PICCADILY AGRO INDUSTRIES
|
PICCADILY AGRO INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹94 Cr | ₹94 Cr | ₹95 Cr | ₹95 Cr | ₹95 Cr |
| Equity - Authorised | ₹110 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr |
| Equity - Issued | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹94 Cr |
| Equity Paid Up | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹94 Cr | ₹94 Cr |
| Equity Shares Forfeited | - | - | ₹0.32 Cr | ₹0.32 Cr | ₹0.32 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹26 Cr | - | - | - | - |
| Total Reserves | ₹559 Cr | ₹245 Cr | ₹137 Cr | ₹112 Cr | ₹91 Cr |
| Securities Premium | ₹0.97 Cr | ₹0.97 Cr | ₹0.97 Cr | ₹0.97 Cr | ₹0.97 Cr |
| Capital Reserves | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Profit & Loss Account Balance | ₹327 Cr | ₹224 Cr | ₹116 Cr | ₹91 Cr | ₹70 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹212 Cr | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹559 Cr | ₹245 Cr | ₹137 Cr | ₹112 Cr | ₹91 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹680 Cr | ₹340 Cr | ₹232 Cr | ₹207 Cr | ₹185 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹142 Cr | ₹59 Cr | ₹52 Cr | ₹26 Cr | ₹29 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹134 Cr | ₹44 Cr | ₹31 Cr | - | ₹9.60 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹8.28 Cr | ₹15 Cr | ₹21 Cr | ₹26 Cr | ₹20 Cr |
| 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 | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
| Deferred Tax Assets | ₹1.23 Cr | ₹0.78 Cr | ₹0.89 Cr | ₹0.85 Cr | ₹0.83 Cr |
| Deferred Tax Liability | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr |
| Other Long Term Liabilities | ₹5.94 Cr | ₹18 Cr | ₹6.83 Cr | ₹7.93 Cr | ₹0.68 Cr |
| Long Term Trade Payables | - | - | ₹2.08 Cr | ₹2.75 Cr | - |
| Long Term Provisions | ₹1.63 Cr | ₹1.06 Cr | ₹0.99 Cr | ₹0.81 Cr | ₹0.75 Cr |
| Total Non-Current Liabilities | ₹166 Cr | ₹94 Cr | ₹75 Cr | ₹51 Cr | ₹45 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹54 Cr | ₹111 Cr | ₹133 Cr | ₹116 Cr | ₹144 Cr |
| Sundry Creditors | ₹54 Cr | ₹111 Cr | ₹133 Cr | ₹116 Cr | ₹144 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹77 Cr | ₹75 Cr | ₹52 Cr | ₹55 Cr | ₹52 Cr |
| Bank Overdraft / Short term credit | ₹0.03 Cr | - | - | - | - |
| Advances received from customers | ₹27 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr | ₹12 Cr |
| Interest Accrued But Not Due | ₹4.73 Cr | ₹0.04 Cr | ₹0.69 Cr | ₹0.03 Cr | ₹0.45 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹46 Cr | ₹57 Cr | ₹35 Cr | ₹39 Cr | ₹40 Cr |
| Short Term Borrowings | ₹147 Cr | ₹93 Cr | ₹94 Cr | ₹94 Cr | ₹77 Cr |
| Secured ST Loans repayable on Demands | ₹147 Cr | ₹93 Cr | ₹94 Cr | ₹94 Cr | ₹77 Cr |
| Working Capital Loans- Sec | ₹147 Cr | ₹93 Cr | ₹94 Cr | ₹94 Cr | ₹77 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-147 Cr | ₹-93 Cr | ₹-94 Cr | ₹-94 Cr | ₹-77 Cr |
| Short Term Provisions | ₹37 Cr | ₹33 Cr | ₹9.41 Cr | ₹11 Cr | ₹7.25 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹35 Cr | ₹33 Cr | ₹9.41 Cr | ₹11 Cr | ₹7.25 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.77 Cr | - | - | - | - |
| Total Current Liabilities | ₹315 Cr | ₹312 Cr | ₹288 Cr | ₹276 Cr | ₹281 Cr |
| Total Liabilities | ₹1,161 Cr | ₹746 Cr | ₹595 Cr | ₹533 Cr | ₹511 Cr |
| ASSETS | |||||
| Gross Block | ₹510 Cr | ₹426 Cr | ₹386 Cr | ₹320 Cr | ₹297 Cr |
| Less: Accumulated Depreciation | ₹228 Cr | ₹208 Cr | ₹191 Cr | ₹176 Cr | ₹161 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹282 Cr | ₹218 Cr | ₹195 Cr | ₹144 Cr | ₹135 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹201 Cr | ₹42 Cr | ₹32 Cr | ₹52 Cr | ₹46 Cr |
| Non Current Investments | ₹60 Cr | ₹61 Cr | ₹61 Cr | ₹59 Cr | ₹62 Cr |
| Long Term Investment | ₹60 Cr | ₹61 Cr | ₹61 Cr | ₹59 Cr | ₹62 Cr |
| Quoted | ₹17 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr |
| Unquoted | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr |
| Long Term Loans & Advances | ₹50 Cr | ₹18 Cr | ₹9.18 Cr | ₹1.16 Cr | ₹4.15 Cr |
| Other Non Current Assets | - | - | - | - | - |
| Total Non-Current Assets | ₹593 Cr | ₹338 Cr | ₹297 Cr | ₹257 Cr | ₹248 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹303 Cr | ₹196 Cr | ₹191 Cr | ₹174 Cr | ₹178 Cr |
| Raw Materials | ₹10 Cr | ₹1.81 Cr | ₹5.13 Cr | ₹2.19 Cr | ₹3.45 Cr |
| Work-in Progress | ₹165 Cr | ₹68 Cr | ₹63 Cr | ₹52 Cr | ₹39 Cr |
| Finished Goods | ₹108 Cr | ₹117 Cr | ₹114 Cr | ₹114 Cr | ₹132 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹20 Cr | ₹9.81 Cr | ₹8.63 Cr | ₹5.62 Cr | ₹4.26 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹137 Cr | ₹137 Cr | ₹69 Cr | ₹50 Cr | ₹51 Cr |
| Debtors more than Six months | ₹23 Cr | ₹22 Cr | ₹25 Cr | ₹18 Cr | ₹3.94 Cr |
| Debtors Others | ₹113 Cr | ₹114 Cr | ₹45 Cr | ₹32 Cr | ₹47 Cr |
| Cash and Bank | ₹48 Cr | ₹19 Cr | ₹6.14 Cr | ₹8.63 Cr | ₹20 Cr |
| Cash in hand | ₹0.24 Cr | ₹0.24 Cr | ₹0.46 Cr | ₹0.40 Cr | ₹0.45 Cr |
| Balances at Bank | ₹47 Cr | ₹18 Cr | ₹5.68 Cr | ₹7.82 Cr | ₹15 Cr |
| Other cash and bank balances | - | - | - | ₹0.41 Cr | ₹4.10 Cr |
| Other Current Assets | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹17 Cr | ₹2.33 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹9.36 Cr | ₹8.80 Cr | ₹3.80 Cr | ₹2.58 Cr | ₹1.18 Cr |
| Other current_assets | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹15 Cr | ₹1.15 Cr |
| Short Term Loans and Advances | ₹54 Cr | ₹31 Cr | ₹11 Cr | ₹27 Cr | ₹13 Cr |
| Advances recoverable in cash or in kind | ₹12 Cr | ₹21 Cr | ₹6.84 Cr | ₹21 Cr | ₹9.63 Cr |
| Advance income tax and TDS | ₹17 Cr | ₹6.81 Cr | ₹2.02 Cr | ₹4.64 Cr | ₹2.12 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹25 Cr | ₹3.23 Cr | ₹1.76 Cr | ₹0.95 Cr | ₹0.91 Cr |
| Total Current Assets | ₹568 Cr | ₹408 Cr | ₹297 Cr | ₹277 Cr | ₹263 Cr |
| Net Current Assets (Including Current Investments) | ₹253 Cr | ₹95 Cr | ₹9.42 Cr | ₹0.82 Cr | ₹-17 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,161 Cr | ₹746 Cr | ₹595 Cr | ₹533 Cr | ₹511 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹308 Cr | ₹172 Cr | ₹154 Cr | ₹135 Cr | ₹125 Cr |
| Book Value | - | 36.01 | 24.51 | 21.87 | 19.61 |
| Adjusted Book Value | 69.28 | 36.01 | 24.51 | 21.87 | 19.61 |
Compare Balance Sheet of peers of PICCADILY AGRO INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PICCADILY AGRO INDUSTRIES | ₹6,367.5 Cr | -2.7% | -8% | -4% | Stock Analytics | |
| UNITED SPIRITS | ₹99,257.9 Cr | 0.4% | 3.6% | -7.8% | Stock Analytics | |
| UNITED BREWERIES | ₹48,484.0 Cr | 1.9% | 2.8% | -8.5% | Stock Analytics | |
| RADICO KHAITAN | ₹42,694.2 Cr | -3.4% | 7.6% | 43.8% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,105.7 Cr | 1.3% | 16.9% | 95.4% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,320.2 Cr | 0.3% | 8.3% | 67.3% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PICCADILY AGRO INDUSTRIES | -2.7% |
-8% |
-4% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses