JUBILANT FOODWORKS
|
JUBILANT FOODWORKS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity - Authorised | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
| Equity - Issued | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity Paid Up | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr | ₹132 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹43 Cr | ₹43 Cr | ₹12 Cr | ₹9.68 Cr | ₹6.97 Cr |
| Total Reserves | ₹1,927 Cr | ₹1,995 Cr | ₹1,894 Cr | ₹1,803 Cr | ₹1,288 Cr |
| Securities Premium | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,109 Cr | ₹2,018 Cr | ₹1,781 Cr | ₹1,532 Cr | ₹1,191 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-229 Cr | ₹-70 Cr | ₹65 Cr | ₹223 Cr | ₹49 Cr |
| Reserve excluding Revaluation Reserve | ₹1,927 Cr | ₹1,995 Cr | ₹1,894 Cr | ₹1,803 Cr | ₹1,288 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,103 Cr | ₹2,171 Cr | ₹2,038 Cr | ₹1,945 Cr | ₹1,427 Cr |
| Minority Interest | ₹80 Cr | ₹73 Cr | - | ₹10 Cr | ₹9.39 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹250 Cr | ₹191 Cr | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹296 Cr | ₹200 Cr | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-46 Cr | ₹-9.50 Cr | - | - | - |
| Unsecured Loans | ₹1,033 Cr | ₹1,005 Cr | ₹183 Cr | ₹120 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 | ₹1,033 Cr | ₹1,005 Cr | ₹183 Cr | ₹120 Cr | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹96 Cr | ₹161 Cr | ₹-74 Cr | ₹-53 Cr | ₹-83 Cr |
| Deferred Tax Assets | ₹363 Cr | ₹277 Cr | ₹164 Cr | ₹144 Cr | ₹134 Cr |
| Deferred Tax Liability | ₹459 Cr | ₹438 Cr | ₹90 Cr | ₹92 Cr | ₹50 Cr |
| Other Long Term Liabilities | ₹2,745 Cr | ₹2,521 Cr | ₹2,133 Cr | ₹1,788 Cr | ₹1,469 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1,215 Cr | ₹1,115 Cr | ₹1,025 Cr | ₹899 Cr | ₹754 Cr |
| Total Non-Current Liabilities | ₹5,340 Cr | ₹4,992 Cr | ₹3,266 Cr | ₹2,754 Cr | ₹2,140 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹901 Cr | ₹790 Cr | ₹561 Cr | ₹537 Cr | ₹533 Cr |
| Sundry Creditors | ₹901 Cr | ₹790 Cr | ₹561 Cr | ₹537 Cr | ₹533 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹880 Cr | ₹744 Cr | ₹425 Cr | ₹341 Cr | ₹286 Cr |
| Bank Overdraft / Short term credit | ₹3.83 Cr | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Advances received from customers | ₹105 Cr | ₹80 Cr | ₹30 Cr | ₹19 Cr | ₹17 Cr |
| Interest Accrued But Not Due | ₹9.12 Cr | ₹10 Cr | ₹1.12 Cr | ₹0.23 Cr | - |
| Share Application Money | - | - | - | ₹0.09 Cr | ₹0.51 Cr |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹762 Cr | ₹654 Cr | ₹394 Cr | ₹321 Cr | ₹268 Cr |
| Short Term Borrowings | ₹173 Cr | ₹302 Cr | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹173 Cr | ₹302 Cr | - | - | - |
| Short Term Provisions | ₹74 Cr | ₹80 Cr | ₹42 Cr | ₹41 Cr | ₹42 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹14 Cr | ₹0.26 Cr | ₹0.29 Cr | ₹0.25 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹61 Cr | ₹80 Cr | ₹42 Cr | ₹41 Cr | ₹42 Cr |
| Total Current Liabilities | ₹2,029 Cr | ₹1,917 Cr | ₹1,029 Cr | ₹919 Cr | ₹861 Cr |
| Total Liabilities | ₹9,619 Cr | ₹9,152 Cr | ₹6,333 Cr | ₹5,628 Cr | ₹4,438 Cr |
| ASSETS | |||||
| Gross Block | ₹10,032 Cr | ₹9,245 Cr | ₹5,702 Cr | ₹4,660 Cr | ₹3,895 Cr |
| Less: Accumulated Depreciation | ₹3,598 Cr | ₹3,061 Cr | ₹2,214 Cr | ₹1,924 Cr | ₹1,750 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹6,434 Cr | ₹6,184 Cr | ₹3,488 Cr | ₹2,737 Cr | ₹2,145 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹179 Cr | ₹92 Cr | ₹160 Cr | ₹40 Cr | ₹26 Cr |
| Non Current Investments | ₹119 Cr | ₹210 Cr | ₹698 Cr | ₹827 Cr | ₹435 Cr |
| Long Term Investment | ₹119 Cr | ₹210 Cr | ₹698 Cr | ₹827 Cr | ₹435 Cr |
| Quoted | - | - | ₹428 Cr | ₹338 Cr | ₹253 Cr |
| Unquoted | ₹124 Cr | ₹210 Cr | ₹270 Cr | ₹489 Cr | ₹183 Cr |
| Long Term Loans & Advances | ₹1,530 Cr | ₹1,402 Cr | ₹1,274 Cr | ₹1,091 Cr | ₹987 Cr |
| Other Non Current Assets | ₹122 Cr | ₹82 Cr | ₹3.73 Cr | ₹4.73 Cr | ₹3.52 Cr |
| Total Non-Current Assets | ₹8,461 Cr | ₹7,996 Cr | ₹5,647 Cr | ₹4,706 Cr | ₹3,600 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹57 Cr | ₹98 Cr | ₹124 Cr | ₹100 Cr | ₹81 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹59 Cr | ₹100 Cr | ₹126 Cr | ₹100 Cr | ₹81 Cr |
| Inventories | ₹406 Cr | ₹410 Cr | ₹177 Cr | ₹161 Cr | ₹133 Cr |
| Raw Materials | ₹202 Cr | ₹321 Cr | ₹112 Cr | ₹112 Cr | ₹95 Cr |
| Work-in Progress | ₹38 Cr | ₹17 Cr | ₹11 Cr | ₹7.44 Cr | ₹4.41 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹95 Cr | ₹67 Cr | ₹48 Cr | ₹37 Cr | ₹31 Cr |
| Other Inventory | ₹70 Cr | ₹5.95 Cr | ₹5.97 Cr | ₹4.07 Cr | ₹3.36 Cr |
| Sundry Debtors | ₹330 Cr | ₹265 Cr | ₹29 Cr | ₹22 Cr | ₹17 Cr |
| Debtors more than Six months | ₹7.85 Cr | ₹13 Cr | ₹1.89 Cr | ₹1.54 Cr | ₹3.80 Cr |
| Debtors Others | ₹329 Cr | ₹257 Cr | ₹30 Cr | ₹23 Cr | ₹15 Cr |
| Cash and Bank | ₹154 Cr | ₹157 Cr | ₹257 Cr | ₹563 Cr | ₹539 Cr |
| Cash in hand | ₹17 Cr | ₹11 Cr | ₹6.97 Cr | ₹5.43 Cr | ₹5.44 Cr |
| Balances at Bank | ₹137 Cr | ₹145 Cr | ₹250 Cr | ₹558 Cr | ₹534 Cr |
| Other cash and bank balances | ₹0.01 Cr | ₹0.34 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.03 Cr |
| Other Current Assets | ₹24 Cr | ₹17 Cr | ₹1.53 Cr | ₹2.10 Cr | ₹1.75 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.32 Cr | ₹0.01 Cr | ₹1.11 Cr | ₹1.47 Cr | ₹1.13 Cr |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹24 Cr | ₹17 Cr | ₹0.42 Cr | ₹0.64 Cr | ₹0.61 Cr |
| Short Term Loans and Advances | ₹187 Cr | ₹210 Cr | ₹98 Cr | ₹74 Cr | ₹66 Cr |
| Advances recoverable in cash or in kind | ₹177 Cr | ₹173 Cr | ₹57 Cr | ₹42 Cr | ₹31 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹9.50 Cr | ₹37 Cr | ₹41 Cr | ₹32 Cr | ₹35 Cr |
| Total Current Assets | ₹1,157 Cr | ₹1,156 Cr | ₹686 Cr | ₹922 Cr | ₹838 Cr |
| Net Current Assets (Including Current Investments) | ₹-871 Cr | ₹-761 Cr | ₹-343 Cr | ₹3.25 Cr | ₹-23 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹9,619 Cr | ₹9,152 Cr | ₹6,333 Cr | ₹5,628 Cr | ₹4,438 Cr |
| Contingent Liabilities | ₹159 Cr | ₹124 Cr | ₹117 Cr | ₹125 Cr | ₹132 Cr |
| Total Debt | ₹1,502 Cr | ₹1,507 Cr | ₹183 Cr | ₹120 Cr | - |
| Book Value | - | 32.24 | 30.70 | 146.65 | 107.59 |
| Adjusted Book Value | 31.21 | 32.24 | 30.70 | 29.33 | 21.52 |
Compare Balance Sheet of peers of JUBILANT FOODWORKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JUBILANT FOODWORKS | ₹39,663.9 Cr | 1.8% | -1.9% | -6.2% | Stock Analytics | |
| NESTLE INDIA | ₹243,025.0 Cr | -0.7% | -1% | 11.7% | Stock Analytics | |
| VARUN BEVERAGES | ₹162,843.0 Cr | 7.8% | -2.8% | -23.9% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,790.0 Cr | 0.5% | -0.1% | 16.2% | Stock Analytics | |
| MARICO | ₹93,104.8 Cr | -2.5% | -0.6% | 15.7% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹23,489.9 Cr | 1.3% | -8.1% | -1.5% | Stock Analytics | |
JUBILANT FOODWORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JUBILANT FOODWORKS | 1.8% |
-1.9% |
-6.2% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses