ALLIED BLENDERS AND DISTILLERS
|
ALLIED BLENDERS AND DISTILLERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹56 Cr | ₹49 Cr | ₹49 Cr | ₹47 Cr | ₹54 Cr |
| Equity - Authorised | ₹72 Cr | ₹72 Cr | ₹72 Cr | ₹72 Cr | ₹65 Cr |
| Equity - Issued | ₹56 Cr | ₹49 Cr | ₹49 Cr | ₹47 Cr | ₹47 Cr |
| Equity Paid Up | ₹56 Cr | ₹49 Cr | ₹49 Cr | ₹47 Cr | ₹47 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | ₹6.82 Cr |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,487 Cr | ₹358 Cr | ₹357 Cr | ₹357 Cr | ₹328 Cr |
| Securities Premium | ₹1,140 Cr | ₹204 Cr | ₹204 Cr | ₹110 Cr | ₹178 Cr |
| Capital Reserves | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit & Loss Account Balance | ₹292 Cr | ₹99 Cr | ₹98 Cr | ₹96 Cr | ₹94 Cr |
| General Reserves | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹55 Cr |
| Other Reserves | ₹6.82 Cr | ₹6.82 Cr | ₹6.82 Cr | ₹102 Cr | - |
| Reserve excluding Revaluation Reserve | ₹1,487 Cr | ₹358 Cr | ₹357 Cr | ₹357 Cr | ₹328 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,543 Cr | ₹407 Cr | ₹406 Cr | ₹404 Cr | ₹382 Cr |
| Minority Interest | ₹20 Cr | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹94 Cr | ₹191 Cr | ₹139 Cr | ₹188 Cr | ₹201 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹119 Cr | ₹77 Cr | ₹114 Cr | ₹114 Cr |
| Term Loans - Institutions | ₹92 Cr | ₹68 Cr | ₹62 Cr | ₹74 Cr | ₹87 Cr |
| Other Secured | ₹1.45 Cr | ₹4.05 Cr | - | ₹0.08 Cr | ₹1.04 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 | ₹-12 Cr | ₹-9.78 Cr | ₹-12 Cr | ₹-15 Cr | ₹-16 Cr |
| Deferred Tax Assets | ₹18 Cr | ₹18 Cr | ₹24 Cr | ₹27 Cr | ₹28 Cr |
| Deferred Tax Liability | ₹5.95 Cr | ₹8.64 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Other Long Term Liabilities | ₹4.74 Cr | ₹7.43 Cr | ₹13 Cr | ₹14 Cr | ₹17 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹95 Cr | ₹82 Cr | ₹71 Cr | ₹69 Cr | ₹66 Cr |
| Total Non-Current Liabilities | ₹181 Cr | ₹271 Cr | ₹211 Cr | ₹256 Cr | ₹269 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹607 Cr | ₹702 Cr | ₹566 Cr | ₹536 Cr | ₹483 Cr |
| Sundry Creditors | ₹318 Cr | ₹498 Cr | ₹465 Cr | ₹536 Cr | ₹483 Cr |
| Acceptances | ₹288 Cr | ₹204 Cr | ₹100 Cr | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹444 Cr | ₹701 Cr | ₹742 Cr | ₹505 Cr | ₹524 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹37 Cr | ₹30 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹406 Cr | ₹672 Cr | ₹720 Cr | ₹491 Cr | ₹511 Cr |
| Short Term Borrowings | ₹776 Cr | ₹587 Cr | ₹591 Cr | ₹574 Cr | ₹662 Cr |
| Secured ST Loans repayable on Demands | ₹590 Cr | ₹545 Cr | ₹566 Cr | ₹500 Cr | ₹640 Cr |
| Working Capital Loans- Sec | ₹590 Cr | ₹545 Cr | ₹566 Cr | ₹500 Cr | ₹640 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | ₹3.80 Cr | ₹3.80 Cr |
| Other Unsecured Loans | ₹-404 Cr | ₹-502 Cr | ₹-542 Cr | ₹-430 Cr | ₹-622 Cr |
| Short Term Provisions | ₹95 Cr | ₹30 Cr | ₹24 Cr | ₹26 Cr | ₹28 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹81 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹15 Cr |
| Total Current Liabilities | ₹1,922 Cr | ₹2,021 Cr | ₹1,923 Cr | ₹1,640 Cr | ₹1,696 Cr |
| Total Liabilities | ₹3,666 Cr | ₹2,699 Cr | ₹2,544 Cr | ₹2,300 Cr | ₹2,347 Cr |
| ASSETS | |||||
| Gross Block | ₹1,365 Cr | ₹1,193 Cr | ₹1,084 Cr | ₹1,146 Cr | ₹1,057 Cr |
| Less: Accumulated Depreciation | ₹615 Cr | ₹559 Cr | ₹508 Cr | ₹455 Cr | ₹408 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹749 Cr | ₹635 Cr | ₹575 Cr | ₹692 Cr | ₹649 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr | ₹17 Cr |
| Non Current Investments | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹22 Cr |
| Long Term Investment | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹22 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.21 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹22 Cr |
| Long Term Loans & Advances | ₹154 Cr | ₹108 Cr | ₹98 Cr | ₹115 Cr | ₹222 Cr |
| Other Non Current Assets | ₹53 Cr | ₹39 Cr | ₹47 Cr | ₹10 Cr | ₹15 Cr |
| Total Non-Current Assets | ₹975 Cr | ₹797 Cr | ₹734 Cr | ₹832 Cr | ₹925 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹573 Cr | ₹419 Cr | ₹559 Cr | ₹352 Cr | ₹346 Cr |
| Raw Materials | ₹235 Cr | ₹190 Cr | ₹226 Cr | ₹60 Cr | ₹94 Cr |
| Work-in Progress | ₹33 Cr | ₹24 Cr | ₹26 Cr | ₹26 Cr | ₹22 Cr |
| Finished Goods | ₹202 Cr | ₹135 Cr | ₹213 Cr | ₹159 Cr | ₹162 Cr |
| Packing Materials | ₹64 Cr | ₹57 Cr | ₹79 Cr | ₹62 Cr | ₹54 Cr |
| Stores  and Spare | ₹12 Cr | ₹7.41 Cr | ₹9.91 Cr | ₹5.22 Cr | ₹5.21 Cr |
| Other Inventory | ₹28 Cr | ₹4.53 Cr | ₹5.12 Cr | ₹41 Cr | ₹7.96 Cr |
| Sundry Debtors | ₹1,747 Cr | ₹1,244 Cr | ₹958 Cr | ₹954 Cr | ₹867 Cr |
| Debtors more than Six months | ₹92 Cr | ₹65 Cr | ₹82 Cr | ₹83 Cr | ₹175 Cr |
| Debtors Others | ₹1,682 Cr | ₹1,201 Cr | ₹903 Cr | ₹897 Cr | ₹714 Cr |
| Cash and Bank | ₹132 Cr | ₹75 Cr | ₹53 Cr | ₹55 Cr | ₹70 Cr |
| Cash in hand | ₹0.65 Cr | ₹0.68 Cr | ₹0.96 Cr | ₹0.99 Cr | ₹1.68 Cr |
| Balances at Bank | ₹78 Cr | ₹55 Cr | ₹39 Cr | ₹54 Cr | ₹69 Cr |
| Other cash and bank balances | ₹53 Cr | ₹20 Cr | ₹13 Cr | - | - |
| Other Current Assets | ₹81 Cr | ₹109 Cr | ₹107 Cr | ₹58 Cr | ₹57 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹57 Cr | ₹52 Cr | ₹50 Cr | ₹45 Cr | ₹44 Cr |
| Other current_assets | ₹24 Cr | ₹57 Cr | ₹57 Cr | ₹13 Cr | ₹13 Cr |
| Short Term Loans and Advances | ₹158 Cr | ₹56 Cr | ₹49 Cr | ₹49 Cr | ₹81 Cr |
| Advances recoverable in cash or in kind | ₹53 Cr | ₹31 Cr | ₹26 Cr | ₹29 Cr | ₹38 Cr |
| Advance income tax and TDS | ₹70 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹35 Cr | ₹10 Cr | ₹12 Cr | ₹9.78 Cr | ₹33 Cr |
| Total Current Assets | ₹2,691 Cr | ₹1,902 Cr | ₹1,726 Cr | ₹1,468 Cr | ₹1,422 Cr |
| Net Current Assets (Including Current Investments) | ₹769 Cr | ₹-119 Cr | ₹-197 Cr | ₹-172 Cr | ₹-275 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,666 Cr | ₹2,699 Cr | ₹2,544 Cr | ₹2,300 Cr | ₹2,347 Cr |
| Contingent Liabilities | ₹845 Cr | ₹249 Cr | ₹155 Cr | ₹125 Cr | ₹142 Cr |
| Total Debt | ₹898 Cr | ₹824 Cr | ₹776 Cr | ₹847 Cr | ₹955 Cr |
| Book Value | - | 16.67 | 16.64 | 17.15 | 15.92 |
| Adjusted Book Value | 55.16 | 16.67 | 16.64 | 17.15 | 15.92 |
Compare Balance Sheet of peers of ALLIED BLENDERS AND DISTILLERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ALLIED BLENDERS AND DISTILLERS | ₹18,332.9 Cr | 1% | 7.2% | 106.4% | Stock Analytics | |
| UNITED SPIRITS | ₹105,157.0 Cr | 1.3% | 5.9% | -1.9% | Stock Analytics | |
| UNITED BREWERIES | ₹44,802.1 Cr | -1.9% | -7.6% | -10.3% | Stock Analytics | |
| RADICO KHAITAN | ₹42,316.7 Cr | -4.1% | -0.9% | 40.7% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹11,596.5 Cr | -3.3% | -5.2% | 30.2% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,054.7 Cr | -1.3% | -4.9% | -19.3% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ALLIED BLENDERS AND DISTILLERS | 1% |
7.2% |
106.4% |
| SENSEX | 0.1% |
1.1% |
8.4% |
You may also like the below Video Courses