GM BREWERIES
|
GM BREWERIES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
Equity - Issued | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity Paid Up | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹804 Cr | ₹663 Cr | ₹573 Cr | ₹487 Cr | ₹412 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹742 Cr | ₹601 Cr | ₹510 Cr | ₹424 Cr | ₹350 Cr |
General Reserves | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹804 Cr | ₹663 Cr | ₹573 Cr | ₹487 Cr | ₹412 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹822 Cr | ₹682 Cr | ₹591 Cr | ₹505 Cr | ₹430 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
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 | ₹1.61 Cr | ₹2.22 Cr | ₹2.75 Cr | ₹3.30 Cr | ₹3.59 Cr |
Deferred Tax Assets | - | - | - | - | - |
Deferred Tax Liability | ₹1.61 Cr | ₹2.22 Cr | ₹2.75 Cr | ₹3.30 Cr | ₹3.59 Cr |
Other Long Term Liabilities | ₹0.29 Cr | ₹0.29 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.27 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹1.90 Cr | ₹2.51 Cr | ₹3.02 Cr | ₹3.57 Cr | ₹3.85 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹21 Cr | ₹8.91 Cr | ₹2.82 Cr | ₹3.10 Cr | ₹11 Cr |
Sundry Creditors | ₹21 Cr | ₹8.91 Cr | ₹2.82 Cr | ₹3.10 Cr | ₹11 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹70 Cr | ₹75 Cr | ₹70 Cr | ₹59 Cr | ₹37 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹5.46 Cr | ₹7.11 Cr | ₹4.62 Cr | ₹5.36 Cr | ₹3.04 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹65 Cr | ₹68 Cr | ₹66 Cr | ₹54 Cr | ₹34 Cr |
Short Term Borrowings | - | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | - |
Short Term Provisions | ₹2.04 Cr | ₹0.83 Cr | ₹0.72 Cr | ₹1.88 Cr | ₹1.58 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.91 Cr | - | - | ₹1.18 Cr | ₹0.74 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.14 Cr | ₹0.83 Cr | ₹0.72 Cr | ₹0.70 Cr | ₹0.84 Cr |
Total Current Liabilities | ₹93 Cr | ₹85 Cr | ₹74 Cr | ₹64 Cr | ₹50 Cr |
Total Liabilities | ₹917 Cr | ₹769 Cr | ₹668 Cr | ₹573 Cr | ₹484 Cr |
ASSETS | |||||
Gross Block | ₹90 Cr | ₹88 Cr | ₹84 Cr | ₹83 Cr | ₹82 Cr |
Less: Accumulated Depreciation | ₹39 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr | ₹20 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹50 Cr | ₹53 Cr | ₹53 Cr | ₹57 Cr | ₹62 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹6.07 Cr | ₹7.85 Cr | ₹20 Cr | ₹20 Cr | ₹26 Cr |
Non Current Investments | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr | ₹226 Cr |
Long Term Investment | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr | ₹226 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr | ₹226 Cr |
Long Term Loans & Advances | ₹24 Cr | ₹23 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Other Non Current Assets | - | - | - | ₹23 Cr | - |
Total Non-Current Assets | ₹796 Cr | ₹661 Cr | ₹547 Cr | ₹479 Cr | ₹422 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹29 Cr | ₹37 Cr | ₹32 Cr | ₹28 Cr | ₹21 Cr |
Raw Materials | ₹13 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹3.26 Cr |
Work-in Progress | ₹5.32 Cr | ₹5.86 Cr | ₹6.34 Cr | ₹5.31 Cr | ₹5.30 Cr |
Finished Goods | ₹3.00 Cr | ₹2.71 Cr | ₹1.21 Cr | - | ₹2.05 Cr |
Packing Materials | ₹7.16 Cr | ₹8.63 Cr | ₹8.04 Cr | ₹8.00 Cr | ₹9.60 Cr |
Stores  and Spare | ₹0.42 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.44 Cr | ₹0.36 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹1.80 Cr | ₹0.31 Cr | ₹3.11 Cr | ₹0.93 Cr | ₹0.97 Cr |
Debtors more than Six months | - | - | - | - | - |
Debtors Others | ₹1.80 Cr | ₹0.31 Cr | ₹3.11 Cr | ₹0.93 Cr | ₹0.97 Cr |
Cash and Bank | ₹13 Cr | ₹24 Cr | ₹27 Cr | ₹6.85 Cr | ₹22 Cr |
Cash in hand | ₹0.07 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.40 Cr | ₹0.34 Cr |
Balances at Bank | ₹13 Cr | ₹24 Cr | ₹26 Cr | ₹6.45 Cr | ₹21 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹77 Cr | ₹47 Cr | ₹60 Cr | ₹58 Cr | ₹18 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹22 Cr | ₹33 Cr | ₹38 Cr | ₹46 Cr | ₹12 Cr |
Other current_assets | ₹55 Cr | ₹14 Cr | ₹21 Cr | ₹12 Cr | ₹5.88 Cr |
Short Term Loans and Advances | ₹0.31 Cr | ₹0.30 Cr | ₹0.38 Cr | ₹0.28 Cr | ₹1.19 Cr |
Advances recoverable in cash or in kind | ₹0.31 Cr | ₹0.30 Cr | ₹0.38 Cr | ₹0.28 Cr | ₹1.19 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | - | - | - | - |
Total Current Assets | ₹121 Cr | ₹108 Cr | ₹122 Cr | ₹94 Cr | ₹62 Cr |
Net Current Assets (Including Current Investments) | ₹28 Cr | ₹23 Cr | ₹48 Cr | ₹30 Cr | ₹12 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹917 Cr | ₹769 Cr | ₹668 Cr | ₹573 Cr | ₹484 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | - | - | - | - | - |
Book Value | 449.90 | 373.00 | 323.37 | 276.29 | 235.47 |
Adjusted Book Value | 359.92 | 298.40 | 258.69 | 221.03 | 188.38 |
Compare Balance Sheet of peers of GM BREWERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GM BREWERIES | ₹1,836.5 Cr | 3.3% | 2% | 51.9% | Stock Analytics | |
UNITED SPIRITS | ₹111,277.0 Cr | 2.9% | 5.6% | 44% | Stock Analytics | |
UNITED BREWERIES | ₹51,582.8 Cr | 2.8% | 1% | 22.1% | Stock Analytics | |
RADICO KHAITAN | ₹32,955.3 Cr | 5.1% | 10% | 68.3% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹7,884.2 Cr | 12.5% | 48.8% | 60.4% | Stock Analytics | |
SULA VINEYARDS | ₹3,652.4 Cr | 8.8% | 5.7% | -11.2% | Stock Analytics |
GM BREWERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GM BREWERIES | 3.3% |
2% |
51.9% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses