DEVYANI INTERNATIONAL
|
DEVYANI INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹123 Cr | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 Cr |
| Equity - Authorised | ₹468 Cr | ₹565 Cr | ₹565 Cr | ₹500 Cr | ₹500 Cr |
| Equity - Issued | ₹123 Cr | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 Cr |
| Equity Paid Up | ₹123 Cr | ₹121 Cr | ₹121 Cr | ₹120 Cr | ₹120 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 | ₹3.11 Cr | ₹8.12 Cr | ₹25 Cr | ₹17 Cr | ₹4.43 Cr |
| Total Reserves | ₹1,415 Cr | ₹966 Cr | ₹911 Cr | ₹833 Cr | ₹561 Cr |
| Securities Premium | ₹1,689 Cr | ₹1,253 Cr | ₹1,250 Cr | ₹1,246 Cr | ₹1,245 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹-471 Cr | ₹-442 Cr | ₹-455 Cr | ₹-501 Cr | ₹-766 Cr |
| General Reserves | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Other Reserves | ₹197 Cr | ₹154 Cr | ₹115 Cr | ₹88 Cr | ₹81 Cr |
| Reserve excluding Revaluation Reserve | ₹1,415 Cr | ₹966 Cr | ₹911 Cr | ₹833 Cr | ₹561 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,542 Cr | ₹1,094 Cr | ₹1,056 Cr | ₹970 Cr | ₹686 Cr |
| Minority Interest | ₹343 Cr | ₹308 Cr | ₹293 Cr | ₹-6.16 Cr | ₹-4.74 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹735 Cr | ₹670 Cr | ₹726 Cr | - | ₹61 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,177 Cr | ₹822 Cr | ₹806 Cr | - | ₹61 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-441 Cr | ₹-152 Cr | ₹-81 Cr | - | ₹-0.01 Cr |
| Unsecured Loans | ₹50 Cr | - | - | ₹77 Cr | ₹46 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 | ₹50 Cr | - | - | ₹77 Cr | ₹46 Cr |
| Deferred Tax Assets / Liabilities | ₹43 Cr | ₹-57 Cr | ₹-51 Cr | ₹-96 Cr | ₹-48 Cr |
| Deferred Tax Assets | ₹675 Cr | ₹617 Cr | ₹567 Cr | ₹446 Cr | ₹48 Cr |
| Deferred Tax Liability | ₹718 Cr | ₹560 Cr | ₹516 Cr | ₹349 Cr | - |
| Other Long Term Liabilities | ₹2,271 Cr | ₹2,087 Cr | ₹1,864 Cr | ₹1,394 Cr | ₹1,036 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹94 Cr | ₹66 Cr | ₹59 Cr | ₹18 Cr | ₹18 Cr |
| Total Non-Current Liabilities | ₹3,193 Cr | ₹2,766 Cr | ₹2,597 Cr | ₹1,393 Cr | ₹1,113 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹615 Cr | ₹441 Cr | ₹376 Cr | ₹242 Cr | ₹196 Cr |
| Sundry Creditors | ₹615 Cr | ₹441 Cr | ₹376 Cr | ₹242 Cr | ₹196 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹982 Cr | ₹624 Cr | ₹515 Cr | ₹275 Cr | ₹209 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹6.00 Cr | ₹4.86 Cr | ₹6.57 Cr | ₹2.80 Cr | ₹0.71 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹976 Cr | ₹620 Cr | ₹509 Cr | ₹273 Cr | ₹209 Cr |
| Short Term Borrowings | ₹48 Cr | ₹33 Cr | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr |
| Secured ST Loans repayable on Demands | ₹48 Cr | ₹33 Cr | ₹29 Cr | ₹0.69 Cr | ₹0.46 Cr |
| Working Capital Loans- Sec | ₹48 Cr | ₹33 Cr | ₹24 Cr | ₹0.69 Cr | ₹0.46 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-48 Cr | ₹-33 Cr | ₹-24 Cr | ₹-0.69 Cr | ₹-0.46 Cr |
| Short Term Provisions | ₹26 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.89 Cr | ₹0.56 Cr | ₹4.63 Cr | ₹4.57 Cr | ₹5.66 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹25 Cr | ₹14 Cr | ₹12 Cr | ₹9.79 Cr | ₹8.41 Cr |
| Total Current Liabilities | ₹1,671 Cr | ₹1,113 Cr | ₹936 Cr | ₹532 Cr | ₹420 Cr |
| Total Liabilities | ₹6,750 Cr | ₹5,281 Cr | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr |
| ASSETS | |||||
| Gross Block | ₹8,938 Cr | ₹7,069 Cr | ₹6,085 Cr | ₹3,271 Cr | ₹2,355 Cr |
| Less: Accumulated Depreciation | ₹3,180 Cr | ₹2,400 Cr | ₹1,824 Cr | ₹832 Cr | ₹584 Cr |
| Less: Impairment of Assets | ₹90 Cr | ₹72 Cr | ₹71 Cr | ₹48 Cr | ₹51 Cr |
| Net Block | ₹5,668 Cr | ₹4,596 Cr | ₹4,190 Cr | ₹2,391 Cr | ₹1,720 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹7.78 Cr | ₹3.46 Cr | ₹11 Cr | ₹15 Cr | ₹6.84 Cr |
| Non Current Investments | ₹2.46 Cr | ₹1.20 Cr | ₹0.01 Cr | - | - |
| Long Term Investment | ₹2.46 Cr | ₹1.20 Cr | ₹0.01 Cr | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2.46 Cr | ₹1.20 Cr | ₹0.01 Cr | - | - |
| Long Term Loans & Advances | ₹152 Cr | ₹136 Cr | ₹146 Cr | ₹122 Cr | ₹101 Cr |
| Other Non Current Assets | ₹49 Cr | ₹45 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr |
| Total Non-Current Assets | ₹5,898 Cr | ₹4,807 Cr | ₹4,395 Cr | ₹2,579 Cr | ₹1,878 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹165 Cr | ₹148 Cr | ₹131 Cr | ₹129 Cr | ₹85 Cr |
| Raw Materials | ₹159 Cr | ₹142 Cr | ₹125 Cr | ₹126 Cr | ₹83 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹5.97 Cr | ₹6.41 Cr | ₹5.77 Cr | ₹2.79 Cr | ₹2.77 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹64 Cr | ₹41 Cr | ₹53 Cr | ₹29 Cr | ₹21 Cr |
| Debtors more than Six months | ₹8.67 Cr | ₹4.61 Cr | ₹3.24 Cr | ₹4.82 Cr | ₹3.20 Cr |
| Debtors Others | ₹64 Cr | ₹41 Cr | ₹54 Cr | ₹26 Cr | ₹21 Cr |
| Cash and Bank | ₹495 Cr | ₹181 Cr | ₹181 Cr | ₹85 Cr | ₹66 Cr |
| Cash in hand | ₹8.35 Cr | ₹11 Cr | ₹9.85 Cr | ₹2.85 Cr | ₹4.60 Cr |
| Balances at Bank | ₹480 Cr | ₹169 Cr | ₹167 Cr | ₹80 Cr | ₹60 Cr |
| Other cash and bank balances | ₹6.20 Cr | ₹1.63 Cr | ₹3.95 Cr | ₹2.55 Cr | ₹1.68 Cr |
| Other Current Assets | ₹54 Cr | ₹46 Cr | ₹49 Cr | ₹26 Cr | ₹41 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹25 Cr | ₹21 Cr | ₹26 Cr | ₹11 Cr | ₹5.54 Cr |
| Other current_assets | ₹29 Cr | ₹26 Cr | ₹23 Cr | ₹15 Cr | ₹36 Cr |
| Short Term Loans and Advances | ₹75 Cr | ₹57 Cr | ₹73 Cr | ₹41 Cr | ₹122 Cr |
| Advances recoverable in cash or in kind | ₹15 Cr | ₹9.51 Cr | ₹15 Cr | ₹14 Cr | ₹11 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 | ₹60 Cr | ₹47 Cr | ₹58 Cr | ₹27 Cr | ₹111 Cr |
| Total Current Assets | ₹852 Cr | ₹474 Cr | ₹486 Cr | ₹310 Cr | ₹336 Cr |
| Net Current Assets (Including Current Investments) | ₹-819 Cr | ₹-639 Cr | ₹-450 Cr | ₹-223 Cr | ₹-84 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,750 Cr | ₹5,281 Cr | ₹4,881 Cr | ₹2,889 Cr | ₹2,214 Cr |
| Contingent Liabilities | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹50 Cr | ₹49 Cr |
| Total Debt | ₹1,360 Cr | ₹932 Cr | ₹910 Cr | ₹77 Cr | ₹132 Cr |
| Book Value | - | 9.01 | 8.55 | 7.92 | 5.66 |
| Adjusted Book Value | 12.48 | 9.01 | 8.55 | 7.92 | 5.66 |
Compare Balance Sheet of peers of DEVYANI INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DEVYANI INTERNATIONAL | ₹17,766.1 Cr | 8% | 30.6% | -13.4% | Stock Analytics | |
| VARUN BEVERAGES | ₹147,509.0 Cr | -2.3% | -6.5% | -12.8% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹133,682.0 Cr | -1.1% | 4.5% | 2.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹33,137.4 Cr | 1.7% | 18.7% | -22.6% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹21,883.9 Cr | 2.9% | 5.9% | 7.2% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹15,376.4 Cr | -1.6% | -4.1% | -15.6% | Stock Analytics | |
DEVYANI INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DEVYANI INTERNATIONAL | 8% |
30.6% |
-13.4% |
| SENSEX | -0.6% |
1.1% |
-3.2% |
You may also like the below Video Courses