Cr | ₹392 Cr |
Less: Impairment of Assets | ₹71 Cr | ₹48 Cr | ₹51 Cr | ₹48 Cr | ₹47 Cr |
Net Block | ₹4,190 Cr | ₹2,391 Cr | ₹1,720 Cr | ₹1,347 Cr | ₹1,594 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹11 Cr | ₹15 Cr | ₹6.84 Cr | ₹14 Cr | ₹14 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | ₹2.50 Cr |
Long Term Loans & Advances | ₹146 Cr | ₹122 Cr | ₹101 Cr | ₹69 Cr | ₹64 Cr |
Other Non Current Assets | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹19 Cr | ₹20 Cr |
Total Non-Current Assets | ₹4,395 Cr | ₹2,579 Cr | ₹1,878 Cr | ₹1,494 Cr | ₹1,733 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹131 Cr | ₹129 Cr | ₹85 Cr | ₹62 Cr | ₹72 Cr |
Raw Materials | ₹125 Cr | ₹126 Cr | ₹83 Cr | ₹62 Cr | ₹54 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹5.77 Cr | ₹2.79 Cr | ₹2.77 Cr | - | - |
Other Inventory | - | - | - | - | ₹18 Cr |
Sundry Debtors | ₹53 Cr | ₹29 Cr | ₹21 Cr | ₹17 Cr | ₹17 Cr |
Debtors more than Six months | ₹3.24 Cr | ₹4.82 Cr | ₹3.20 Cr | ₹3.94 Cr | - |
Debtors Others | ₹54 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹20 Cr |
Cash and Bank | ₹181 Cr | ₹85 Cr | ₹66 Cr | ₹41 Cr | ₹16 Cr |
Cash in hand | ₹9.85 Cr | ₹2.85 Cr | ₹4.60 Cr | ₹3.90 Cr | ₹0.65 Cr |
Balances at Bank | ₹167 Cr | ₹80 Cr | ₹60 Cr | ₹36 Cr | ₹15 Cr |
Other cash and bank balances | ₹3.95 Cr | ₹2.55 Cr | ₹1.68 Cr | ₹0.95 Cr | ₹0.08 Cr |
Other Current Assets | ₹49 Cr | ₹26 Cr | ₹41 Cr | ₹15 Cr | ₹9.02 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹26 Cr | ₹11 Cr | ₹5.54 Cr | ₹4.05 Cr | ₹5.42 Cr |
Other current_assets | ₹23 Cr | ₹15 Cr | ₹36 Cr | ₹11 Cr | ₹3.60 Cr |
Short Term Loans and Advances | ₹73 Cr | ₹41 Cr | ₹122 Cr | ₹30 Cr | ₹29 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹9.52 Cr | ₹9.00 Cr |
Advance income tax and TDS | ₹0.38 Cr | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹58 Cr | ₹27 Cr | ₹111 Cr | ₹21 Cr | ₹20 Cr |
Total Current Assets | ₹486 Cr | ₹310 Cr | ₹336 Cr | ₹165 Cr | ₹143 Cr |
Net Current Assets (Including Current Investments) | ₹-425 Cr | ₹-223 Cr | ₹-84 Cr | ₹-256 Cr | ₹-435 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr | ₹1,659 Cr | ₹1,876 Cr |
Contingent Liabilities | ₹32 Cr | ₹50 Cr | ₹49 Cr | ₹27 Cr | ₹26 Cr |
Total Debt | ₹910 Cr | ₹77 Cr | ₹132 Cr | ₹463 Cr | ₹544 Cr |
Book Value | - | 7.92 | 5.66 | 0.97 | -18.77 |
Adjusted Book Value | 8.55 | 7.92 | 5.66 | 0.97 | -1.88 |
Compare Balance Sheet of peers of DEVYANI INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DEVYANI INTERNATIONAL | ₹18,100.5 Cr | 1% | -13.7% | -1.9% | Stock Analytics | |
NESTLE INDIA | ₹215,210.0 Cr | -1% | -2% | -12.3% | Stock Analytics | |
VARUN BEVERAGES | ₹182,266.0 Cr | 4.2% | 20.3% | -2.4% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹118,018.0 Cr | 1.1% | 2.4% | 0.4% | Stock Analytics | |
MARICO | ₹83,741.0 Cr | 3.5% | 3.6% | 31.7% | Stock Analytics | |
JUBILANT FOODWORKS | ₹43,609.2 Cr | -1% | -1.4% | 46.1% | Stock Analytics |
DEVYANI INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DEVYANI INTERNATIONAL | 1% |
-13.7% |
-1.9% |
SENSEX | -2.5% |
1.9% |
4.9% |
You may also like the below Video Courses