SARVESHWAR FOODS
|
SARVESHWAR FOODS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹120 Cr | ₹51 Cr | ₹47 Cr | ₹47 Cr | ₹47 Cr |
Equity - Authorised | ₹120 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Equity - Issued | ₹98 Cr | ₹29 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity Paid Up | ₹98 Cr | ₹29 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | ₹7.43 Cr | - | - | - |
Total Reserves | ₹133 Cr | ₹155 Cr | ₹116 Cr | ₹113 Cr | ₹112 Cr |
Securities Premium | ₹36 Cr | ₹75 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹95 Cr | ₹79 Cr | ₹71 Cr | ₹69 Cr | ₹68 Cr |
General Reserves | ₹2.02 Cr | ₹1.61 Cr | ₹1.40 Cr | ₹1.23 Cr | ₹1.07 Cr |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹133 Cr | ₹155 Cr | ₹116 Cr | ₹113 Cr | ₹112 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹253 Cr | ₹214 Cr | ₹163 Cr | ₹160 Cr | ₹159 Cr |
Minority Interest | ₹0.25 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.21 Cr | ₹0.21 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹92 Cr | ₹40 Cr | ₹49 Cr | ₹39 Cr | ₹0.10 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹101 Cr | ₹49 Cr | ₹59 Cr | ₹39 Cr | ₹0.22 Cr |
Term Loans - Institutions | ₹4.67 Cr | - | - | - | - |
Other Secured | ₹-14 Cr | ₹-9.22 Cr | ₹-9.52 Cr | ₹-0.14 Cr | ₹-0.12 Cr |
Unsecured Loans | ₹0.11 Cr | ₹4.26 Cr | ₹1.93 Cr | ₹1.36 Cr | ₹0.91 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹0.11 Cr | ₹4.26 Cr | ₹1.93 Cr | ₹1.36 Cr | ₹0.91 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-0.76 Cr | ₹-0.96 Cr | ₹-0.53 Cr | ₹-0.38 Cr | ₹-0.61 Cr |
Deferred Tax Assets | ₹0.76 Cr | ₹0.96 Cr | ₹0.53 Cr | ₹0.38 Cr | ₹0.61 Cr |
Deferred Tax Liability | - | - | - | - | - |
Other Long Term Liabilities | ₹0.92 Cr | ₹0.88 Cr | ₹0.85 Cr | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.15 Cr | ₹0.08 Cr | - | - | - |
Total Non-Current Liabilities | ₹92 Cr | ₹44 Cr | ₹51 Cr | ₹40 Cr | ₹0.41 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹152 Cr | ₹29 Cr | ₹66 Cr | ₹50 Cr | ₹38 Cr |
Sundry Creditors | ₹152 Cr | ₹29 Cr | ₹66 Cr | ₹50 Cr | ₹38 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹99 Cr | ₹27 Cr | ₹17 Cr | ₹3.02 Cr | ₹9.67 Cr |
Bank Overdraft / Short term credit | - | ₹5.45 Cr | ₹5.44 Cr | - | - |
Advances received from customers | ₹79 Cr | ₹14 Cr | ₹5.05 Cr | ₹0.67 Cr | ₹5.34 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹20 Cr | ₹7.04 Cr | ₹6.80 Cr | ₹2.34 Cr | ₹4.33 Cr |
Short Term Borrowings | ₹191 Cr | ₹243 Cr | ₹214 Cr | ₹226 Cr | ₹220 Cr |
Secured ST Loans repayable on Demands | ₹191 Cr | ₹243 Cr | ₹214 Cr | ₹226 Cr | ₹220 Cr |
Working Capital Loans- Sec | ₹181 Cr | ₹234 Cr | ₹203 Cr | ₹205 Cr | ₹202 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-181 Cr | ₹-234 Cr | ₹-203 Cr | ₹-205 Cr | ₹-202 Cr |
Short Term Provisions | ₹3.09 Cr | ₹2.51 Cr | ₹1.51 Cr | ₹1.61 Cr | ₹0.02 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹3.07 Cr | ₹2.51 Cr | ₹1.51 Cr | ₹1.61 Cr | ₹0.02 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.02 Cr | ₹0.01 Cr | - | - | - |
Total Current Liabilities | ₹445 Cr | ₹301 Cr | ₹299 Cr | ₹280 Cr | ₹268 Cr |
Total Liabilities | ₹790 Cr | ₹559 Cr | ₹513 Cr | ₹480 Cr | ₹428 Cr |
ASSETS | |||||
Gross Block | ₹40 Cr | ₹39 Cr | ₹39 Cr | ₹38 Cr | ₹38 Cr |
Less: Accumulated Depreciation | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹18 Cr | ₹16 Cr |
Less: Impairment of Assets | - | ₹1.20 Cr | - | - | - |
Net Block | ₹16 Cr | ₹16 Cr | ₹19 Cr | ₹20 Cr | ₹22 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹0.66 Cr | ₹1.22 Cr | ₹1.34 Cr | ₹4.17 Cr | - |
Long Term Investment | ₹0.66 Cr | ₹1.22 Cr | ₹1.34 Cr | ₹4.17 Cr | - |
Quoted | - | - | - | - | - |
Unquoted | ₹0.66 Cr | ₹1.22 Cr | ₹1.34 Cr | ₹4.17 Cr | - |
Long Term Loans & Advances | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.09 Cr |
Other Non Current Assets | - | ₹0.08 Cr | ₹0.33 Cr | ₹0.23 Cr | ₹0.33 Cr |
Total Non-Current Assets | ₹16 Cr | ₹18 Cr | ₹20 Cr | ₹25 Cr | ₹22 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹359 Cr | ₹273 Cr | ₹221 Cr | ₹244 Cr | ₹193 Cr |
Raw Materials | ₹16 Cr | ₹2.14 Cr | ₹16 Cr | ₹7.03 Cr | ₹15 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹343 Cr | ₹271 Cr | ₹205 Cr | ₹237 Cr | ₹178 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹188 Cr | ₹176 Cr | ₹218 Cr | ₹202 Cr | ₹196 Cr |
Debtors more than Six months | ₹33 Cr | ₹35 Cr | ₹48 Cr | ₹23 Cr | ₹27 Cr |
Debtors Others | ₹154 Cr | ₹141 Cr | ₹171 Cr | ₹178 Cr | ₹169 Cr |
Cash and Bank | ₹0.26 Cr | ₹0.19 Cr | ₹0.39 Cr | ₹0.75 Cr | ₹1.65 Cr |
Cash in hand | ₹0.19 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.34 Cr | ₹0.31 Cr |
Balances at Bank | ₹0.07 Cr | ₹0.02 Cr | ₹0.21 Cr | ₹0.41 Cr | ₹1.35 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.58 Cr | ₹2.10 Cr | ₹2.31 Cr | ₹6.57 Cr | ₹4.79 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.41 Cr | ₹1.95 Cr | ₹2.05 Cr | ₹4.10 Cr | ₹2.79 Cr |
Prepaid Expenses | ₹0.10 Cr | ₹0.09 Cr | ₹0.20 Cr | ₹0.33 Cr | ₹0.22 Cr |
Other current_assets | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹2.14 Cr | ₹1.78 Cr |
Short Term Loans and Advances | ₹227 Cr | ₹90 Cr | ₹51 Cr | ₹1.81 Cr | ₹11 Cr |
Advances recoverable in cash or in kind | ₹215 Cr | ₹82 Cr | ₹43 Cr | ₹0.87 Cr | ₹10 Cr |
Advance income tax and TDS | - | - | - | - | ₹0.27 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹12 Cr | ₹8.48 Cr | ₹7.82 Cr | ₹0.94 Cr | ₹0.73 Cr |
Total Current Assets | ₹774 Cr | ₹542 Cr | ₹493 Cr | ₹455 Cr | ₹406 Cr |
Net Current Assets (Including Current Investments) | ₹329 Cr | ₹241 Cr | ₹194 Cr | ₹175 Cr | ₹138 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹790 Cr | ₹559 Cr | ₹513 Cr | ₹480 Cr | ₹428 Cr |
Contingent Liabilities | - | ₹10,265 Cr | ₹10,265 Cr | - | - |
Total Debt | ₹297 Cr | ₹287 Cr | ₹265 Cr | ₹266 Cr | ₹221 Cr |
Book Value | 2.36 | 63.58 | 57.30 | 56.18 | 55.77 |
Adjusted Book Value | 2.36 | 2.12 | 1.91 | 1.87 | 1.86 |
Compare Balance Sheet of peers of SARVESHWAR FOODS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SARVESHWAR FOODS | ₹918.1 Cr | -3.7% | 3.8% | 76.5% | 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 |
SARVESHWAR FOODS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SARVESHWAR FOODS | -3.7% |
3.8% |
76.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses