Home > Balance Sheet > VARUN BEVERAGES

VARUN BEVERAGES
Balance Sheet

VARUN BEVERAGES is part of below Screeners ↓
Top Large Cap Stocks with Best Fundamentals
Best Quarterly Growth Large Cap Stocks
Best 1M Momentum Large Cap Stocks
COMMUNITY POLL
for VARUN BEVERAGES
Please provide your vote to see the results

VARUN BEVERAGES Last 5 Year Balance Sheet History

[Consolidated]

Dec2023Dec2022Dec2021Dec2020Dec2019
EQUITY AND LIABILITIES
Share Capital ₹650 Cr₹650 Cr₹433 Cr₹289 Cr₹289 Cr
    Equity - Authorised ₹1,000 Cr₹1,000 Cr₹500 Cr₹500 Cr₹500 Cr
    Equity - Issued ₹650 Cr₹650 Cr₹433 Cr₹289 Cr₹289 Cr
    Equity Paid Up ₹650 Cr₹650 Cr₹433 Cr₹289 Cr₹289 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹5.00₹10.00₹10.00₹10.00₹10.00
Share Warrants & Outstandings ₹8.85 Cr₹2.91 Cr---
Total Reserves ₹6,278 Cr₹4,450 Cr₹3,647 Cr₹3,235 Cr₹3,040 Cr
    Securities Premium ₹2,264 Cr₹2,257 Cr₹2,473 Cr₹2,618 Cr₹2,618 Cr
    Capital Reserves ₹-176 Cr₹-175 Cr₹-175 Cr₹-175 Cr₹-175 Cr
    Profit & Loss Account Balance ₹4,566 Cr₹2,740 Cr₹1,397 Cr₹804 Cr₹556 Cr
    General Reserves ₹44 Cr₹44 Cr₹44 Cr₹44 Cr₹44 Cr
    Other Reserves ₹-420 Cr₹-417 Cr₹-93 Cr₹-57 Cr₹-3.94 Cr
Reserve excluding Revaluation Reserve ₹6,278 Cr₹4,450 Cr₹3,647 Cr₹3,235 Cr₹3,040 Cr
Revaluation reserve -----
Shareholder's Funds ₹6,936 Cr₹5,102 Cr₹4,080 Cr₹3,524 Cr₹3,328 Cr
Minority Interest ₹148 Cr₹113 Cr₹117 Cr₹65 Cr₹31 Cr
Long-Term Borrowings -----
Secured Loans ₹3,189 Cr₹1,727 Cr₹1,813 Cr₹1,980 Cr₹2,355 Cr
    Non Convertible Debentures -----
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹4,113 Cr₹2,949 Cr₹2,602 Cr₹2,383 Cr₹2,851 Cr
    Term Loans - Institutions ₹92 Cr₹105 Cr₹143 Cr₹131 Cr₹80 Cr
    Other Secured ₹-1,017 Cr₹-1,327 Cr₹-932 Cr₹-534 Cr₹-575 Cr
Unsecured Loans -----
    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 -----
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹343 Cr₹337 Cr₹309 Cr₹215 Cr₹270 Cr
    Deferred Tax Assets ₹81 Cr₹69 Cr₹104 Cr₹191 Cr₹250 Cr
    Deferred Tax Liability ₹424 Cr₹406 Cr₹413 Cr₹406 Cr₹519 Cr
Other Long Term Liabilities ₹205 Cr₹166 Cr₹32 Cr₹25 Cr₹0.82 Cr
Long Term Trade Payables -----
Long Term Provisions ₹213 Cr₹204 Cr₹209 Cr₹204 Cr₹170 Cr
Total Non-Current Liabilities ₹3,949 Cr₹2,434 Cr₹2,363 Cr₹2,424 Cr₹2,796 Cr
Current Liabilities -----
Trade Payables ₹758 Cr₹824 Cr₹712 Cr₹511 Cr₹478 Cr
    Sundry Creditors ₹758 Cr₹824 Cr₹712 Cr₹511 Cr₹478 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹2,270 Cr₹2,412 Cr₹1,616 Cr₹1,173 Cr₹1,230 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹180 Cr₹203 Cr₹79 Cr₹173 Cr₹113 Cr
    Interest Accrued But Not Due ₹14 Cr₹9.65 Cr₹8.00 Cr₹11 Cr₹15 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others ---₹10 Cr-
    Other Liabilities ₹2,075 Cr₹2,199 Cr₹1,529 Cr₹978 Cr₹1,102 Cr
Short Term Borrowings ₹1,003 Cr₹628 Cr₹628 Cr₹714 Cr₹467 Cr
    Secured ST Loans repayable on Demands ₹708 Cr₹543 Cr₹463 Cr₹614 Cr₹260 Cr
    Working Capital Loans- Sec ₹708 Cr₹543 Cr₹463 Cr₹614 Cr₹260 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec ---₹0.30 Cr₹6.34 Cr
    Other Unsecured Loans ₹-413 Cr₹-459 Cr₹-298 Cr₹-514 Cr₹-60 Cr
Short Term Provisions ₹122 Cr₹105 Cr₹64 Cr₹37 Cr₹45 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹39 Cr₹76 Cr₹14 Cr₹3.89 Cr₹15 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹83 Cr₹29 Cr₹50 Cr₹33 Cr₹30 Cr
Total Current Liabilities ₹4,153 Cr₹3,969 Cr₹3,020 Cr₹2,435 Cr₹2,220 Cr
Total Liabilities ₹15,187 Cr₹11,618 Cr₹9,579 Cr₹8,447 Cr₹8,376 Cr
ASSETS
Gross Block ₹12,445 Cr₹10,441 Cr₹9,410 Cr₹9,033 Cr₹8,745 Cr
Less: Accumulated Depreciation ₹4,036 Cr₹3,509 Cr₹3,099 Cr₹2,624 Cr₹2,265 Cr
Less: Impairment of Assets -----
Net Block ₹8,409 Cr₹6,932 Cr₹6,311 Cr₹6,409 Cr₹6,479 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹1,922 Cr₹607 Cr₹497 Cr₹67 Cr₹64 Cr
Non Current Investments ₹21 Cr₹0.01 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
Long Term Investment ₹21 Cr₹0.01 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
    Quoted -----
    Unquoted ₹21 Cr₹0.01 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
Long Term Loans & Advances ₹591 Cr₹672 Cr₹222 Cr₹169 Cr₹156 Cr
Other Non Current Assets ₹7.92 Cr₹3.62 Cr₹3.87 Cr₹3.54 Cr₹4.71 Cr
Total Non-Current Assets ₹10,952 Cr₹8,214 Cr₹7,033 Cr₹6,648 Cr₹6,704 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹2,151 Cr₹1,994 Cr₹1,448 Cr₹929 Cr₹882 Cr
    Raw Materials ₹976 Cr₹961 Cr₹807 Cr₹397 Cr₹393 Cr
    Work-in Progress ₹2.58 Cr₹6.18 Cr₹6.92 Cr₹8.53 Cr₹6.47 Cr
    Finished Goods ₹401 Cr₹431 Cr₹247 Cr₹167 Cr₹145 Cr
    Packing Materials -----
    Stores Ā and Spare ₹319 Cr₹256 Cr₹202 Cr₹187 Cr₹149 Cr
    Other Inventory ₹452 Cr₹340 Cr₹185 Cr₹171 Cr₹188 Cr
Sundry Debtors ₹359 Cr₹299 Cr₹221 Cr₹242 Cr₹173 Cr
    Debtors more than Six months ₹57 Cr₹55 Cr₹59 Cr--
    Debtors Others ₹361 Cr₹298 Cr₹212 Cr₹285 Cr₹212 Cr
Cash and Bank ₹460 Cr₹285 Cr₹337 Cr₹190 Cr₹171 Cr
    Cash in hand ₹10 Cr₹6.55 Cr₹3.11 Cr₹3.07 Cr₹4.14 Cr
    Balances at Bank ₹450 Cr₹279 Cr₹334 Cr₹187 Cr₹160 Cr
    Other cash and bank balances ----₹6.78 Cr
Other Current Assets ₹740 Cr₹402 Cr₹251 Cr₹193 Cr₹234 Cr
    Interest accrued on Investments ₹2.24 Cr₹1.64 Cr₹1.92 Cr₹0.97 Cr₹1.01 Cr
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹3.50 Cr₹2.32 Cr₹2.45 Cr₹2.13 Cr₹1.89 Cr
    Prepaid Expenses ₹29 Cr₹24 Cr₹24 Cr₹26 Cr₹15 Cr
    Other current_assets ₹705 Cr₹374 Cr₹223 Cr₹164 Cr₹216 Cr
Short Term Loans and Advances ₹526 Cr₹424 Cr₹289 Cr₹246 Cr₹213 Cr
    Advances recoverable in cash or in kind ₹237 Cr₹282 Cr₹165 Cr₹170 Cr₹121 Cr
    Advance income tax and TDS ₹0.31 Cr-₹1.11 Cr₹10 Cr₹1.02 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹289 Cr₹142 Cr₹123 Cr₹66 Cr₹90 Cr
Total Current Assets ₹4,236 Cr₹3,404 Cr₹2,546 Cr₹1,800 Cr₹1,672 Cr
Net Current Assets (Including Current Investments) ₹82 Cr₹-565 Cr₹-474 Cr₹-635 Cr₹-548 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹15,187 Cr₹11,618 Cr₹9,579 Cr₹8,447 Cr₹8,376 Cr
Contingent Liabilities ₹225 Cr₹230 Cr₹283 Cr₹269 Cr₹304 Cr
Total Debt ₹5,194 Cr₹3,695 Cr₹3,342 Cr₹3,216 Cr₹3,417 Cr
Book Value 53.3278.5194.22122.07115.29
Adjusted Book Value 53.3239.2531.4127.1325.62

Compare Balance Sheet of peers of VARUN BEVERAGES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
VARUN BEVERAGES ₹195,748.1 Cr 1.1% 7.8% 92.4% Stock Analytics
NESTLE INDIA ₹241,251.0 Cr 0.7% 1.6% 12.3% Stock Analytics
BRITANNIA INDUSTRIES ₹122,630.0 Cr -0.9% 8.4% 10.4% Stock Analytics
MARICO ₹76,959.0 Cr -0.9% 17.2% 11.3% Stock Analytics
JUBILANT FOODWORKS ₹30,986.3 Cr -0.8% 6.2% 0.8% Stock Analytics
HATSUN AGRO PRODUCT ₹22,816.1 Cr 1.2% 3.1% 14% Stock Analytics


VARUN BEVERAGES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
VARUN BEVERAGES

1.1%

7.8%

92.4%

SENSEX

1.7%

1.5%

18.7%


You may also like the below Video Courses