JUBILANT FOODWORKS
|
JUBILANT FOODWORKS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
Equity - Authorised | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
Equity - Issued | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
Equity Paid Up | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹43 Cr | ₹12 Cr | ₹9.68 Cr | ₹6.97 Cr | ₹5.94 Cr |
Total Reserves | ₹1,995 Cr | ₹1,894 Cr | ₹1,803 Cr | ₹1,288 Cr | ₹984 Cr |
Securities Premium | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹2,018 Cr | ₹1,781 Cr | ₹1,532 Cr | ₹1,191 Cr | ₹958 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-70 Cr | ₹65 Cr | ₹223 Cr | ₹49 Cr | ₹-22 Cr |
Reserve excluding Revaluation Reserve | ₹1,995 Cr | ₹1,894 Cr | ₹1,803 Cr | ₹1,288 Cr | ₹984 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹2,171 Cr | ₹2,038 Cr | ₹1,945 Cr | ₹1,427 Cr | ₹1,122 Cr |
Minority Interest | ₹73 Cr | - | ₹10 Cr | ₹9.39 Cr | ₹11 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹191 Cr | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹200 Cr | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-9.50 Cr | - | - | - | - |
Unsecured Loans | ₹1,005 Cr | ₹183 Cr | ₹120 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 | ₹1,005 Cr | ₹183 Cr | ₹120 Cr | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹161 Cr | ₹-74 Cr | ₹-53 Cr | ₹-83 Cr | ₹-75 Cr |
Deferred Tax Assets | ₹185 Cr | ₹164 Cr | ₹144 Cr | ₹134 Cr | ₹148 Cr |
Deferred Tax Liability | ₹346 Cr | ₹90 Cr | ₹92 Cr | ₹50 Cr | ₹73 Cr |
Other Long Term Liabilities | ₹2,521 Cr | ₹2,133 Cr | ₹1,788 Cr | ₹1,469 Cr | ₹1,525 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1,115 Cr | ₹1,025 Cr | ₹899 Cr | ₹754 Cr | ₹661 Cr |
Total Non-Current Liabilities | ₹4,992 Cr | ₹3,266 Cr | ₹2,754 Cr | ₹2,140 Cr | ₹2,111 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹922 Cr | ₹561 Cr | ₹537 Cr | ₹533 Cr | ₹447 Cr |
Sundry Creditors | ₹922 Cr | ₹561 Cr | ₹537 Cr | ₹533 Cr | ₹447 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹613 Cr | ₹425 Cr | ₹341 Cr | ₹286 Cr | ₹237 Cr |
Bank Overdraft / Short term credit | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.55 Cr |
Advances received from customers | ₹80 Cr | ₹30 Cr | ₹19 Cr | ₹17 Cr | ₹5.16 Cr |
Interest Accrued But Not Due | ₹10 Cr | ₹1.12 Cr | ₹0.23 Cr | - | - |
Share Application Money | - | - | ₹0.09 Cr | ₹0.51 Cr | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹523 Cr | ₹394 Cr | ₹321 Cr | ₹268 Cr | ₹231 Cr |
Short Term Borrowings | ₹302 Cr | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹302 Cr | - | - | - | - |
Short Term Provisions | ₹80 Cr | ₹42 Cr | ₹41 Cr | ₹42 Cr | ₹28 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.26 Cr | ₹0.29 Cr | ₹0.25 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹80 Cr | ₹42 Cr | ₹41 Cr | ₹42 Cr | ₹28 Cr |
Total Current Liabilities | ₹1,917 Cr | ₹1,029 Cr | ₹919 Cr | ₹861 Cr | ₹712 Cr |
Total Liabilities | ₹9,152 Cr | ₹6,333 Cr | ₹5,628 Cr | ₹4,438 Cr | ₹3,955 Cr |
ASSETS | |||||
Gross Block | ₹9,245 Cr | ₹5,702 Cr | ₹4,660 Cr | ₹3,895 Cr | ₹3,751 Cr |
Less: Accumulated Depreciation | ₹3,061 Cr | ₹2,214 Cr | ₹1,924 Cr | ₹1,750 Cr | ₹1,562 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹6,184 Cr | ₹3,488 Cr | ₹2,737 Cr | ₹2,145 Cr | ₹2,189 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹92 Cr | ₹160 Cr | ₹40 Cr | ₹26 Cr | ₹41 Cr |
