SAPPHIRE FOODS INDIA
|
SAPPHIRE FOODS INDIA Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr | ₹50 Cr |
Equity - Authorised | ₹467 Cr | ₹467 Cr | ₹432 Cr | ₹183 Cr | ₹183 Cr |
Equity - Issued | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr | ₹50 Cr |
Equity Paid Up | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr | ₹50 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 | ₹37 Cr | ₹22 Cr | ₹5.61 Cr | ₹19 Cr | ₹11 Cr |
Total Reserves | ₹1,238 Cr | ₹1,170 Cr | ₹938 Cr | ₹408 Cr | ₹463 Cr |
Securities Premium | ₹1,441 Cr | ₹1,431 Cr | ₹1,431 Cr | ₹925 Cr | ₹877 Cr |
Capital Reserves | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
Profit & Loss Account Balance | ₹-216 Cr | ₹-267 Cr | ₹-500 Cr | ₹-545 Cr | ₹-446 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹-23 Cr | ₹-29 Cr | ₹-28 Cr | ₹-6.94 Cr | ₹-3.35 Cr |
Reserve excluding Revaluation Reserve | ₹1,238 Cr | ₹1,170 Cr | ₹938 Cr | ₹408 Cr | ₹463 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,339 Cr | ₹1,256 Cr | ₹1,007 Cr | ₹480 Cr | ₹524 Cr |
Minority Interest | ₹0.67 Cr | ₹-2.03 Cr | ₹-1.70 Cr | ₹-1.17 Cr | ₹0.25 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹13 Cr | ₹21 Cr | ₹42 Cr | ₹49 Cr | ₹54 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹21 Cr | ₹42 Cr | ₹60 Cr | ₹53 Cr | ₹66 Cr |
Term Loans - Institutions | - | - | ₹0.40 Cr | ₹19 Cr | - |
Other Secured | ₹-7.92 Cr | ₹-21 Cr | ₹-18 Cr | ₹-24 Cr | ₹-12 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 | ₹-109 Cr | ₹-118 Cr | ₹8.73 Cr | ₹11 Cr | ₹12 Cr |
Deferred Tax Assets | ₹136 Cr | ₹147 Cr | ₹221 Cr | ₹84 Cr | ₹55 Cr |
Deferred Tax Liability | ₹26 Cr | ₹28 Cr | ₹230 Cr | ₹94 Cr | ₹66 Cr |
Other Long Term Liabilities | ₹1,025 Cr | ₹771 Cr | ₹650 Cr | ₹491 Cr | ₹503 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹9.88 Cr | ₹8.81 Cr |
Total Non-Current Liabilities | ₹943 Cr | ₹684 Cr | ₹711 Cr | ₹560 Cr | ₹577 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹231 Cr | ₹217 Cr | ₹199 Cr | ₹144 Cr | ₹131 Cr |
Sundry Creditors | ₹231 Cr | ₹217 Cr | ₹199 Cr | ₹144 Cr | ₹131 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹199 Cr | ₹307 Cr | ₹241 Cr | ₹157 Cr | ₹137 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹7.37 Cr | ₹0.08 Cr | ₹0.36 Cr | ₹0.34 Cr | ₹0.32 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.46 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹192 Cr | ₹307 Cr | ₹240 Cr | ₹156 Cr | ₹136 Cr |
Short Term Borrowings | ₹6.54 Cr | ₹2.75 Cr | ₹0.92 Cr | ₹3.03 Cr | ₹5.15 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹6.54 Cr | ₹2.75 Cr | ₹0.92 Cr | ₹3.03 Cr | ₹5.15 Cr |
Short Term Provisions | ₹7.69 Cr | ₹6.96 Cr | ₹6.60 Cr | ₹6.44 Cr | ₹6.25 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹7.69 Cr | ₹6.96 Cr | ₹6.60 Cr | ₹6.44 Cr | ₹6.25 Cr |
Total Current Liabilities | ₹444 Cr | ₹534 Cr | ₹447 Cr | ₹310 Cr | ₹279 Cr |
Total Liabilities | ₹2,727 Cr | ₹2,472 Cr | ₹2,164 Cr | ₹1,349 Cr | ₹1,381 Cr |
ASSETS | |||||
Gross Block | ₹3,036 Cr | ₹2,427 Cr | ₹2,031 Cr | ₹1,544 Cr | ₹1,621 Cr |
Less: Accumulated Depreciation | ₹858 Cr | ₹638 Cr | ₹626 Cr | ₹353 Cr | ₹368 Cr |
Less: Impairment of Assets | - | - | ₹15 Cr | ₹106 Cr | ₹92 Cr |
Net Block | ₹2,178 Cr | ₹1,789 Cr | ₹1,390 Cr | ₹1,084 Cr | ₹1,161 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹67 Cr | ₹55 Cr | ₹32 Cr | ₹21 Cr | ₹18 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹118 Cr | ₹132 Cr | ₹113 Cr | ₹91 Cr | ₹82 Cr |
Other Non Current Assets | ₹0.37 Cr | ₹1.91 Cr | ₹38 Cr | ₹0.02 Cr | ₹0.05 Cr |
Total Non-Current Assets | ₹2,364 Cr | ₹1,979 Cr | ₹1,573 Cr | ₹1,205 Cr | ₹1,264 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹66 Cr | ₹153 Cr | ₹27 Cr | ₹16 Cr |
Quoted | - | ₹66 Cr | ₹153 Cr | ₹27 Cr | - |
Unquoted | - | - | - | - | ₹16 Cr |
Inventories | ₹97 Cr | ₹99 Cr | ₹65 Cr | ₹47 Cr | ₹44 Cr |
Raw Materials | ₹65 Cr | ₹73 Cr | ₹46 Cr | ₹34 Cr | ₹34 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | ₹10 Cr | ₹8.46 Cr | ₹6.93 Cr | ₹3.80 Cr | ₹4.74 Cr |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹22 Cr | ₹18 Cr | ₹13 Cr | ₹9.84 Cr | ₹6.00 Cr |
Sundry Debtors | ₹34 Cr | ₹18 Cr | ₹14 Cr | ₹7.78 Cr | ₹4.61 Cr |
Debtors more than Six months | - | ₹0.01 Cr | ₹0.14 Cr | ₹0.54 Cr | - |
Debtors Others | ₹34 Cr | ₹18 Cr | ₹14 Cr | ₹7.25 Cr | ₹5.00 Cr |
Cash and Bank | ₹168 Cr | ₹220 Cr | ₹255 Cr | ₹50 Cr | ₹39 Cr |
Cash in hand | ₹8.84 Cr | ₹5.54 Cr | ₹4.66 Cr | ₹3.74 Cr | ₹3.01 Cr |
Balances at Bank | ₹159 Cr | ₹215 Cr | ₹250 Cr | ₹46 Cr | ₹36 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹13 Cr | ₹44 Cr | ₹72 Cr | ₹4.41 Cr | ₹3.76 Cr |
Interest accrued on Investments | ₹4.61 Cr | ₹6.13 Cr | ₹4.43 Cr | ₹0.17 Cr | ₹0.26 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹6.80 Cr | ₹4.79 Cr | ₹5.21 Cr | ₹2.67 Cr | ₹1.47 Cr |
Other current_assets | ₹1.10 Cr | ₹34 Cr | ₹63 Cr | ₹1.57 Cr | ₹2.04 Cr |
Short Term Loans and Advances | ₹52 Cr | ₹45 Cr | ₹32 Cr | ₹7.24 Cr | ₹9.27 Cr |
Advances recoverable in cash or in kind | ₹13 Cr | ₹19 Cr | ₹15 Cr | ₹4.00 Cr | ₹5.19 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹39 Cr | ₹26 Cr | ₹17 Cr | ₹3.24 Cr | ₹4.08 Cr |
Total Current Assets | ₹363 Cr | ₹493 Cr | ₹591 Cr | ₹144 Cr | ₹117 Cr |
Net Current Assets (Including Current Investments) | ₹-81 Cr | ₹-41 Cr | ₹143 Cr | ₹-167 Cr | ₹-162 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹2,727 Cr | ₹2,472 Cr | ₹2,164 Cr | ₹1,349 Cr | ₹1,381 Cr |
Contingent Liabilities | ₹45 Cr | ₹40 Cr | ₹20 Cr | ₹24 Cr | ₹27 Cr |
Total Debt | ₹28 Cr | ₹44 Cr | ₹61 Cr | ₹76 Cr | ₹71 Cr |
Book Value | - | 194.16 | 157.62 | 87.37 | 102.17 |
Adjusted Book Value | 204.41 | 194.16 | 157.62 | 87.37 | 102.17 |
Compare Balance Sheet of peers of SAPPHIRE FOODS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAPPHIRE FOODS INDIA | ₹9,284.0 Cr | -1.8% | -15.3% | 1.1% | Stock Analytics | |
NESTLE INDIA | ₹223,014.0 Cr | 6.4% | 5.1% | -11% | Stock Analytics | |
VARUN BEVERAGES | ₹181,486.0 Cr | 2.2% | -17.2% | 8.1% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹123,505.0 Cr | -0.9% | 7.1% | -0.2% | Stock Analytics | |
MARICO | ₹86,872.4 Cr | 2.3% | 2.7% | 28.5% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,443.2 Cr | 10.3% | -6.9% | 35% | Stock Analytics |
SAPPHIRE FOODS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAPPHIRE FOODS INDIA | -1.8% |
-15.3% |
1.1% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses