PARAG MILK FOODS
|
PARAG MILK FOODS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
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 | - | 68.53 | 57.93 | 110.49 | 108.45 |
Adjusted Book Value | 76.52 | 68.53 | 57.93 | 110.49 | 108.45 |
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