DEVYANI INTERNATIONAL
|
DEVYANI INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr |
| Equity - Authorised | ₹565 Cr | ₹565 Cr | ₹500 Cr | ₹500 Cr | ₹125 Cr |
| Equity - Issued | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr |
| Equity Paid Up | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 Cr | ₹115 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹8.12 Cr | ₹25 Cr | ₹17 Cr | ₹4.43 Cr | ₹1.44 Cr |
| Total Reserves | ₹966 Cr | ₹911 Cr | ₹833 Cr | ₹561 Cr | ₹-3.03 Cr |
| Securities Premium | ₹1,253 Cr | ₹1,250 Cr | ₹1,246 Cr | ₹1,245 Cr | ₹813 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹-442 Cr | ₹-455 Cr | ₹-501 Cr | ₹-766 Cr | ₹-887 Cr |
| General Reserves | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Other Reserves | ₹154 Cr | ₹115 Cr | ₹88 Cr | ₹81 Cr | ₹71 Cr |
| Reserve excluding Revaluation Reserve | ₹966 Cr | ₹911 Cr | ₹833 Cr | ₹561 Cr | ₹-3.03 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,094 Cr | ₹1,056 Cr | ₹970 Cr | ₹686 Cr | ₹114 Cr |
| Minority Interest | ₹308 Cr | ₹293 Cr | ₹-6.16 Cr | ₹-4.74 Cr | ₹-42 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹670 Cr | ₹726 Cr | - | ₹61 Cr | ₹307 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹822 Cr | ₹806 Cr | - | ₹61 Cr | ₹363 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-152 Cr | ₹-81 Cr | - | ₹-0.01 Cr | ₹-56 Cr |
| Unsecured Loans | - | - | ₹77 Cr | ₹46 Cr | ₹53 Cr |
| 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 | - | - | ₹77 Cr | ₹46 Cr | ₹53 Cr |
| Deferred Tax Assets / Liabilities | ₹-57 Cr | ₹-51 Cr | ₹-96 Cr | ₹-48 Cr | ₹-9.58 Cr |
| Deferred Tax Assets | ₹617 Cr | ₹567 Cr | ₹96 Cr | ₹48 Cr | ₹9.58 Cr |
| Deferred Tax Liability | ₹560 Cr | ₹516 Cr | - | - | - |
| Other Long Term Liabilities | ₹2,087 Cr | ₹1,864 Cr | ₹1,394 Cr | ₹1,036 Cr | ₹800 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹66 Cr | ₹59 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr |
| Total Non-Current Liabilities | ₹2,766 Cr | ₹2,597 Cr | ₹1,393 Cr | ₹1,113 Cr | ₹1,166 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹441 Cr | ₹376 Cr | ₹242 Cr | ₹196 Cr | ₹162 Cr |
| Sundry Creditors | ₹441 Cr | ₹376 Cr | ₹242 Cr | ₹196 Cr | ₹162 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹624 Cr | ₹515 Cr | ₹275 Cr | ₹209 Cr | ₹229 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.86 Cr | ₹6.57 Cr | ₹2.80 Cr | ₹0.71 Cr | ₹3.17 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹620 Cr | ₹509 Cr | ₹273 Cr | ₹209 Cr | ₹226 Cr |
| Short Term Borrowings | ₹33 Cr | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr |
| Secured ST Loans repayable on Demands | ₹33 Cr | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr |
| Working Capital Loans- Sec | ₹33 Cr | ₹24 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹21 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-33 Cr | ₹-24 Cr | ₹-0.69 Cr | ₹-0.46 Cr | ₹-21 Cr |
| Short Term Provisions | ₹14 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹8.98 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.56 Cr | ₹4.63 Cr | ₹4.57 Cr | ₹5.66 Cr | ₹0.69 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹14 Cr | ₹12 Cr | ₹9.79 Cr | ₹8.41 Cr | ₹8.29 Cr |
| Total Current Liabilities | ₹1,113 Cr | ₹936 Cr | ₹532 Cr | ₹420 Cr | ₹421 Cr |
| Total Liabilities | ₹5,281 Cr | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr | ₹1,659 Cr |
| ASSETS | |||||
| Gross Block | ₹7,069 Cr | ₹6,085 Cr | ₹3,271 Cr | ₹2,355 Cr | ₹1,741 Cr |
| Less: Accumulated Depreciation | ₹2,379 Cr | ₹1,824 Cr | ₹832 Cr | ₹584 Cr | ₹346 Cr |
| Less: Impairment of Assets | ₹93 Cr | ₹71 Cr | ₹48 Cr | ₹51 Cr | ₹48 Cr |
| Net Block | ₹4,596 Cr | ₹4,190 Cr | ₹2,391 Cr | ₹1,720 Cr | ₹1,347 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.46 Cr | ₹11 Cr | ₹15 Cr | ₹6.84 Cr | ₹14 Cr |
| Non Current Investments | ₹1.20 Cr | ₹0.01 Cr | - | - | - |
| Long Term Investment | ₹1.20 Cr | ₹0.01 Cr | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹1.20 Cr | ₹0.01 Cr | - | - | - |
| Long Term Loans & Advances | ₹136 Cr | ₹146 Cr | ₹122 Cr | ₹101 Cr | ₹69 Cr |
| Other Non Current Assets | ₹45 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹19 Cr |
| Total Non-Current Assets | ₹4,807 Cr | ₹4,395 Cr | ₹2,579 Cr | ₹1,878 Cr | ₹1,494 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹148 Cr | ₹131 Cr | ₹129 Cr | ₹85 Cr | ₹62 Cr |
| Raw Materials | ₹142 Cr | ₹125 Cr | ₹126 Cr | ₹83 Cr | ₹62 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹6.41 Cr | ₹5.77 Cr | ₹2.79 Cr | ₹2.77 Cr | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹41 Cr | ₹53 Cr | ₹29 Cr | ₹21 Cr | ₹17 Cr |
| Debtors more than Six months | ₹4.61 Cr | ₹3.24 Cr | ₹4.82 Cr | ₹3.20 Cr | ₹3.94 Cr |
| Debtors Others | ₹41 Cr | ₹54 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr |
| Cash and Bank | ₹181 Cr | ₹181 Cr | ₹85 Cr | ₹66 Cr | ₹41 Cr |
| Cash in hand | ₹11 Cr | ₹9.85 Cr | ₹2.85 Cr | ₹4.60 Cr | ₹3.90 Cr |
| Balances at Bank | ₹169 Cr | ₹167 Cr | ₹80 Cr | ₹60 Cr | ₹36 Cr |
| Other cash and bank balances | ₹1.63 Cr | ₹3.95 Cr | ₹2.55 Cr | ₹1.68 Cr | ₹0.95 Cr |
| Other Current Assets | ₹46 Cr | ₹49 Cr | ₹26 Cr | ₹41 Cr | ₹15 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹21 Cr | ₹26 Cr | ₹11 Cr | ₹5.54 Cr | ₹4.05 Cr |
| Other current_assets | ₹26 Cr | ₹23 Cr | ₹15 Cr | ₹36 Cr | ₹11 Cr |
| Short Term Loans and Advances | ₹57 Cr | ₹73 Cr | ₹41 Cr | ₹122 Cr | ₹30 Cr |
| Advances recoverable in cash or in kind | ₹9.51 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹9.52 Cr |
| Advance income tax and TDS | ₹0.71 Cr | ₹0.38 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹47 Cr | ₹58 Cr | ₹27 Cr | ₹111 Cr | ₹21 Cr |
| Total Current Assets | ₹474 Cr | ₹486 Cr | ₹310 Cr | ₹336 Cr | ₹165 Cr |
| Net Current Assets (Including Current Investments) | ₹-639 Cr | ₹-450 Cr | ₹-223 Cr | ₹-84 Cr | ₹-256 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹5,281 Cr | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr | ₹1,659 Cr |
| Contingent Liabilities | ₹35 Cr | ₹32 Cr | ₹50 Cr | ₹49 Cr | ₹27 Cr |
| Total Debt | ₹932 Cr | ₹910 Cr | ₹77 Cr | ₹132 Cr | ₹463 Cr |
| Book Value | - | 8.55 | 7.92 | 5.66 | 0.97 |
| Adjusted Book Value | 9.01 | 8.55 | 7.92 | 5.66 | 0.97 |
Compare Balance Sheet of peers of DEVYANI INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DEVYANI INTERNATIONAL | ₹16,588.7 Cr | -3.1% | -5.3% | -20.4% | Stock Analytics | |
| NESTLE INDIA | ₹233,066.0 Cr | -2.7% | -4.7% | 7.3% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,968.0 Cr | -1.4% | 0.5% | -26.8% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,338.0 Cr | -0.8% | -2% | 20.8% | Stock Analytics | |
| MARICO | ₹94,011.5 Cr | 1.4% | 1.6% | 15.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,475.6 Cr | -1.3% | 0.6% | -16% | Stock Analytics | |
DEVYANI INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DEVYANI INTERNATIONAL | -3.1% |
-5.3% |
-20.4% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses