SULA VINEYARDS
|
SULA VINEYARDS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Equity - Issued | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Equity Paid Up | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹1.19 Cr | ₹0.58 Cr | ₹2.57 Cr | ₹1.31 Cr | ₹1.10 Cr |
Total Reserves | ₹532 Cr | ₹515 Cr | ₹377 Cr | ₹288 Cr | ₹284 Cr |
Securities Premium | ₹321 Cr | ₹319 Cr | ₹220 Cr | ₹164 Cr | ₹162 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹207 Cr | ₹192 Cr | ₹153 Cr | ₹120 Cr | ₹118 Cr |
General Reserves | ₹3.94 Cr | ₹3.68 Cr | ₹3.60 Cr | ₹3.60 Cr | ₹3.60 Cr |
Other Reserves | - | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.03 Cr | - |
Reserve excluding Revaluation Reserve | ₹532 Cr | ₹515 Cr | ₹377 Cr | ₹288 Cr | ₹284 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹550 Cr | ₹532 Cr | ₹395 Cr | ₹305 Cr | ₹300 Cr |
Minority Interest | - | - | - | - | ₹2.40 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹52 Cr | ₹54 Cr | ₹48 Cr | ₹59 Cr | ₹78 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹83 Cr | ₹102 Cr | ₹82 Cr | ₹99 Cr | ₹98 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-31 Cr | ₹-48 Cr | ₹-34 Cr | ₹-40 Cr | ₹-20 Cr |
Unsecured Loans | - | - | ₹0.04 Cr | ₹0.23 Cr | ₹0.55 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 | - | - | - | - | ₹0.01 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | ₹0.04 Cr | ₹0.23 Cr | ₹0.54 Cr |
Deferred Tax Assets / Liabilities | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹18 Cr |
Deferred Tax Assets | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
Deferred Tax Liability | ₹34 Cr | ₹29 Cr | ₹28 Cr | ₹28 Cr | ₹31 Cr |
Other Long Term Liabilities | ₹18 Cr | ₹5.79 Cr | ₹6.24 Cr | ₹10 Cr | ₹19 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.15 Cr | - | ₹1.99 Cr | ₹9.96 Cr | ₹9.21 Cr |
Total Non-Current Liabilities | ₹91 Cr | ₹78 Cr | ₹73 Cr | ₹95 Cr | ₹125 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹84 Cr | ₹82 Cr | ₹67 Cr | ₹58 Cr | ₹85 Cr |
Sundry Creditors | ₹84 Cr | ₹82 Cr | ₹67 Cr | ₹58 Cr | ₹85 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹83 Cr | ₹94 Cr | ₹72 Cr | ₹49 Cr | ₹52 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.30 Cr | ₹0.92 Cr | ₹1.19 Cr | ₹1.04 Cr | ₹0.48 Cr |
Interest Accrued But Not Due | ₹3.11 Cr | ₹2.12 Cr | ₹1.62 Cr | ₹1.81 Cr | ₹3.21 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹79 Cr | ₹91 Cr | ₹69 Cr | ₹46 Cr | ₹48 Cr |
Short Term Borrowings | ₹217 Cr | ₹90 Cr | ₹147 Cr | ₹242 Cr | ₹269 Cr |
Secured ST Loans repayable on Demands | ₹180 Cr | ₹64 Cr | ₹129 Cr | ₹212 Cr | ₹239 Cr |
Working Capital Loans- Sec | ₹180 Cr | ₹64 Cr | ₹129 Cr | ₹167 Cr | ₹234 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-143 Cr | ₹-38 Cr | ₹-111 Cr | ₹-138 Cr | ₹-204 Cr |
Short Term Provisions | ₹93 Cr | ₹63 Cr | ₹4.18 Cr | ₹2.57 Cr | ₹0.83 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹92 Cr | ₹60 Cr | ₹1.45 Cr | ₹1.27 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.75 Cr | ₹2.22 Cr | ₹2.72 Cr | ₹1.30 Cr | ₹0.83 Cr |
Total Current Liabilities | ₹477 Cr | ₹329 Cr | ₹290 Cr | ₹352 Cr | ₹407 Cr |
Total Liabilities | ₹1,118 Cr | ₹939 Cr | ₹759 Cr | ₹752 Cr | ₹834 Cr |
ASSETS | |||||
Gross Block | ₹593 Cr | ₹550 Cr | ₹477 Cr | ₹413 Cr | ₹436 Cr |
Less: Accumulated Depreciation | ₹138 Cr | ₹137 Cr | ₹116 Cr | ₹95 Cr | ₹81 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹454 Cr | ₹413 Cr | ₹361 Cr | ₹318 Cr | ₹355 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹4.82 Cr | ₹1.91 Cr | ₹0.98 Cr | ₹0.11 Cr | ₹0.12 Cr |
Non Current Investments | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Investment | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long Term Loans & Advances | ₹11 Cr | ₹8.72 Cr | ₹7.72 Cr | ₹7.51 Cr | ₹15 Cr |
Other Non Current Assets | ₹53 Cr | ₹33 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr |
Total Non-Current Assets | ₹523 Cr | ₹457 Cr | ₹388 Cr | ₹345 Cr | ₹387 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | ₹0.08 Cr |
Quoted | - | - | - | - | ₹0.08 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹198 Cr | ₹179 Cr | ₹162 Cr | ₹144 Cr | ₹171 Cr |
Raw Materials | - | - | - | - | ₹0.57 Cr |
Work-in Progress | ₹149 Cr | ₹133 Cr | ₹120 Cr | ₹105 Cr | ₹109 Cr |
Finished Goods | ₹24 Cr | ₹24 Cr | ₹21 Cr | ₹15 Cr | ₹21 Cr |
Packing Materials | ₹11 Cr | ₹10 Cr | ₹7.81 Cr | ₹5.79 Cr | ₹6.69 Cr |
Stores  and Spare | ₹9.18 Cr | ₹6.58 Cr | ₹4.29 Cr | ₹2.72 Cr | ₹4.62 Cr |
Other Inventory | ₹4.69 Cr | ₹4.45 Cr | ₹8.65 Cr | ₹16 Cr | ₹30 Cr |
Sundry Debtors | ₹170 Cr | ₹115 Cr | ₹109 Cr | ₹124 Cr | ₹154 Cr |
Debtors more than Six months | ₹21 Cr | ₹10 Cr | ₹17 Cr | - | - |
Debtors Others | ₹154 Cr | ₹113 Cr | ₹100 Cr | ₹127 Cr | ₹157 Cr |
Cash and Bank | ₹105 Cr | ₹34 Cr | ₹20 Cr | ₹52 Cr | ₹40 Cr |
Cash in hand | ₹0.07 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.07 Cr |
Balances at Bank | ₹105 Cr | ₹34 Cr | ₹20 Cr | ₹52 Cr | ₹40 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹23 Cr | ₹87 Cr | ₹76 Cr | ₹81 Cr | ₹67 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.02 Cr | ₹0.09 Cr | ₹0.22 Cr | ₹0.37 Cr | ₹0.17 Cr |
Prepaid Expenses | ₹2.98 Cr | ₹2.91 Cr | ₹2.39 Cr | ₹2.61 Cr | ₹2.52 Cr |
Other current_assets | ₹20 Cr | ₹84 Cr | ₹73 Cr | ₹79 Cr | ₹64 Cr |
Short Term Loans and Advances | ₹99 Cr | ₹68 Cr | ₹3.40 Cr | ₹6.15 Cr | ₹15 Cr |
Advances recoverable in cash or in kind | ₹3.35 Cr | ₹2.75 Cr | ₹13 Cr | ₹16 Cr | ₹17 Cr |
Advance income tax and TDS | ₹92 Cr | ₹58 Cr | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.25 Cr | ₹7.50 Cr | ₹-9.78 Cr | ₹-10 Cr | ₹-2.33 Cr |
Total Current Assets | ₹595 Cr | ₹482 Cr | ₹371 Cr | ₹407 Cr | ₹448 Cr |
Net Current Assets (Including Current Investments) | ₹118 Cr | ₹154 Cr | ₹80 Cr | ₹55 Cr | ₹41 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,118 Cr | ₹939 Cr | ₹759 Cr | ₹752 Cr | ₹834 Cr |
Contingent Liabilities | ₹1.64 Cr | ₹1.78 Cr | ₹19 Cr | ₹23 Cr | ₹21 Cr |
Total Debt | ₹300 Cr | ₹192 Cr | ₹229 Cr | ₹301 Cr | ₹368 Cr |
Book Value | - | 63.07 | 49.96 | 201.21 | 198.79 |
Adjusted Book Value | 65.02 | 63.08 | 49.96 | 40.24 | 39.76 |
Compare Balance Sheet of peers of SULA VINEYARDS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SULA VINEYARDS | ₹2,641.7 Cr | -6.7% | -18.1% | -47.3% | Stock Analytics | |
UNITED SPIRITS | ₹99,294.3 Cr | -3.8% | -4.3% | 23.6% | Stock Analytics | |
UNITED BREWERIES | ₹53,925.4 Cr | -0.8% | 4.5% | 16.9% | Stock Analytics | |
RADICO KHAITAN | ₹27,301.1 Cr | -7.2% | -10.3% | 24.7% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹4,907.7 Cr | -13.6% | -38.3% | 9% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,290.1 Cr | 7.9% | 3.8% | 7.5% | Stock Analytics |
SULA VINEYARDS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SULA VINEYARDS | -6.7% |
-18.1% |
-47.3% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses