VADILAL ENTERPRISES
|
VADILAL ENTERPRISES Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr |
Equity - Authorised | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
Equity - Issued | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr |
Equity Paid Up | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 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 | - | - | - | - | - |
Total Reserves | ₹17 Cr | ₹10 Cr | ₹4.42 Cr | ₹2.72 Cr | ₹1.85 Cr |
Securities Premium | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr |
Capital Reserves | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit & Loss Account Balance | ₹16 Cr | ₹8.31 Cr | ₹2.26 Cr | ₹-0.34 Cr | ₹-1.22 Cr |
General Reserves | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr |
Other Reserves | ₹-1.55 Cr | ₹-1.17 Cr | ₹-0.90 Cr | - | - |
Reserve excluding Revaluation Reserve | ₹17 Cr | ₹10 Cr | ₹4.42 Cr | ₹2.72 Cr | ₹1.85 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹18 Cr | ₹11 Cr | ₹5.29 Cr | ₹3.59 Cr | ₹2.71 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹16 Cr | ₹2.72 Cr | ₹2.84 Cr | ₹2.35 Cr | ₹9.44 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹13 Cr | ₹3.93 Cr | ₹4.63 Cr | ₹5.85 Cr | ₹6.97 Cr |
Term Loans - Institutions | ₹12 Cr | - | ₹1.08 Cr | ₹4.02 Cr | ₹6.39 Cr |
Other Secured | ₹-8.94 Cr | ₹-1.21 Cr | ₹-2.87 Cr | ₹-7.52 Cr | ₹-3.92 Cr |
Unsecured Loans | - | - | - | - | ₹0.28 Cr |
Fixed Deposits - Public | - | - | - | ₹0.28 Cr | ₹0.44 Cr |
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 | - | - | - | ₹-0.28 Cr | ₹-0.16 Cr |
Deferred Tax Assets / Liabilities | ₹-3.40 Cr | ₹-3.90 Cr | ₹-3.09 Cr | ₹-3.21 Cr | ₹-3.06 Cr |
Deferred Tax Assets | ₹5.07 Cr | ₹5.70 Cr | ₹4.63 Cr | ₹4.98 Cr | ₹5.14 Cr |
Deferred Tax Liability | ₹1.67 Cr | ₹1.80 Cr | ₹1.55 Cr | ₹1.77 Cr | ₹2.08 Cr |
Other Long Term Liabilities | ₹2.23 Cr | ₹1.80 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.10 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.11 Cr | ₹1.04 Cr | ₹1.34 Cr | ₹1.05 Cr | ₹0.67 Cr |
Total Non-Current Liabilities | ₹15 Cr | ₹1.66 Cr | ₹1.14 Cr | ₹0.26 Cr | ₹7.43 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹91 Cr | ₹88 Cr | ₹68 Cr | ₹39 Cr | ₹45 Cr |
Sundry Creditors | ₹91 Cr | ₹88 Cr | ₹68 Cr | ₹39 Cr | ₹45 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹100 Cr | ₹79 Cr | ₹71 Cr | ₹93 Cr | ₹86 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.65 Cr | ₹1.79 Cr | ₹1.41 Cr | ₹1.25 Cr | ₹1.60 Cr |
Interest Accrued But Not Due | ₹0.10 Cr | - | ₹0.00 Cr | ₹0.74 Cr | ₹0.16 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹99 Cr | ₹77 Cr | ₹69 Cr | ₹91 Cr | ₹84 Cr |
Short Term Borrowings | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹2.40 Cr | ₹11 Cr |
Secured ST Loans repayable on Demands | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹0.92 Cr | ₹9.97 Cr |
Working Capital Loans- Sec | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹0.92 Cr | ₹9.97 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-0.69 Cr | ₹-1.22 Cr | ₹-0.29 Cr | ₹0.57 Cr | ₹-9.07 Cr |
Short Term Provisions | ₹2.33 Cr | ₹5.29 Cr | ₹2.39 Cr | ₹3.03 Cr | ₹2.73 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.43 Cr | ₹2.26 Cr | - | ₹0.56 Cr | ₹0.58 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.90 Cr | ₹3.03 Cr | ₹2.39 Cr | ₹2.47 Cr | ₹2.15 Cr |
Total Current Liabilities | ₹194 Cr | ₹174 Cr | ₹141 Cr | ₹137 Cr | ₹144 Cr |
Total Liabilities | ₹228 Cr | ₹187 Cr | ₹148 Cr | ₹141 Cr | ₹154 Cr |
ASSETS | |||||
Gross Block | ₹151 Cr | ₹122 Cr | ₹122 Cr | ₹130 Cr | ₹137 Cr |
Less: Accumulated Depreciation | ₹83 Cr | ₹78 Cr | ₹75 Cr | ₹72 Cr | ₹71 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹68 Cr | ₹44 Cr | ₹47 Cr | ₹58 Cr | ₹65 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹19 Cr | ₹12 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹5.90 Cr |
Non Current Investments | ₹0.42 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.12 Cr |
Long Term Investment | ₹0.42 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.12 Cr |
Quoted | ₹0.07 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Unquoted | ₹0.35 Cr | ₹0.26 Cr | ₹0.19 Cr | ₹0.12 Cr | ₹0.11 Cr |
Long Term Loans & Advances | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr |
Other Non Current Assets | ₹4.51 Cr | ₹5.49 Cr | ₹5.02 Cr | ₹5.96 Cr | ₹7.04 Cr |
Total Non-Current Assets | ₹110 Cr | ₹79 Cr | ₹69 Cr | ₹79 Cr | ₹95 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹48 Cr | ₹49 Cr | ₹34 Cr | ₹28 Cr | ₹25 Cr |
Raw Materials | - | - | - | ₹0.03 Cr | ₹0.02 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | ₹0.04 Cr | ₹0.08 Cr |
Stores  and Spare | ₹1.42 Cr | ₹1.57 Cr | ₹1.45 Cr | ₹1.36 Cr | ₹1.67 Cr |
Other Inventory | ₹47 Cr | ₹48 Cr | ₹32 Cr | ₹27 Cr | ₹24 Cr |
Sundry Debtors | ₹48 Cr | ₹38 Cr | ₹33 Cr | ₹27 Cr | ₹25 Cr |
Debtors more than Six months | ₹6.58 Cr | ₹4.33 Cr | ₹4.91 Cr | ₹7.58 Cr | - |
Debtors Others | ₹43 Cr | ₹35 Cr | ₹34 Cr | ₹21 Cr | ₹27 Cr |
Cash and Bank | ₹6.89 Cr | ₹9.09 Cr | ₹7.16 Cr | ₹0.93 Cr | ₹1.25 Cr |
Cash in hand | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.03 Cr |
Balances at Bank | ₹6.84 Cr | ₹9.05 Cr | ₹7.11 Cr | ₹0.87 Cr | ₹1.22 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.50 Cr | ₹0.56 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.51 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.28 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.20 Cr | ₹0.22 Cr |
Prepaid Expenses | ₹0.22 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.29 Cr |
Other current_assets | - | - | - | - | - |
Short Term Loans and Advances | ₹14 Cr | ₹10 Cr | ₹5.15 Cr | ₹5.20 Cr | ₹7.15 Cr |
Advances recoverable in cash or in kind | ₹4.04 Cr | ₹2.65 Cr | ₹2.18 Cr | ₹2.14 Cr | ₹2.20 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹9.59 Cr | ₹7.74 Cr | ₹2.97 Cr | ₹3.06 Cr | ₹4.95 Cr |
Total Current Assets | ₹117 Cr | ₹108 Cr | ₹79 Cr | ₹62 Cr | ₹59 Cr |
Net Current Assets (Including Current Investments) | ₹-77 Cr | ₹-67 Cr | ₹-62 Cr | ₹-75 Cr | ₹-85 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹228 Cr | ₹187 Cr | ₹148 Cr | ₹141 Cr | ₹154 Cr |
Contingent Liabilities | ₹15 Cr | ₹3.10 Cr | ₹7.56 Cr | ₹5.48 Cr | ₹5.53 Cr |
Total Debt | ₹26 Cr | ₹5.36 Cr | ₹5.99 Cr | ₹13 Cr | ₹25 Cr |
Book Value | 210.00 | 128.60 | 61.28 | 41.57 | 31.40 |
Adjusted Book Value | 210.00 | 128.60 | 61.28 | 41.57 | 31.40 |
Compare Balance Sheet of peers of VADILAL ENTERPRISES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VADILAL ENTERPRISES | ₹738.9 Cr | 0.5% | 63% | 142.9% | Stock Analytics | |
VARUN BEVERAGES | ₹211,006.0 Cr | -0.9% | 4.2% | 24.8% | Stock Analytics | |
NESTLE INDIA | ₹207,342.0 Cr | -1% | -4.2% | -14.2% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹114,811.0 Cr | -0.9% | -3.4% | -5.1% | Stock Analytics | |
MARICO | ₹81,866.0 Cr | -1.4% | 4.1% | 19.9% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,430.0 Cr | 4.2% | 11.1% | 23.2% | Stock Analytics |
VADILAL ENTERPRISES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VADILAL ENTERPRISES | 0.5% |
63% |
142.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses