SOM DISTILLERIES BREWERIES & WINERIES
|
SOM DISTILLERIES BREWERIES & WINERIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹39 Cr | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹32 Cr |
Equity - Authorised | ₹50 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹35 Cr |
Equity - Issued | ₹39 Cr | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹32 Cr |
Equity Paid Up | ₹39 Cr | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹32 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
Share Warrants & Outstandings | ₹32 Cr | - | - | - | - |
Total Reserves | ₹491 Cr | ₹338 Cr | ₹255 Cr | ₹249 Cr | ₹287 Cr |
Securities Premium | ₹250 Cr | ₹183 Cr | ₹157 Cr | ₹142 Cr | ₹142 Cr |
Capital Reserves | ₹0.39 Cr | ₹0.39 Cr | ₹0.39 Cr | ₹0.39 Cr | ₹0.39 Cr |
Profit & Loss Account Balance | ₹241 Cr | ₹155 Cr | ₹97 Cr | ₹107 Cr | ₹145 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹0.29 Cr | ₹0.26 Cr | ₹0.15 Cr | - | - |
Reserve excluding Revaluation Reserve | ₹491 Cr | ₹338 Cr | ₹255 Cr | ₹249 Cr | ₹287 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹562 Cr | ₹375 Cr | ₹290 Cr | ₹282 Cr | ₹320 Cr |
Minority Interest | ₹31 Cr | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹27 Cr | ₹50 Cr | ₹53 Cr | ₹65 Cr | ₹73 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹51 Cr | ₹73 Cr | ₹72 Cr | ₹93 Cr | ₹91 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-24 Cr | ₹-22 Cr | ₹-19 Cr | ₹-28 Cr | ₹-18 Cr |
Unsecured Loans | ₹72 Cr | ₹109 Cr | ₹58 Cr | ₹58 Cr | ₹71 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 | ₹72 Cr | ₹109 Cr | ₹58 Cr | ₹59 Cr | ₹71 Cr |
Other Unsecured Loan | - | - | - | ₹-1.19 Cr | - |
Deferred Tax Assets / Liabilities | ₹28 Cr | ₹11 Cr | ₹1.07 Cr | ₹6.81 Cr | ₹10 Cr |
Deferred Tax Assets | ₹22 Cr | ₹30 Cr | ₹40 Cr | ₹29 Cr | ₹14 Cr |
Deferred Tax Liability | ₹50 Cr | ₹41 Cr | ₹42 Cr | ₹36 Cr | ₹24 Cr |
Other Long Term Liabilities | ₹20 Cr | ₹48 Cr | ₹4.74 Cr | ₹3.46 Cr | ₹1.09 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.42 Cr | ₹0.32 Cr | ₹0.24 Cr | - | - |
Total Non-Current Liabilities | ₹148 Cr | ₹219 Cr | ₹117 Cr | ₹133 Cr | ₹156 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹119 Cr | ₹110 Cr | ₹69 Cr | ₹89 Cr | ₹87 Cr |
Sundry Creditors | ₹119 Cr | ₹110 Cr | ₹69 Cr | ₹89 Cr | ₹87 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹263 Cr | ₹146 Cr | ₹156 Cr | ₹151 Cr | ₹139 Cr |
Bank Overdraft / Short term credit | ₹31 Cr | ₹6.44 Cr | ₹3.86 Cr | ₹1.48 Cr | ₹1.83 Cr |
Advances received from customers | - | ₹8.57 Cr | ₹7.15 Cr | ₹3.87 Cr | ₹8.15 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹232 Cr | ₹131 Cr | ₹145 Cr | ₹146 Cr | ₹129 Cr |
Short Term Borrowings | ₹43 Cr | ₹60 Cr | ₹67 Cr | ₹55 Cr | ₹54 Cr |
Secured ST Loans repayable on Demands | ₹43 Cr | ₹60 Cr | ₹67 Cr | ₹55 Cr | ₹54 Cr |
Working Capital Loans- Sec | ₹43 Cr | ₹60 Cr | ₹67 Cr | ₹55 Cr | ₹54 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-43 Cr | ₹-60 Cr | ₹-67 Cr | ₹-55 Cr | ₹-54 Cr |
Short Term Provisions | ₹3.32 Cr | ₹0.89 Cr | ₹0.77 Cr | ₹1.24 Cr | ₹0.82 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | ₹0.14 Cr |
Provision for post retirement benefits | - | - | - | ₹1.24 Cr | ₹0.68 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.32 Cr | ₹0.89 Cr | ₹0.77 Cr | - | - |
Total Current Liabilities | ₹428 Cr | ₹317 Cr | ₹293 Cr | ₹296 Cr | ₹281 Cr |
Total Liabilities | ₹1,169 Cr | ₹912 Cr | ₹699 Cr | ₹712 Cr | ₹757 Cr |
ASSETS | |||||
Gross Block | ₹640 Cr | ₹505 Cr | ₹503 Cr | ₹496 Cr | ₹340 Cr |
Less: Accumulated Depreciation | ₹136 Cr | ₹114 Cr | ₹97 Cr | ₹81 Cr | ₹68 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹505 Cr | ₹391 Cr | ₹406 Cr | ₹414 Cr | ₹272 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹68 Cr | ₹97 Cr | - | ₹2.18 Cr | ₹142 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹41 Cr | ₹34 Cr | ₹25 Cr | ₹26 Cr | ₹19 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹614 Cr | ₹522 Cr | ₹431 Cr | ₹442 Cr | ₹433 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹182 Cr | ₹135 Cr | ₹85 Cr | ₹68 Cr | ₹104 Cr |
Raw Materials | ₹15 Cr | ₹21 Cr | ₹13 Cr | ₹9.22 Cr | ₹18 Cr |
Work-in Progress | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹9.44 Cr | ₹9.57 Cr |
Finished Goods | ₹57 Cr | ₹43 Cr | ₹26 Cr | ₹22 Cr | ₹23 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹93 Cr | ₹56 Cr | ₹32 Cr | ₹28 Cr | ₹53 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹238 Cr | ₹142 Cr | ₹116 Cr | ₹131 Cr | ₹130 Cr |
Debtors more than Six months | ₹9.78 Cr | ₹5.85 Cr | ₹3.83 Cr | ₹3.68 Cr | ₹5.14 Cr |
Debtors Others | ₹228 Cr | ₹136 Cr | ₹112 Cr | ₹128 Cr | ₹125 Cr |
Cash and Bank | ₹13 Cr | ₹13 Cr | ₹9.49 Cr | ₹14 Cr | ₹22 Cr |
Cash in hand | ₹3.08 Cr | ₹2.24 Cr | ₹0.41 Cr | ₹5.79 Cr | ₹2.21 Cr |
Balances at Bank | ₹10 Cr | ₹10 Cr | ₹9.08 Cr | ₹8.68 Cr | ₹20 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹27 Cr | ₹29 Cr | ₹19 Cr | ₹13 Cr | ₹13 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹22 Cr | ₹26 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
Other current_assets | ₹4.67 Cr | ₹3.21 Cr | ₹3.14 Cr | - | - |
Short Term Loans and Advances | ₹95 Cr | ₹70 Cr | ₹40 Cr | ₹42 Cr | ₹55 Cr |
Advances recoverable in cash or in kind | ₹80 Cr | ₹61 Cr | ₹37 Cr | ₹37 Cr | ₹55 Cr |
Advance income tax and TDS | - | - | - | ₹5.51 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹15 Cr | ₹9.62 Cr | ₹2.30 Cr | - | - |
Total Current Assets | ₹556 Cr | ₹389 Cr | ₹268 Cr | ₹269 Cr | ₹324 Cr |
Net Current Assets (Including Current Investments) | ₹127 Cr | ₹72 Cr | ₹-24 Cr | ₹-27 Cr | ₹43 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,169 Cr | ₹912 Cr | ₹699 Cr | ₹712 Cr | ₹757 Cr |
Contingent Liabilities | ₹68 Cr | ₹62 Cr | ₹54 Cr | ₹134 Cr | ₹110 Cr |
Total Debt | ₹166 Cr | ₹242 Cr | ₹197 Cr | ₹208 Cr | ₹222 Cr |
Book Value | - | 50.89 | 41.38 | 43.36 | 98.45 |
Adjusted Book Value | 27.17 | 20.26 | 16.47 | 17.08 | 19.39 |
Compare Balance Sheet of peers of SOM DISTILLERIES BREWERIES & WINERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SOM DISTILLERIES BREWERIES & WINERIES | ₹1,974.4 Cr | 1.4% | -9.6% | -17.6% | Stock Analytics | |
UNITED SPIRITS | ₹104,473.0 Cr | -0.9% | -6.2% | 38.9% | Stock Analytics | |
UNITED BREWERIES | ₹50,809.4 Cr | -0.5% | -8.7% | 20% | Stock Analytics | |
RADICO KHAITAN | ₹32,093.2 Cr | 7.1% | 18.3% | 96.4% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹5,621.8 Cr | 6.1% | 2.1% | 37.2% | Stock Analytics | |
SULA VINEYARDS | ₹3,546.5 Cr | 2.7% | -8% | -9.7% | Stock Analytics |
SOM DISTILLERIES BREWERIES & WINERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SOM DISTILLERIES BREWERIES & WINERIES | 1.4% |
-9.6% |
-17.6% |
SENSEX | -1.5% |
-4.5% |
23.3% |
You may also like the below Video Courses