DODLA DAIRY
|
DODLA DAIRY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr | ₹56 Cr |
Equity - Authorised | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Equity - Issued | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr | ₹56 Cr |
Equity Paid Up | ₹59 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr | ₹56 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 | ₹3.07 Cr | ₹3.07 Cr | ₹3.07 Cr | ₹3.00 Cr | ₹2.66 Cr |
Total Reserves | ₹1,076 Cr | ₹910 Cr | ₹781 Cr | ₹597 Cr | ₹375 Cr |
Securities Premium | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹152 Cr | ₹57 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹865 Cr | ₹699 Cr | ₹576 Cr | ₹438 Cr | ₹315 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹13 Cr | ₹13 Cr | ₹6.83 Cr | ₹6.05 Cr | ₹2.97 Cr |
Reserve excluding Revaluation Reserve | ₹1,076 Cr | ₹910 Cr | ₹781 Cr | ₹597 Cr | ₹375 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,139 Cr | ₹972 Cr | ₹843 Cr | ₹658 Cr | ₹433 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹29 Cr | ₹18 Cr | - | ₹53 Cr | ₹87 Cr |
Non Convertible Debentures | - | - | - | ₹42 Cr | ₹50 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹29 Cr | ₹18 Cr | - | ₹11 Cr | ₹37 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
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 | ₹24 Cr | ₹23 Cr | ₹35 Cr | ₹45 Cr | ₹36 Cr |
Deferred Tax Assets | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹16 Cr | ₹11 Cr |
Deferred Tax Liability | ₹38 Cr | ₹36 Cr | ₹47 Cr | ₹61 Cr | ₹47 Cr |
Other Long Term Liabilities | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹9.91 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹11 Cr | ₹9.94 Cr | ₹11 Cr | ₹8.76 Cr | ₹9.49 Cr |
Total Non-Current Liabilities | ₹77 Cr | ₹64 Cr | ₹58 Cr | ₹120 Cr | ₹143 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹148 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr | ₹78 Cr |
Sundry Creditors | ₹148 Cr | ₹127 Cr | ₹103 Cr | ₹86 Cr | ₹78 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹65 Cr | ₹57 Cr | ₹51 Cr | ₹81 Cr | ₹69 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹3.77 Cr | ₹3.85 Cr | ₹5.74 Cr | ₹3.91 Cr | ₹3.40 Cr |
Interest Accrued But Not Due | - | - | - | ₹0.25 Cr | ₹0.41 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹61 Cr | ₹53 Cr | ₹45 Cr | ₹77 Cr | ₹66 Cr |
Short Term Borrowings | - | - | - | - | ₹40 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | ₹40 Cr |
Working Capital Loans- Sec | - | - | - | - | ₹40 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | ₹-40 Cr |
Short Term Provisions | ₹49 Cr | ₹32 Cr | ₹34 Cr | ₹27 Cr | ₹29 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹33 Cr | ₹17 Cr | ₹20 Cr | ₹16 Cr | ₹26 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹2.80 Cr |
Total Current Liabilities | ₹262 Cr | ₹215 Cr | ₹188 Cr | ₹195 Cr | ₹216 Cr |
Total Liabilities | ₹1,478 Cr | ₹1,251 Cr | ₹1,088 Cr | ₹972 Cr | ₹793 Cr |
ASSETS | |||||
Gross Block | ₹1,052 Cr | ₹902 Cr | ₹791 Cr | ₹724 Cr | ₹665 Cr |
Less: Accumulated Depreciation | ₹339 Cr | ₹279 Cr | ₹225 Cr | ₹175 Cr | ₹126 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹713 Cr | ₹624 Cr | ₹566 Cr | ₹549 Cr | ₹539 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹58 Cr | ₹4.10 Cr | ₹8.28 Cr | ₹11 Cr |
Non Current Investments | ₹13 Cr | ₹70 Cr | ₹56 Cr | - | ₹0.34 Cr |
Long Term Investment | ₹13 Cr | ₹70 Cr | ₹56 Cr | - | ₹0.34 Cr |
Quoted | - | - | - | - | ₹0.34 Cr |
Unquoted | ₹17 Cr | ₹74 Cr | ₹60 Cr | ₹3.87 Cr | ₹3.87 Cr |
Long Term Loans & Advances | ₹29 Cr | ₹25 Cr | ₹59 Cr | ₹13 Cr | ₹19 Cr |
Other Non Current Assets | ₹1.38 Cr | ₹1.05 Cr | ₹2.18 Cr | ₹0.21 Cr | - |
Total Non-Current Assets | ₹769 Cr | ₹777 Cr | ₹687 Cr | ₹570 Cr | ₹570 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹183 Cr | ₹190 Cr | ₹129 Cr | ₹60 Cr | ₹12 Cr |
Quoted | ₹138 Cr | ₹159 Cr | ₹47 Cr | ₹60 Cr | ₹12 Cr |
Unquoted | ₹45 Cr | ₹31 Cr | ₹81 Cr | - | - |
Inventories | ₹389 Cr | ₹120 Cr | ₹121 Cr | ₹96 Cr | ₹120 Cr |
Raw Materials | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr | ₹78 Cr |
Work-in Progress | ₹171 Cr | ₹13 Cr | ₹25 Cr | ₹24 Cr | ₹13 Cr |
Finished Goods | ₹156 Cr | ₹12 Cr | ₹20 Cr | ₹21 Cr | ₹16 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹13 Cr | ₹9.37 Cr | ₹7.85 Cr | ₹5.90 Cr | ₹5.44 Cr |
Other Inventory | ₹2.97 Cr | ₹4.82 Cr | ₹7.82 Cr | ₹7.82 Cr | ₹6.62 Cr |
Sundry Debtors | ₹11 Cr | ₹8.66 Cr | ₹4.77 Cr | ₹4.89 Cr | ₹7.20 Cr |
Debtors more than Six months | ₹0.81 Cr | ₹0.62 Cr | ₹0.37 Cr | ₹1.38 Cr | ₹0.19 Cr |
Debtors Others | ₹10 Cr | ₹9.02 Cr | ₹4.71 Cr | ₹4.20 Cr | ₹7.20 Cr |
Cash and Bank | ₹103 Cr | ₹125 Cr | ₹132 Cr | ₹224 Cr | ₹69 Cr |
Cash in hand | ₹1.91 Cr | ₹0.99 Cr | ₹1.31 Cr | ₹1.74 Cr | ₹2.06 Cr |
Balances at Bank | ₹102 Cr | ₹124 Cr | ₹131 Cr | ₹223 Cr | ₹67 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹9.77 Cr | ₹9.40 Cr | ₹5.49 Cr | ₹7.05 Cr | ₹3.70 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
Interest accrued and or due on loans | ₹4.51 Cr | ₹5.19 Cr | ₹1.14 Cr | ₹0.35 Cr | ₹0.63 Cr |
Prepaid Expenses | ₹5.26 Cr | ₹4.21 Cr | ₹1.95 Cr | ₹2.24 Cr | ₹3.05 Cr |
Other current_assets | - | - | ₹2.40 Cr | ₹4.46 Cr | - |
Short Term Loans and Advances | ₹12 Cr | ₹21 Cr | ₹9.96 Cr | ₹8.92 Cr | ₹12 Cr |
Advances recoverable in cash or in kind | ₹6.97 Cr | ₹23 Cr | ₹9.63 Cr | ₹11 Cr | ₹11 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹5.28 Cr | ₹-2.02 Cr | ₹0.33 Cr | ₹-2.38 Cr | ₹0.87 Cr |
Total Current Assets | ₹708 Cr | ₹474 Cr | ₹402 Cr | ₹402 Cr | ₹223 Cr |
Net Current Assets (Including Current Investments) | ₹446 Cr | ₹258 Cr | ₹214 Cr | ₹207 Cr | ₹6.41 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,478 Cr | ₹1,251 Cr | ₹1,088 Cr | ₹972 Cr | ₹793 Cr |
Contingent Liabilities | ₹0.86 Cr | ₹0.94 Cr | ₹0.47 Cr | ₹8.22 Cr | ₹11 Cr |
Total Debt | ₹30 Cr | ₹18 Cr | - | ₹87 Cr | ₹150 Cr |
Book Value | 190.91 | 162.90 | 141.21 | 112.30 | 77.39 |
Adjusted Book Value | 190.91 | 162.90 | 141.21 | 112.30 | 77.39 |
Compare Balance Sheet of peers of DODLA DAIRY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DODLA DAIRY | ₹6,092.1 Cr | -6.5% | -16.2% | 26.1% | Stock Analytics | |
NESTLE INDIA | ₹209,690.0 Cr | -1% | 0.4% | -10.3% | Stock Analytics | |
VARUN BEVERAGES | ₹177,512.0 Cr | -3% | -16% | 6.5% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹124,582.0 Cr | 5.5% | 8.5% | 1% | Stock Analytics | |
MARICO | ₹84,948.9 Cr | -1.2% | 3.6% | 28% | Stock Analytics | |
JUBILANT FOODWORKS | ₹42,121.2 Cr | -5.2% | -9.8% | 28.9% | Stock Analytics |
DODLA DAIRY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DODLA DAIRY | -6.5% |
-16.2% |
26.1% |
SENSEX | -2.2% |
-4% |
5.5% |
You may also like the below Video Courses