HATSUN AGRO PRODUCT
|
HATSUN AGRO PRODUCT Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹25 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹22 Cr |
| Equity Shares Forfeited | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,702 Cr | ₹1,550 Cr | ₹1,418 Cr | ₹1,087 Cr | ₹1,000 Cr |
| Securities Premium | ₹882 Cr | ₹882 Cr | ₹882 Cr | ₹586 Cr | ₹586 Cr |
| Capital Reserves | ₹0.74 Cr | ₹0.74 Cr | ₹0.75 Cr | ₹0.75 Cr | ₹0.75 Cr |
| Profit & Loss Account Balance | ₹763 Cr | ₹611 Cr | ₹485 Cr | ₹450 Cr | ₹363 Cr |
| General Reserves | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Other Reserves | ₹15 Cr | ₹15 Cr | ₹8.99 Cr | ₹8.99 Cr | ₹8.73 Cr |
| Reserve excluding Revaluation Reserve | ₹1,702 Cr | ₹1,550 Cr | ₹1,418 Cr | ₹1,087 Cr | ₹1,000 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,724 Cr | ₹1,572 Cr | ₹1,441 Cr | ₹1,109 Cr | ₹1,022 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹934 Cr | ₹931 Cr | ₹743 Cr | ₹784 Cr | ₹529 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,339 Cr | ₹1,349 Cr | ₹1,010 Cr | ₹1,137 Cr | ₹838 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-405 Cr | ₹-419 Cr | ₹-267 Cr | ₹-353 Cr | ₹-309 Cr |
| Unsecured Loans | - | ₹25 Cr | ₹38 Cr | - | ₹6.67 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 | - | ₹38 Cr | ₹50 Cr | - | ₹13 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | ₹-13 Cr | ₹-13 Cr | - | ₹-6.67 Cr |
| Deferred Tax Assets / Liabilities | ₹-5.04 Cr | ₹1.69 Cr | ₹40 Cr | ₹47 Cr | ₹72 Cr |
| Deferred Tax Assets | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹17 Cr |
| Deferred Tax Liability | ₹16 Cr | ₹21 Cr | ₹58 Cr | ₹62 Cr | ₹90 Cr |
| Other Long Term Liabilities | ₹370 Cr | ₹345 Cr | ₹282 Cr | ₹181 Cr | ₹150 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹690 Cr | ₹579 Cr | ₹439 Cr | ₹369 Cr | - |
| Total Non-Current Liabilities | ₹1,990 Cr | ₹1,881 Cr | ₹1,542 Cr | ₹1,381 Cr | ₹758 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹241 Cr | ₹188 Cr | ₹184 Cr | ₹147 Cr | ₹140 Cr |
| Sundry Creditors | ₹241 Cr | ₹188 Cr | ₹184 Cr | ₹147 Cr | ₹140 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹762 Cr | ₹753 Cr | ₹564 Cr | ₹685 Cr | ₹615 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹28 Cr | ₹18 Cr | ₹16 Cr | ₹22 Cr | ₹13 Cr |
| Interest Accrued But Not Due | ₹4.47 Cr | ₹4.05 Cr | ₹0.32 Cr | ₹2.30 Cr | ₹3.37 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹730 Cr | ₹731 Cr | ₹548 Cr | ₹661 Cr | ₹599 Cr |
| Short Term Borrowings | ₹757 Cr | ₹885 Cr | ₹388 Cr | ₹571 Cr | ₹566 Cr |
| Secured ST Loans repayable on Demands | ₹200 Cr | ₹175 Cr | ₹140 Cr | ₹30 Cr | ₹0.42 Cr |
| Working Capital Loans- Sec | - | - | - | ₹30 Cr | ₹0.42 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹558 Cr | ₹710 Cr | ₹248 Cr | ₹511 Cr | ₹565 Cr |
| Short Term Provisions | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹8.21 Cr | ₹16 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | ₹3.60 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹8.21 Cr | ₹12 Cr |
| Total Current Liabilities | ₹1,779 Cr | ₹1,841 Cr | ₹1,148 Cr | ₹1,411 Cr | ₹1,337 Cr |
| Total Liabilities | ₹5,493 Cr | ₹5,293 Cr | ₹4,131 Cr | ₹3,901 Cr | ₹3,117 Cr |
| ASSETS | |||||
| Gross Block | ₹4,978 Cr | ₹4,367 Cr | ₹4,046 Cr | ₹3,563 Cr | ₹2,868 Cr |
| Less: Accumulated Depreciation | ₹1,931 Cr | ₹1,600 Cr | ₹1,431 Cr | ₹1,153 Cr | ₹939 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹3,047 Cr | ₹2,767 Cr | ₹2,615 Cr | ₹2,410 Cr | ₹1,929 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹245 Cr | ₹238 Cr | ₹254 Cr | ₹237 Cr | ₹384 Cr |
| Non Current Investments | ₹267 Cr | ₹30 Cr | ₹21 Cr | ₹14 Cr | ₹8.30 Cr |
| Long Term Investment | ₹267 Cr | ₹30 Cr | ₹21 Cr | ₹14 Cr | ₹8.30 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹267 Cr | ₹30 Cr | ₹21 Cr | ₹14 Cr | ₹8.30 Cr |
| Long Term Loans & Advances | ₹796 Cr | ₹667 Cr | ₹526 Cr | ₹441 Cr | ₹77 Cr |
| Other Non Current Assets | ₹1.90 Cr | - | - | - | - |
| Total Non-Current Assets | ₹4,356 Cr | ₹3,703 Cr | ₹3,415 Cr | ₹3,102 Cr | ₹2,399 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹987 Cr | ₹1,452 Cr | ₹576 Cr | ₹609 Cr | ₹570 Cr |
| Raw Materials | ₹148 Cr | ₹445 Cr | ₹323 Cr | ₹305 Cr | ₹226 Cr |
| Work-in Progress | ₹610 Cr | ₹828 Cr | ₹56 Cr | ₹72 Cr | ₹86 Cr |
| Finished Goods | ₹177 Cr | ₹136 Cr | ₹160 Cr | ₹184 Cr | ₹222 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹51 Cr | ₹42 Cr | ₹35 Cr | ₹46 Cr | ₹35 Cr |
| Other Inventory | ₹1.11 Cr | ₹0.97 Cr | ₹1.93 Cr | ₹2.04 Cr | ₹1.37 Cr |
| Sundry Debtors | ₹28 Cr | ₹10 Cr | ₹7.80 Cr | ₹7.78 Cr | ₹9.07 Cr |
| Debtors more than Six months | - | - | ₹0.01 Cr | ₹0.01 Cr | ₹3.09 Cr |
| Debtors Others | ₹28 Cr | ₹10 Cr | ₹7.79 Cr | ₹7.77 Cr | ₹5.98 Cr |
| Cash and Bank | ₹62 Cr | ₹53 Cr | ₹42 Cr | ₹40 Cr | ₹39 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Balances at Bank | ₹62 Cr | ₹53 Cr | ₹42 Cr | ₹40 Cr | ₹39 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹14 Cr | ₹13 Cr | ₹8.44 Cr | ₹11 Cr | ₹10 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.51 Cr | ₹9.46 Cr | ₹6.99 Cr | ₹9.21 Cr | ₹8.22 Cr |
| Other current_assets | ₹6.01 Cr | ₹3.22 Cr | ₹1.45 Cr | ₹2.11 Cr | ₹1.98 Cr |
| Short Term Loans and Advances | ₹46 Cr | ₹62 Cr | ₹81 Cr | ₹108 Cr | ₹90 Cr |
| Advances recoverable in cash or in kind | ₹8.39 Cr | ₹7.36 Cr | ₹17 Cr | ₹11 Cr | ₹11 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹38 Cr | ₹55 Cr | ₹64 Cr | ₹97 Cr | ₹79 Cr |
| Total Current Assets | ₹1,137 Cr | ₹1,591 Cr | ₹715 Cr | ₹776 Cr | ₹718 Cr |
| Net Current Assets (Including Current Investments) | ₹-642 Cr | ₹-250 Cr | ₹-433 Cr | ₹-635 Cr | ₹-619 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹5,493 Cr | ₹5,293 Cr | ₹4,131 Cr | ₹3,901 Cr | ₹3,117 Cr |
| Contingent Liabilities | ₹168 Cr | ₹77 Cr | ₹120 Cr | ₹43 Cr | - |
| Total Debt | ₹2,097 Cr | ₹2,272 Cr | ₹1,448 Cr | ₹1,708 Cr | ₹1,418 Cr |
| Book Value | - | 70.58 | 64.68 | 51.44 | 47.39 |
| Adjusted Book Value | 77.39 | 70.57 | 64.68 | 50.49 | 46.52 |
Compare Balance Sheet of peers of HATSUN AGRO PRODUCT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HATSUN AGRO PRODUCT | ₹23,186.4 Cr | -5.7% | 15.1% | -7.9% | Stock Analytics | |
| NESTLE INDIA | ₹243,141.0 Cr | -0.8% | 7.2% | 11.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,106.0 Cr | 0.2% | 6.9% | -22.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹148,388.0 Cr | 5.5% | 4.7% | 5.5% | Stock Analytics | |
| MARICO | ₹92,302.7 Cr | -1.3% | -0.5% | 10.2% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,046.7 Cr | -3.6% | -6.1% | 1.3% | Stock Analytics | |
HATSUN AGRO PRODUCT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HATSUN AGRO PRODUCT | -5.7% |
15.1% |
-7.9% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses