Home > Balance Sheet > PARAG MILK FOODS

PARAG MILK FOODS
Balance Sheet

PARAG MILK FOODS is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for PARAG MILK FOODS
Please provide your vote to see the results

PARAG MILK FOODS Last 5 Year Balance Sheet History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
EQUITY AND LIABILITIES
Share Capital ₹119 Cr₹117 Cr₹95 Cr₹84 Cr₹84 Cr
    Equity - Authorised ₹200 Cr₹120 Cr₹100 Cr₹100 Cr₹100 Cr
    Equity - Issued ₹119 Cr₹117 Cr₹95 Cr₹84 Cr₹84 Cr
    Equity Paid Up ₹119 Cr₹117 Cr₹95 Cr₹84 Cr₹84 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 -₹4.69 Cr₹2.50 Cr₹0.73 Cr₹0.83 Cr
Total Reserves ₹793 Cr₹686 Cr₹456 Cr₹843 Cr₹826 Cr
    Securities Premium ₹777 Cr₹760 Cr₹584 Cr₹445 Cr₹445 Cr
    Capital Reserves -----
    Profit & Loss Account Balance ₹-0.80 Cr₹-91 Cr₹-144 Cr₹393 Cr₹376 Cr
    General Reserves ₹5.93 Cr₹5.93 Cr₹5.93 Cr₹5.93 Cr₹5.93 Cr
    Other Reserves ₹11 Cr₹11 Cr₹11 Cr₹-0.01 Cr₹-0.59 Cr
Reserve excluding Revaluation Reserve ₹793 Cr₹686 Cr₹456 Cr₹843 Cr₹826 Cr
Revaluation reserve -----
Shareholder's Funds ₹912 Cr₹808 Cr₹554 Cr₹928 Cr₹911 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹166 Cr₹179 Cr₹186 Cr₹33 Cr₹48 Cr
    Non Convertible Debentures ₹128 Cr₹150 Cr₹150 Cr--
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹65 Cr₹60 Cr₹50 Cr₹61 Cr₹76 Cr
    Term Loans - Institutions -----
    Other Secured ₹-26 Cr₹-31 Cr₹-15 Cr₹-28 Cr₹-28 Cr
Unsecured Loans ₹79 Cr₹76 Cr₹74 Cr--
    Fixed Deposits - Public -----
    Loans and advances from subsidiaries -----
    Inter Corporate Deposits (Unsecured) -----
    Foreign Currency Convertible Notes ₹79 Cr₹76 Cr₹74 Cr--
    Long Term Loan in Foreign Currency -----
    Loans - Banks -----
    Loans - Govt. -----
    Loans - Others -----
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹-3.80 Cr₹1.90 Cr₹4.00 Cr₹-3.09 Cr₹-8.83 Cr
    Deferred Tax Assets ₹45 Cr₹33 Cr₹31 Cr₹32 Cr₹48 Cr
    Deferred Tax Liability ₹42 Cr₹35 Cr₹35 Cr₹29 Cr₹39 Cr
Other Long Term Liabilities ₹26 Cr₹10 Cr₹11 Cr₹8.59 Cr₹11 Cr
Long Term Trade Payables -----
Long Term Provisions ₹3.67 Cr₹3.89 Cr₹2.83 Cr₹4.20 Cr₹4.51 Cr
Total Non-Current Liabilities ₹270 Cr₹271 Cr₹278 Cr₹43 Cr₹55 Cr
Current Liabilities -----
Trade Payables ₹217 Cr₹153 Cr₹226 Cr₹304 Cr₹294 Cr
    Sundry Creditors ₹217 Cr₹153 Cr₹226 Cr₹304 Cr₹294 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹143 Cr₹133 Cr₹96 Cr₹86 Cr₹91 Cr
    Bank Overdraft / Short term credit ---₹0.01 Cr₹0.01 Cr
    Advances received from customers ₹40 Cr₹45 Cr₹33 Cr₹0.94 Cr₹0.12 Cr
    Interest Accrued But Not Due ₹8.21 Cr₹6.09 Cr₹4.99 Cr₹1.27 Cr₹1.41 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds ₹23 Cr₹23 Cr---
    Current maturity - Others -----
    Other Liabilities ₹72 Cr₹59 Cr₹57 Cr₹84 Cr₹89 Cr
Short Term Borrowings ₹341 Cr₹302 Cr₹241 Cr₹318 Cr₹322 Cr
    Secured ST Loans repayable on Demands ₹341 Cr₹302 Cr₹241 Cr₹318 Cr₹317 Cr
    Working Capital Loans- Sec ₹312 Cr₹293 Cr₹241 Cr₹318 Cr₹317 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-312 Cr₹-293 Cr₹-241 Cr₹-318 Cr₹-312 Cr
Short Term Provisions ₹0.60 Cr₹0.62 Cr₹0.65 Cr₹0.59 Cr₹8.45 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹0.32 Cr₹0.12 Cr₹0.17 Cr₹0.11 Cr₹7.99 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹0.28 Cr₹0.51 Cr₹0.48 Cr₹0.48 Cr₹0.46 Cr
Total Current Liabilities ₹701 Cr₹588 Cr₹563 Cr₹708 Cr₹715 Cr
Total Liabilities ₹1,883 Cr₹1,668 Cr₹1,395 Cr₹1,679 Cr₹1,681 Cr
ASSETS
Gross Block ₹892 Cr₹802 Cr₹768 Cr₹728 Cr₹669 Cr
Less: Accumulated Depreciation ₹426 Cr₹366 Cr₹309 Cr₹255 Cr₹203 Cr
Less: Impairment of Assets -----
Net Block ₹466 Cr₹436 Cr₹459 Cr₹473 Cr₹466 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹69 Cr₹45 Cr₹9.60 Cr₹3.05 Cr₹7.02 Cr
Non Current Investments ₹4.63 Cr₹4.92 Cr-₹0.82 Cr₹0.55 Cr
Long Term Investment ₹4.63 Cr₹4.92 Cr-₹0.82 Cr₹0.55 Cr
    Quoted -₹4.92 Cr-₹0.82 Cr₹0.55 Cr
    Unquoted ₹4.63 Cr--₹0.00 Cr₹0.00 Cr
Long Term Loans & Advances ₹22 Cr₹16 Cr₹16 Cr₹15 Cr₹30 Cr
Other Non Current Assets ₹16 Cr₹37 Cr₹1.59 Cr₹1.18 Cr₹1.20 Cr
Total Non-Current Assets ₹578 Cr₹539 Cr₹487 Cr₹494 Cr₹504 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹615 Cr₹574 Cr₹479 Cr₹695 Cr₹633 Cr
    Raw Materials ₹10 Cr₹15 Cr₹11 Cr₹11 Cr₹10 Cr
    Work-in Progress ₹204 Cr₹171 Cr₹245 Cr₹488 Cr₹384 Cr
    Finished Goods ₹355 Cr₹331 Cr₹185 Cr₹167 Cr₹213 Cr
    Packing Materials ₹0.44 Cr₹27 Cr₹16 Cr₹14 Cr₹13 Cr
    Stores  and Spare ₹43 Cr₹25 Cr₹18 Cr₹13 Cr₹12 Cr
    Other Inventory ₹2.22 Cr₹4.47 Cr₹3.91 Cr₹1.84 Cr₹0.82 Cr
Sundry Debtors ₹244 Cr₹168 Cr₹125 Cr₹159 Cr₹303 Cr
    Debtors more than Six months ₹78 Cr₹61 Cr₹81 Cr₹104 Cr₹116 Cr
    Debtors Others ₹237 Cr₹169 Cr₹115 Cr₹154 Cr₹303 Cr
Cash and Bank ₹28 Cr₹15 Cr₹84 Cr₹19 Cr₹28 Cr
    Cash in hand ₹2.16 Cr₹2.02 Cr₹3.90 Cr₹2.67 Cr₹2.02 Cr
    Balances at Bank ₹25 Cr₹13 Cr₹80 Cr₹16 Cr₹26 Cr
    Other cash and bank balances -----
Other Current Assets ₹165 Cr₹93 Cr₹74 Cr₹81 Cr₹92 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹0.72 Cr₹0.10 Cr₹2.88 Cr₹0.01 Cr₹1.62 Cr
    Prepaid Expenses ₹53 Cr₹6.93 Cr₹1.49 Cr₹1.46 Cr₹1.57 Cr
    Other current_assets ₹111 Cr₹86 Cr₹70 Cr₹80 Cr₹89 Cr
Short Term Loans and Advances ₹253 Cr₹279 Cr₹146 Cr₹232 Cr₹120 Cr
    Advances recoverable in cash or in kind ₹237 Cr₹274 Cr₹148 Cr₹235 Cr₹122 Cr
    Advance income tax and TDS ₹25 Cr₹14 Cr₹11 Cr--
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹-8.95 Cr₹-8.95 Cr₹-13 Cr₹-2.16 Cr₹-2.12 Cr
Total Current Assets ₹1,305 Cr₹1,129 Cr₹908 Cr₹1,186 Cr₹1,177 Cr
Net Current Assets (Including Current Investments) ₹604 Cr₹540 Cr₹345 Cr₹478 Cr₹462 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹1,883 Cr₹1,668 Cr₹1,395 Cr₹1,679 Cr₹1,681 Cr
Contingent Liabilities ₹55 Cr₹59 Cr₹56 Cr₹45 Cr₹35 Cr
Total Debt ₹612 Cr₹589 Cr₹518 Cr₹381 Cr₹400 Cr
Book Value -68.5357.93110.49108.45
Adjusted Book Value 76.5268.5357.93110.49108.45

Compare Balance Sheet of peers of PARAG MILK FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PARAG MILK FOODS ₹2,201.1 Cr -7% -10.9% -22.5% Stock Analytics
VARUN BEVERAGES ₹211,006.0 Cr -0.7% 1.6% 21.5% Stock Analytics
NESTLE INDIA ₹207,342.0 Cr -0.5% -5.1% -13.7% Stock Analytics
BRITANNIA INDUSTRIES ₹114,811.0 Cr -0.3% -5% -6.2% Stock Analytics
MARICO ₹81,866.0 Cr -1.4% 0.6% 20.1% Stock Analytics
JUBILANT FOODWORKS ₹46,430.0 Cr 3.6% 8.9% 24.6% Stock Analytics


PARAG MILK FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PARAG MILK FOODS

-7%

-10.9%

-22.5%

SENSEX

-2.1%

-2%

11.3%


You may also like the below Video Courses