Non Current Investments | ₹210 Cr | ₹698 Cr | ₹827 Cr | ₹435 Cr | - |
Long Term Investment | ₹210 Cr | ₹698 Cr | ₹827 Cr | ₹435 Cr | - |
Quoted | - | ₹428 Cr | ₹338 Cr | ₹253 Cr | - |
Unquoted | ₹210 Cr | ₹270 Cr | ₹489 Cr | ₹183 Cr | - |
Long Term Loans & Advances | ₹1,402 Cr | ₹1,274 Cr | ₹1,091 Cr | ₹987 Cr | ₹865 Cr |
Other Non Current Assets | ₹82 Cr | ₹3.73 Cr | ₹4.73 Cr | ₹3.52 Cr | ₹1.04 Cr |
Total Non-Current Assets | ₹7,996 Cr | ₹5,647 Cr | ₹4,706 Cr | ₹3,600 Cr | ₹3,096 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹98 Cr | ₹124 Cr | ₹100 Cr | ₹81 Cr | ₹51 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹100 Cr | ₹126 Cr | ₹100 Cr | ₹81 Cr | ₹51 Cr |
Inventories | ₹410 Cr | ₹177 Cr | ₹161 Cr | ₹133 Cr | ₹95 Cr |
Raw Materials | ₹321 Cr | ₹112 Cr | ₹112 Cr | ₹95 Cr | ₹62 Cr |
Work-in Progress | ₹17 Cr | ₹11 Cr | ₹7.44 Cr | ₹4.41 Cr | ₹2.31 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹67 Cr | ₹48 Cr | ₹37 Cr | ₹31 Cr | ₹27 Cr |
Other Inventory | ₹5.95 Cr | ₹5.97 Cr | ₹4.07 Cr | ₹3.36 Cr | ₹4.14 Cr |
Sundry Debtors | ₹265 Cr | ₹29 Cr | ₹22 Cr | ₹17 Cr | ₹17 Cr |
Debtors more than Six months | ₹71 Cr | ₹1.89 Cr | ₹1.54 Cr | ₹3.80 Cr | ₹1.08 Cr |
Debtors Others | ₹257 Cr | ₹30 Cr | ₹23 Cr | ₹15 Cr | ₹16 Cr |
Cash and Bank | ₹157 Cr | ₹257 Cr | ₹563 Cr | ₹539 Cr | ₹656 Cr |
Cash in hand | ₹11 Cr | ₹6.97 Cr | ₹5.43 Cr | ₹5.44 Cr | ₹1.99 Cr |
Balances at Bank | ₹145 Cr | ₹250 Cr | ₹558 Cr | ₹534 Cr | ₹654 Cr |
Other cash and bank balances | ₹0.34 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.03 Cr | ₹0.12 Cr |
Other Current Assets | ₹17 Cr | ₹1.53 Cr | ₹2.10 Cr | ₹1.75 Cr | ₹2.74 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.01 Cr | ₹1.11 Cr | ₹1.47 Cr | ₹1.13 Cr | ₹2.14 Cr |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹17 Cr | ₹0.42 Cr | ₹0.64 Cr | ₹0.61 Cr | ₹0.60 Cr |
Short Term Loans and Advances | ₹210 Cr | ₹98 Cr | ₹74 Cr | ₹66 Cr | ₹38 Cr |
Advances recoverable in cash or in kind | ₹173 Cr | ₹57 Cr | ₹42 Cr | ₹31 Cr | ₹30 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹37 Cr | ₹41 Cr | ₹32 Cr | ₹35 Cr | ₹7.55 Cr |
Total Current Assets | ₹1,156 Cr | ₹686 Cr | ₹922 Cr | ₹838 Cr | ₹859 Cr |
Net Current Assets (Including Current Investments) | ₹-761 Cr | ₹-343 Cr | ₹3.25 Cr | ₹-23 Cr | ₹147 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹9,152 Cr | ₹6,333 Cr | ₹5,628 Cr | ₹4,438 Cr | ₹3,955 Cr |
Contingent Liabilities | ₹124 Cr | ₹117 Cr | ₹125 Cr | ₹132 Cr | ₹55 Cr |
Total Debt | ₹1,507 Cr | ₹183 Cr | ₹120 Cr | - | - |
Book Value | 32.24 | 30.70 | 146.65 | 107.59 | 84.57 |
Adjusted Book Value | 32.24 | 30.70 | 29.33 | 21.52 | 16.91 |
Compare Balance Sheet of peers of JUBILANT FOODWORKS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JUBILANT FOODWORKS | ₹42,095.2 Cr | 4.9% | 3.6% | 15.5% | Stock Analytics | |
NESTLE INDIA | ₹216,757.0 Cr | 3% | -4.4% | -9.3% | Stock Analytics | |
VARUN BEVERAGES | ₹208,518.0 Cr | 7% | 3.8% | 50.1% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹116,693.0 Cr | -1.4% | -15.4% | 1.8% | Stock Analytics | |
MARICO | ₹77,605.9 Cr | 1.2% | -8.8% | 11.5% | Stock Analytics | |
HATSUN AGRO PRODUCT | ₹23,432.0 Cr | -3.2% | -7% | -5.4% | Stock Analytics |
JUBILANT FOODWORKS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JUBILANT FOODWORKS | 4.9% |
3.6% |
15.5% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses