ADF FOODS
|
ADF FOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr |
| Equity Shares Forfeited | ₹0.38 Cr | ₹0.38 Cr | ₹0.38 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | ₹9.11 Cr | ₹18 Cr |
| Total Reserves | ₹470 Cr | ₹419 Cr | ₹397 Cr | ₹313 Cr | ₹235 Cr |
| Securities Premium | ₹90 Cr | ₹90 Cr | ₹90 Cr | ₹55 Cr | ₹22 Cr |
| Capital Reserves | ₹1.05 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹1.05 Cr |
| Profit & Loss Account Balance | ₹361 Cr | ₹311 Cr | ₹291 Cr | ₹243 Cr | ₹201 Cr |
| General Reserves | ₹7.64 Cr | ₹7.64 Cr | ₹7.64 Cr | ₹7.64 Cr | ₹7.64 Cr |
| Other Reserves | ₹11 Cr | ₹9.11 Cr | ₹7.28 Cr | ₹5.49 Cr | ₹3.78 Cr |
| Reserve excluding Revaluation Reserve | ₹470 Cr | ₹419 Cr | ₹397 Cr | ₹313 Cr | ₹235 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹493 Cr | ₹441 Cr | ₹419 Cr | ₹343 Cr | ₹274 Cr |
| Minority Interest | - | ₹0.88 Cr | ₹2.37 Cr | ₹2.62 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹8.75 Cr | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹8.75 Cr | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | ₹11 Cr | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | ₹11 Cr | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹3.74 Cr | ₹4.77 Cr | ₹4.97 Cr | ₹5.32 Cr | ₹4.19 Cr |
| Deferred Tax Assets | ₹27 Cr | ₹24 Cr | ₹22 Cr | ₹5.12 Cr | ₹5.73 Cr |
| Deferred Tax Liability | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹10 Cr | ₹9.91 Cr |
| Other Long Term Liabilities | ₹42 Cr | ₹49 Cr | ₹50 Cr | ₹49 Cr | ₹0.06 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹63 Cr | ₹51 Cr | ₹1.20 Cr | ₹0.92 Cr | ₹0.79 Cr |
| Total Non-Current Liabilities | ₹118 Cr | ₹104 Cr | ₹56 Cr | ₹66 Cr | ₹5.04 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹45 Cr | ₹30 Cr | ₹22 Cr | ₹32 Cr | ₹35 Cr |
| Sundry Creditors | ₹45 Cr | ₹30 Cr | ₹22 Cr | ₹32 Cr | ₹35 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹9.77 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.75 Cr | ₹0.88 Cr | ₹0.57 Cr | ₹0.48 Cr | ₹1.13 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹20 Cr | ₹18 Cr | ₹19 Cr | ₹18 Cr | ₹8.65 Cr |
| Short Term Borrowings | - | - | - | ₹4.80 Cr | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | ₹4.80 Cr | - |
| Short Term Provisions | ₹2.20 Cr | ₹3.71 Cr | ₹1.34 Cr | ₹1.40 Cr | ₹13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.23 Cr | ₹2.24 Cr | ₹1.19 Cr | ₹1.27 Cr | ₹13 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.98 Cr | ₹1.47 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Total Current Liabilities | ₹69 Cr | ₹53 Cr | ₹43 Cr | ₹56 Cr | ₹58 Cr |
| Total Liabilities | ₹680 Cr | ₹599 Cr | ₹520 Cr | ₹468 Cr | ₹336 Cr |
| ASSETS | |||||
| Gross Block | ₹279 Cr | ₹257 Cr | ₹234 Cr | ₹206 Cr | ₹115 Cr |
| Less: Accumulated Depreciation | ₹93 Cr | ₹75 Cr | ₹59 Cr | ₹46 Cr | ₹37 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹186 Cr | ₹182 Cr | ₹175 Cr | ₹160 Cr | ₹77 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹19 Cr | ₹5.11 Cr | ₹6.72 Cr | ₹0.14 Cr | ₹0.35 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹79 Cr | ₹61 Cr | ₹9.26 Cr | ₹7.98 Cr | ₹7.09 Cr |
| Other Non Current Assets | ₹0.66 Cr | ₹0.38 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.26 Cr |
| Total Non-Current Assets | ₹284 Cr | ₹248 Cr | ₹191 Cr | ₹168 Cr | ₹85 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹61 Cr | ₹77 Cr | ₹80 Cr | ₹39 Cr | ₹17 Cr |
| Quoted | ₹61 Cr | ₹77 Cr | ₹80 Cr | ₹39 Cr | ₹17 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹90 Cr | ₹53 Cr | ₹63 Cr | ₹76 Cr | ₹73 Cr |
| Raw Materials | ₹8.90 Cr | ₹8.58 Cr | ₹6.43 Cr | ₹7.19 Cr | ₹3.22 Cr |
| Work-in Progress | ₹22 Cr | ₹14 Cr | ₹16 Cr | ₹15 Cr | ₹9.48 Cr |
| Finished Goods | ₹2.62 Cr | ₹2.84 Cr | ₹3.50 Cr | ₹13 Cr | ₹8.58 Cr |
| Packing Materials | ₹12 Cr | ₹10 Cr | ₹9.41 Cr | ₹7.82 Cr | ₹8.05 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹44 Cr | ₹18 Cr | ₹27 Cr | ₹34 Cr | ₹44 Cr |
| Sundry Debtors | ₹117 Cr | ₹108 Cr | ₹94 Cr | ₹71 Cr | ₹65 Cr |
| Debtors more than Six months | ₹2.23 Cr | ₹9.98 Cr | ₹9.14 Cr | ₹0.88 Cr | ₹0.09 Cr |
| Debtors Others | ₹117 Cr | ₹100 Cr | ₹86 Cr | ₹70 Cr | ₹65 Cr |
| Cash and Bank | ₹66 Cr | ₹68 Cr | ₹63 Cr | ₹78 Cr | ₹65 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Balances at Bank | ₹66 Cr | ₹68 Cr | ₹63 Cr | ₹78 Cr | ₹65 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹46 Cr | ₹30 Cr | ₹17 Cr | ₹28 Cr | ₹11 Cr |
| Interest accrued on Investments | ₹0.93 Cr | ₹0.25 Cr | ₹0.32 Cr | ₹0.76 Cr | ₹0.42 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.91 Cr | ₹2.45 Cr | ₹2.84 Cr | ₹8.49 Cr | ₹1.30 Cr |
| Other current_assets | ₹42 Cr | ₹28 Cr | ₹14 Cr | ₹19 Cr | ₹9.31 Cr |
| Short Term Loans and Advances | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹7.60 Cr | ₹21 Cr |
| Advances recoverable in cash or in kind | ₹1.43 Cr | ₹1.10 Cr | ₹0.86 Cr | ₹0.33 Cr | ₹0.43 Cr |
| Advance income tax and TDS | - | - | - | - | ₹13 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹14 Cr | ₹13 Cr | ₹10 Cr | ₹7.27 Cr | ₹8.08 Cr |
| Total Current Assets | ₹395 Cr | ₹350 Cr | ₹329 Cr | ₹299 Cr | ₹251 Cr |
| Net Current Assets (Including Current Investments) | ₹326 Cr | ₹298 Cr | ₹286 Cr | ₹244 Cr | ₹194 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹680 Cr | ₹599 Cr | ₹520 Cr | ₹468 Cr | ₹336 Cr |
| Contingent Liabilities | ₹12 Cr | ₹11 Cr | ₹9.67 Cr | ₹8.95 Cr | ₹8.96 Cr |
| Total Debt | ₹8.75 Cr | - | - | ₹16 Cr | - |
| Book Value | - | 40.12 | 190.63 | 159.06 | 127.60 |
| Adjusted Book Value | 44.81 | 40.12 | 38.13 | 31.81 | 25.52 |
Compare Balance Sheet of peers of ADF FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADF FOODS | ₹2,239.8 Cr | -3.8% | -2.3% | -28% | Stock Analytics | |
| NESTLE INDIA | ₹243,565.0 Cr | 0.4% | -0.3% | 15.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹151,885.0 Cr | -2.4% | -4% | -29% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,289.0 Cr | -0.4% | -4.1% | 18.8% | Stock Analytics | |
| MARICO | ₹94,883.0 Cr | -2.7% | 1.5% | 25.2% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,128.8 Cr | -1.6% | -1.4% | -3.9% | Stock Analytics | |
ADF FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADF FOODS | -3.8% |
-2.3% |
-28% |
| SENSEX | -0.1% |
0% |
9% |
You may also like the below Video Courses