GM BREWERIES
|
GM BREWERIES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹60 Cr |
| Equity - Issued | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Paid Up | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹916 Cr | ₹804 Cr | ₹663 Cr | ₹573 Cr | ₹487 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹853 Cr | ₹742 Cr | ₹601 Cr | ₹510 Cr | ₹424 Cr |
| General Reserves | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr | ₹62 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹916 Cr | ₹804 Cr | ₹663 Cr | ₹573 Cr | ₹487 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹939 Cr | ₹822 Cr | ₹682 Cr | ₹591 Cr | ₹505 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| 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 | ₹1.23 Cr | ₹1.61 Cr | ₹2.22 Cr | ₹2.75 Cr | ₹3.30 Cr |
| Deferred Tax Assets | - | - | - | - | - |
| Deferred Tax Liability | ₹1.23 Cr | ₹1.61 Cr | ₹2.22 Cr | ₹2.75 Cr | ₹3.30 Cr |
| Other Long Term Liabilities | ₹0.28 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.27 Cr | ₹0.27 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹1.51 Cr | ₹1.90 Cr | ₹2.51 Cr | ₹3.02 Cr | ₹3.57 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹19 Cr | ₹21 Cr | ₹8.91 Cr | ₹2.82 Cr | ₹3.10 Cr |
| Sundry Creditors | ₹19 Cr | ₹21 Cr | ₹8.91 Cr | ₹2.82 Cr | ₹3.10 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹137 Cr | ₹70 Cr | ₹75 Cr | ₹70 Cr | ₹59 Cr |
| Bank Overdraft / Short term credit | ₹56 Cr | - | - | - | - |
| Advances received from customers | ₹2.50 Cr | ₹5.46 Cr | ₹7.11 Cr | ₹4.62 Cr | ₹5.36 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹79 Cr | ₹65 Cr | ₹68 Cr | ₹66 Cr | ₹54 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹1.52 Cr | ₹2.04 Cr | ₹0.83 Cr | ₹0.72 Cr | ₹1.88 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.17 Cr | ₹0.91 Cr | - | - | ₹1.18 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.35 Cr | ₹1.14 Cr | ₹0.83 Cr | ₹0.72 Cr | ₹0.70 Cr |
| Total Current Liabilities | ₹157 Cr | ₹93 Cr | ₹85 Cr | ₹74 Cr | ₹64 Cr |
| Total Liabilities | ₹1,098 Cr | ₹917 Cr | ₹769 Cr | ₹668 Cr | ₹573 Cr |
| ASSETS | |||||
| Gross Block | ₹94 Cr | ₹90 Cr | ₹88 Cr | ₹84 Cr | ₹83 Cr |
| Less: Accumulated Depreciation | ₹44 Cr | ₹39 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹50 Cr | ₹50 Cr | ₹53 Cr | ₹53 Cr | ₹57 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹6.07 Cr | ₹7.85 Cr | ₹20 Cr | ₹20 Cr |
| Non Current Investments | ₹590 Cr | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr |
| Long Term Investment | ₹590 Cr | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹590 Cr | ₹526 Cr | ₹446 Cr | ₹379 Cr | ₹287 Cr |
| Long Term Loans & Advances | ₹37 Cr | ₹24 Cr | ₹23 Cr | ₹11 Cr | ₹11 Cr |
| Other Non Current Assets | - | - | - | - | ₹23 Cr |
| Total Non-Current Assets | ₹917 Cr | ₹796 Cr | ₹661 Cr | ₹547 Cr | ₹479 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹33 Cr | ₹29 Cr | ₹37 Cr | ₹32 Cr | ₹28 Cr |
| Raw Materials | ₹16 Cr | ₹13 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
| Work-in Progress | ₹5.70 Cr | ₹5.32 Cr | ₹5.86 Cr | ₹6.34 Cr | ₹5.31 Cr |
| Finished Goods | ₹3.13 Cr | ₹3.00 Cr | ₹2.71 Cr | ₹1.21 Cr | - |
| Packing Materials | ₹7.81 Cr | ₹7.16 Cr | ₹8.63 Cr | ₹8.04 Cr | ₹8.00 Cr |
| Stores  and Spare | ₹0.41 Cr | ₹0.42 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.44 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹2.71 Cr | ₹1.80 Cr | ₹0.31 Cr | ₹3.11 Cr | ₹0.93 Cr |
| Debtors more than Six months | - | - | - | - | - |
| Debtors Others | ₹2.71 Cr | ₹1.80 Cr | ₹0.31 Cr | ₹3.11 Cr | ₹0.93 Cr |
| Cash and Bank | ₹95 Cr | ₹13 Cr | ₹24 Cr | ₹27 Cr | ₹6.85 Cr |
| Cash in hand | ₹0.09 Cr | ₹0.07 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.40 Cr |
| Balances at Bank | ₹95 Cr | ₹13 Cr | ₹24 Cr | ₹26 Cr | ₹6.45 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹50 Cr | ₹77 Cr | ₹47 Cr | ₹60 Cr | ₹58 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹13 Cr | ₹22 Cr | ₹33 Cr | ₹38 Cr | ₹46 Cr |
| Other current_assets | ₹37 Cr | ₹55 Cr | ₹14 Cr | ₹21 Cr | ₹12 Cr |
| Short Term Loans and Advances | ₹0.16 Cr | ₹0.31 Cr | ₹0.30 Cr | ₹0.38 Cr | ₹0.28 Cr |
| Advances recoverable in cash or in kind | ₹0.16 Cr | ₹0.31 Cr | ₹0.30 Cr | ₹0.38 Cr | ₹0.28 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | - | - | - | - | - |
| Total Current Assets | ₹180 Cr | ₹121 Cr | ₹108 Cr | ₹122 Cr | ₹94 Cr |
| Net Current Assets (Including Current Investments) | ₹23 Cr | ₹28 Cr | ₹23 Cr | ₹48 Cr | ₹30 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,098 Cr | ₹917 Cr | ₹769 Cr | ₹668 Cr | ₹573 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | - | - | - | - | - |
| Book Value | 410.80 | 449.90 | 373.00 | 323.37 | 276.29 |
| Adjusted Book Value | 410.80 | 359.92 | 298.40 | 258.69 | 221.03 |
Compare Balance Sheet of peers of GM BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GM BREWERIES | ₹2,880.0 Cr | 13.2% | 75.5% | 56.2% | Stock Analytics | |
| UNITED SPIRITS | ₹98,661.5 Cr | -0.3% | 1.1% | -9.7% | Stock Analytics | |
| UNITED BREWERIES | ₹48,353.1 Cr | 2.5% | 1.8% | -7.1% | Stock Analytics | |
| RADICO KHAITAN | ₹43,117.3 Cr | 3.6% | 8.8% | 50% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,273.5 Cr | 12.1% | 16.3% | 95.9% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,509.2 Cr | 1.8% | -10.8% | -6.8% | Stock Analytics | |
GM BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GM BREWERIES | 13.2% |
75.5% |
56.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses