VADILAL INDUSTRIES
|
VADILAL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr |
Equity Paid Up | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 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 | ₹535 Cr | ₹390 Cr | ₹290 Cr | ₹244 Cr | ₹240 Cr |
Securities Premium | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr |
Capital Reserves | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Profit & Loss Account Balance | ₹401 Cr | ₹256 Cr | ₹161 Cr | ₹116 Cr | ₹111 Cr |
General Reserves | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Other Reserves | ₹79 Cr | ₹79 Cr | ₹74 Cr | ₹73 Cr | ₹73 Cr |
Reserve excluding Revaluation Reserve | ₹460 Cr | ₹315 Cr | ₹215 Cr | ₹169 Cr | ₹165 Cr |
Revaluation reserve | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Shareholder's Funds | ₹542 Cr | ₹397 Cr | ₹297 Cr | ₹251 Cr | ₹247 Cr |
Minority Interest | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.32 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹37 Cr | ₹47 Cr | ₹52 Cr | ₹37 Cr | ₹37 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹53 Cr | ₹63 Cr | ₹55 Cr | ₹44 Cr | ₹38 Cr |
Term Loans - Institutions | - | - | ₹10.00 Cr | ₹3.95 Cr | ₹4.51 Cr |
Other Secured | ₹-16 Cr | ₹-16 Cr | ₹-13 Cr | ₹-11 Cr | ₹-5.82 Cr |
Unsecured Loans | ₹0.60 Cr | ₹12 Cr | ₹25 Cr | ₹21 Cr | ₹12 Cr |
Fixed Deposits - Public | ₹12 Cr | ₹26 Cr | ₹34 Cr | ₹25 Cr | ₹24 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 | ₹-12 Cr | ₹-13 Cr | ₹-8.19 Cr | ₹-4.36 Cr | ₹-12 Cr |
Deferred Tax Assets / Liabilities | ₹19 Cr | ₹18 Cr | ₹12 Cr | ₹8.07 Cr | ₹16 Cr |
Deferred Tax Assets | ₹31 Cr | ₹32 Cr | ₹11 Cr | ₹15 Cr | ₹6.90 Cr |
Deferred Tax Liability | ₹50 Cr | ₹50 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
Other Long Term Liabilities | ₹103 Cr | ₹83 Cr | ₹15 Cr | ₹16 Cr | ₹21 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.89 Cr | ₹4.77 Cr | ₹3.92 Cr | ₹2.57 Cr | ₹1.96 Cr |
Total Non-Current Liabilities | ₹160 Cr | ₹165 Cr | ₹108 Cr | ₹84 Cr | ₹88 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹98 Cr | ₹90 Cr | ₹83 Cr | ₹111 Cr | ₹85 Cr |
Sundry Creditors | ₹98 Cr | ₹90 Cr | ₹83 Cr | ₹111 Cr | ₹85 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹61 Cr | ₹63 Cr | ₹44 Cr | ₹38 Cr | ₹42 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹4.50 Cr | ₹1.51 Cr | ₹2.10 Cr | ₹0.52 Cr | ₹0.41 Cr |
Interest Accrued But Not Due | ₹1.51 Cr | ₹2.45 Cr | ₹2.63 Cr | ₹3.39 Cr | ₹2.21 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹55 Cr | ₹59 Cr | ₹39 Cr | ₹34 Cr | ₹40 Cr |
Short Term Borrowings | ₹52 Cr | ₹115 Cr | ₹72 Cr | ₹70 Cr | ₹106 Cr |
Secured ST Loans repayable on Demands | ₹51 Cr | ₹74 Cr | ₹26 Cr | ₹43 Cr | ₹102 Cr |
Working Capital Loans- Sec | ₹51 Cr | ₹74 Cr | ₹26 Cr | ₹43 Cr | ₹102 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-50 Cr | ₹-32 Cr | ₹21 Cr | ₹-17 Cr | ₹-98 Cr |
Short Term Provisions | ₹3.37 Cr | ₹7.30 Cr | ₹19 Cr | ₹14 Cr | ₹5.53 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.58 Cr | ₹2.65 Cr | ₹15 Cr | ₹11 Cr | ₹2.55 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.79 Cr | ₹4.65 Cr | ₹3.74 Cr | ₹3.34 Cr | ₹2.98 Cr |
Total Current Liabilities | ₹214 Cr | ₹275 Cr | ₹218 Cr | ₹232 Cr | ₹238 Cr |
Total Liabilities | ₹917 Cr | ₹838 Cr | ₹623 Cr | ₹567 Cr | ₹574 Cr |
ASSETS | |||||
Gross Block | ₹692 Cr | ₹628 Cr | ₹518 Cr | ₹502 Cr | ₹487 Cr |
Less: Accumulated Depreciation | ₹248 Cr | ₹225 Cr | ₹211 Cr | ₹190 Cr | ₹170 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹444 Cr | ₹403 Cr | ₹307 Cr | ₹312 Cr | ₹318 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹20 Cr | ₹2.77 Cr | ₹5.30 Cr | ₹8.65 Cr |
Non Current Investments | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹0.56 Cr |
Long Term Investment | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹0.56 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹0.56 Cr |
Long Term Loans & Advances | ₹22 Cr | ₹11 Cr | ₹9.33 Cr | ₹5.87 Cr | ₹8.69 Cr |
Other Non Current Assets | ₹0.57 Cr | ₹1.26 Cr | ₹1.71 Cr | ₹1.85 Cr | ₹4.44 Cr |
Total Non-Current Assets | ₹484 Cr | ₹440 Cr | ₹321 Cr | ₹325 Cr | ₹340 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹10 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.01 Cr |
Quoted | ₹0.04 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.01 Cr |
Unquoted | ₹10 Cr | - | - | - | - |
Inventories | ₹229 Cr | ₹256 Cr | ₹165 Cr | ₹141 Cr | ₹155 Cr |
Raw Materials | ₹124 Cr | ₹135 Cr | ₹73 Cr | ₹68 Cr | ₹86 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹72 Cr | ₹84 Cr | ₹66 Cr | ₹51 Cr | ₹49 Cr |
Packing Materials | ₹21 Cr | ₹26 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Stores  and Spare | ₹13 Cr | ₹11 Cr | ₹8.46 Cr | ₹6.43 Cr | ₹6.60 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹97 Cr | ₹77 Cr | ₹65 Cr | ₹45 Cr | ₹44 Cr |
Debtors more than Six months | ₹6.71 Cr | ₹5.03 Cr | ₹3.64 Cr | ₹3.05 Cr | - |
Debtors Others | ₹94 Cr | ₹76 Cr | ₹65 Cr | ₹44 Cr | ₹46 Cr |
Cash and Bank | ₹54 Cr | ₹37 Cr | ₹52 Cr | ₹36 Cr | ₹19 Cr |
Cash in hand | ₹0.15 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.19 Cr | ₹0.25 Cr |
Balances at Bank | ₹53 Cr | ₹37 Cr | ₹51 Cr | ₹35 Cr | ₹19 Cr |
Other cash and bank balances | - | - | - | ₹0.09 Cr | ₹0.10 Cr |
Other Current Assets | ₹14 Cr | ₹10 Cr | ₹11 Cr | ₹8.92 Cr | ₹3.29 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.04 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.10 Cr |
Prepaid Expenses | ₹4.55 Cr | ₹3.83 Cr | ₹2.89 Cr | ₹3.12 Cr | ₹2.15 Cr |
Other current_assets | ₹9.19 Cr | ₹6.26 Cr | ₹8.12 Cr | ₹5.69 Cr | ₹1.05 Cr |
Short Term Loans and Advances | ₹30 Cr | ₹17 Cr | ₹8.83 Cr | ₹11 Cr | ₹13 Cr |
Advances recoverable in cash or in kind | ₹15 Cr | ₹11 Cr | ₹8.01 Cr | ₹8.58 Cr | ₹7.23 Cr |
Advance income tax and TDS | ₹14 Cr | ₹2.60 Cr | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.81 Cr | ₹3.30 Cr | ₹0.82 Cr | ₹2.52 Cr | ₹5.56 Cr |
Total Current Assets | ₹433 Cr | ₹397 Cr | ₹302 Cr | ₹242 Cr | ₹234 Cr |
Net Current Assets (Including Current Investments) | ₹219 Cr | ₹122 Cr | ₹84 Cr | ₹9.73 Cr | ₹-4.56 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹917 Cr | ₹838 Cr | ₹623 Cr | ₹567 Cr | ₹574 Cr |
Contingent Liabilities | ₹38 Cr | ₹13 Cr | ₹18 Cr | ₹31 Cr | ₹44 Cr |
Total Debt | ₹118 Cr | ₹205 Cr | ₹172 Cr | ₹143 Cr | ₹174 Cr |
Book Value | - | 448.02 | 308.99 | 244.62 | 239.03 |
Adjusted Book Value | 649.62 | 447.89 | 308.99 | 244.62 | 239.03 |
Compare Balance Sheet of peers of VADILAL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VADILAL INDUSTRIES | ₹2,863.1 Cr | -0.4% | -5.1% | 58.3% | Stock Analytics | |
VARUN BEVERAGES | ₹220,576.0 Cr | 0.9% | 5.5% | 30.5% | Stock Analytics | |
NESTLE INDIA | ₹215,253.0 Cr | 3.3% | -1.1% | -19.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹116,467.0 Cr | 0.8% | -0.3% | -9.9% | Stock Analytics | |
MARICO | ₹85,609.5 Cr | 2.9% | 4.9% | 20.6% | Stock Analytics | |
JUBILANT FOODWORKS | ₹50,075.6 Cr | 5.6% | 15% | 34.6% | Stock Analytics |
VADILAL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VADILAL INDUSTRIES | -0.4% |
-5.1% |
58.3% |
SENSEX | 0.7% |
-2% |
9.7% |
You may also like the below Video Courses