HATSUN AGRO PRODUCT
|
HATSUN AGRO PRODUCT Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2010 | Mar2009 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Share Capital | ₹22 Cr | ₹22 Cr | ₹6.79 Cr | ₹12 Cr |
| Equity - Authorised | ₹35 Cr | ₹35 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹22 Cr | ₹22 Cr | ₹6.80 Cr | ₹6.80 Cr |
| Equity Paid Up | ₹22 Cr | ₹22 Cr | ₹6.79 Cr | ₹6.79 Cr |
| Equity Shares Forfeited | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Adjustments to Equity | - | - | - | - |
| Preference Capital Paid Up | - | - | - | ₹5.08 Cr |
| Face Value | ₹1.00 | ₹1.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - |
| Total Reserves | ₹1,695 Cr | ₹1,550 Cr | ₹47 Cr | ₹45 Cr |
| Securities Premium | ₹882 Cr | ₹882 Cr | ₹8.67 Cr | ₹8.67 Cr |
| Capital Reserves | ₹0.74 Cr | ₹0.74 Cr | ₹0.75 Cr | ₹0.75 Cr |
| Profit & Loss Account Balance | ₹756 Cr | ₹611 Cr | ₹17 Cr | ₹21 Cr |
| General Reserves | ₹42 Cr | ₹42 Cr | ₹7.99 Cr | ₹7.85 Cr |
| Other Reserves | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹7.48 Cr |
| Reserve excluding Revaluation Reserve | ₹1,695 Cr | ₹1,550 Cr | ₹47 Cr | ₹45 Cr |
| Revaluation reserve | - | - | - | - |
| Shareholder's Funds | ₹1,718 Cr | ₹1,572 Cr | ₹54 Cr | ₹57 Cr |
| Minority Interest | - | - | - | - |
| Long-Term Borrowings | - | - | - | - |
| Secured Loans | ₹934 Cr | ₹931 Cr | ₹214 Cr | ₹194 Cr |
| Non Convertible Debentures | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - |
| Packing Credit - Bank | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - |
| Term Loans - Banks | ₹1,339 Cr | ₹1,349 Cr | ₹154 Cr | ₹137 Cr |
| Term Loans - Institutions | - | - | - | - |
| Other Secured | ₹-405 Cr | ₹-419 Cr | ₹60 Cr | ₹57 Cr |
| Unsecured Loans | - | ₹25 Cr | ₹100 Cr | ₹36 Cr |
| Fixed Deposits - Public | - | - | ₹12 Cr | ₹6.01 Cr |
| Loans and advances from subsidiaries | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - |
| Loans - Banks | - | ₹38 Cr | - | - |
| Loans - Govt. | - | - | - | - |
| Loans - Others | - | - | - | - |
| Other Unsecured Loan | - | ₹-13 Cr | ₹88 Cr | ₹30 Cr |
| Deferred Tax Assets / Liabilities | ₹12 Cr | ₹1.69 Cr | ₹20 Cr | ₹11 Cr |
| Deferred Tax Assets | ₹32 Cr | ₹20 Cr | ₹0.58 Cr | ₹0.46 Cr |
| Deferred Tax Liability | ₹44 Cr | ₹21 Cr | ₹20 Cr | ₹12 Cr |
| Other Long Term Liabilities | ₹374 Cr | ₹345 Cr | - | - |
| Long Term Trade Payables | - | - | - | - |
| Long Term Provisions | ₹691 Cr | ₹579 Cr | - | - |
| Total Non-Current Liabilities | ₹2,012 Cr | ₹1,881 Cr | ₹334 Cr | ₹241 Cr |
| Current Liabilities | - | - | - | - |
| Trade Payables | ₹253 Cr | ₹188 Cr | ₹48 Cr | ₹37 Cr |
| Sundry Creditors | ₹253 Cr | ₹188 Cr | ₹48 Cr | ₹37 Cr |
| Acceptances | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - |
| Other Current Liabilities | ₹773 Cr | ₹753 Cr | ₹28 Cr | ₹21 Cr |
| Bank Overdraft / Short term credit | - | - | ₹1.08 Cr | ₹0.16 Cr |
| Advances received from customers | ₹29 Cr | ₹18 Cr | ₹2.71 Cr | ₹0.81 Cr |
| Interest Accrued But Not Due | ₹4.47 Cr | ₹4.05 Cr | ₹0.63 Cr | ₹0.18 Cr |
| Share Application Money | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - |
| Current maturity - Others | - | - | - | - |
| Other Liabilities | ₹739 Cr | ₹731 Cr | ₹24 Cr | ₹20 Cr |
| Short Term Borrowings | ₹757 Cr | ₹885 Cr | - | - |
| Secured ST Loans repayable on Demands | ₹200 Cr | ₹175 Cr | - | - |
| Working Capital Loans- Sec | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - |
| Other Unsecured Loans | ₹558 Cr | ₹710 Cr | - | - |
| Short Term Provisions | ₹19 Cr | ₹15 Cr | ₹2.07 Cr | ₹4.04 Cr |
| Proposed Equity Dividend | - | - | ₹1.02 Cr | ₹2.04 Cr |
| Provision for Corporate Dividend Tax | - | - | ₹0.17 Cr | ₹0.42 Cr |
| Provision for Tax | - | - | ₹0.20 Cr | ₹0.71 Cr |
| Provision for post retirement benefits | - | - | - | - |
| Preference Dividend | - | - | - | - |
| Other Provisions | ₹19 Cr | ₹15 Cr | ₹0.68 Cr | ₹0.87 Cr |
| Total Current Liabilities | ₹1,802 Cr | ₹1,841 Cr | ₹78 Cr | ₹61 Cr |
| Total Liabilities | ₹5,531 Cr | ₹5,293 Cr | ₹466 Cr | ₹359 Cr |
| ASSETS | ||||
| Gross Block | ₹5,210 Cr | ₹4,367 Cr | ₹438 Cr | ₹257 Cr |
| Less: Accumulated Depreciation | ₹1,936 Cr | ₹1,600 Cr | ₹116 Cr | ₹91 Cr |
| Less: Impairment of Assets | - | - | - | - |
| Net Block | ₹3,274 Cr | ₹2,767 Cr | ₹322 Cr | ₹166 Cr |
| Lease Adjustment A/c | - | - | - | - |
| Capital Work in Progress | ₹284 Cr | ₹238 Cr | ₹33 Cr | ₹128 Cr |
| Non Current Investments | ₹37 Cr | ₹30 Cr | - | - |
| Long Term Investment | ₹37 Cr | ₹30 Cr | - | - |
| Quoted | - | - | - | - |
| Unquoted | ₹37 Cr | ₹30 Cr | - | - |
| Long Term Loans & Advances | ₹798 Cr | ₹667 Cr | - | - |
| Other Non Current Assets | ₹2.03 Cr | - | - | - |
| Total Non-Current Assets | ₹4,396 Cr | ₹3,703 Cr | ₹355 Cr | ₹295 Cr |
| Current Assets Loans & Advances | - | - | - | - |
| Currents Investments | - | - | - | - |
| Quoted | - | - | - | - |
| Unquoted | - | - | - | - |
| Inventories | ₹996 Cr | ₹1,452 Cr | ₹57 Cr | ₹28 Cr |
| Raw Materials | ₹153 Cr | ₹445 Cr | ₹19 Cr | ₹6.98 Cr |
| Work-in Progress | ₹610 Cr | ₹828 Cr | ₹4.11 Cr | ₹2.77 Cr |
| Finished Goods | ₹178 Cr | ₹136 Cr | ₹26 Cr | ₹11 Cr |
| Packing Materials | - | - | - | - |
| Stores  and Spare | ₹54 Cr | ₹42 Cr | ₹7.41 Cr | ₹6.69 Cr |
| Other Inventory | ₹1.50 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.35 Cr |
| Sundry Debtors | ₹8.16 Cr | ₹10 Cr | ₹14 Cr | ₹8.57 Cr |
| Debtors more than Six months | ₹2.93 Cr | - | ₹0.21 Cr | ₹0.20 Cr |
| Debtors Others | ₹8.05 Cr | ₹10 Cr | ₹13 Cr | ₹8.37 Cr |
| Cash and Bank | ₹71 Cr | ₹53 Cr | ₹14 Cr | ₹6.09 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.85 Cr | ₹0.40 Cr |
| Balances at Bank | ₹71 Cr | ₹53 Cr | ₹13 Cr | ₹5.69 Cr |
| Other cash and bank balances | - | - | - | - |
| Other Current Assets | ₹14 Cr | ₹13 Cr | ₹1.42 Cr | ₹1.46 Cr |
| Interest accrued on Investments | ₹0.08 Cr | - | - | - |
| Interest accrued on Debentures | - | - | - | - |
| Deposits with Government | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - |
| Prepaid Expenses | ₹7.94 Cr | ₹9.46 Cr | - | - |
| Other current_assets | ₹6.01 Cr | ₹3.22 Cr | ₹1.42 Cr | ₹1.46 Cr |
| Short Term Loans and Advances | ₹46 Cr | ₹62 Cr | ₹25 Cr | ₹21 Cr |
| Advances recoverable in cash or in kind | ₹8.39 Cr | ₹7.36 Cr | ₹5.29 Cr | ₹6.94 Cr |
| Advance income tax and TDS | - | - | ₹1.14 Cr | - |
| Amounts due from directors | - | - | - | - |
| Due From Subsidiaries | - | - | - | - |
| Inter corporate deposits | - | - | ₹0.53 Cr | - |
| Corporate Deposits | - | - | - | - |
| Other Loans & Advances | ₹38 Cr | ₹55 Cr | ₹18 Cr | ₹14 Cr |
| Total Current Assets | ₹1,136 Cr | ₹1,591 Cr | ₹111 Cr | ₹65 Cr |
| Net Current Assets (Including Current Investments) | ₹-666 Cr | ₹-250 Cr | ₹33 Cr | ₹3.41 Cr |
| Miscellaneous Expenses not written off | - | - | - | - |
| Total Assets | ₹5,531 Cr | ₹5,293 Cr | ₹466 Cr | ₹359 Cr |
| Contingent Liabilities | ₹173 Cr | ₹77 Cr | ₹12 Cr | ₹50 Cr |
| Total Debt | ₹2,097 Cr | ₹2,272 Cr | ₹314 Cr | ₹230 Cr |
| Book Value | - | - | 15.77 | 15.34 |
| Adjusted Book Value | 77.09 | 70.57 | 2.73 | 2.65 |
Compare Balance Sheet of peers of HATSUN AGRO PRODUCT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HATSUN AGRO PRODUCT | ₹19,936.1 Cr | -4.3% | -9.3% | -6.3% | Stock Analytics | |
| VARUN BEVERAGES | ₹177,046.0 Cr | -0.2% | 2.8% | 11% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹123,317.0 Cr | -0.7% | -11.5% | -7.6% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹28,205.1 Cr | 0.8% | -9.2% | -34.4% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,406.9 Cr | -1.5% | -4.2% | -15.7% | Stock Analytics | |
| ZYDUS WELLNESS | ₹16,122.8 Cr | 2.3% | -0.4% | 28.8% | Stock Analytics | |
HATSUN AGRO PRODUCT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HATSUN AGRO PRODUCT | -4.3% |
-9.3% |
-6.3% |
| SENSEX | -0.7% |
-3.6% |
-9.1% |
You may also like the below Video Courses