Home > Balance Sheet > PARAG MILK FOODS

PARAG MILK FOODS
Balance Sheet

COMMUNITY POLL
for PARAG MILK FOODS
Please provide your vote to see the results

PARAG MILK FOODS Last 5 Year Balance Sheet History

[Consolidated]

Mar2026Mar2025Mar2024Mar2023Mar2022
EQUITY AND LIABILITIES
Share Capital ₹125 Cr₹119 Cr₹119 Cr₹117 Cr₹95 Cr
    Equity - Authorised ₹200 Cr₹200 Cr₹200 Cr₹120 Cr₹100 Cr
    Equity - Issued ₹125 Cr₹119 Cr₹119 Cr₹117 Cr₹95 Cr
    Equity Paid Up ₹125 Cr₹119 Cr₹119 Cr₹117 Cr₹95 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹10.00₹10.00₹10.00₹10.00₹10.00
Share Warrants & Outstandings ₹46 Cr₹0.34 Cr-₹4.69 Cr₹2.50 Cr
Total Reserves ₹1,088 Cr₹904 Cr₹793 Cr₹686 Cr₹456 Cr
    Securities Premium ₹848 Cr₹777 Cr₹777 Cr₹760 Cr₹584 Cr
    Capital Reserves -----
    Profit & Loss Account Balance ₹235 Cr₹112 Cr₹-0.79 Cr₹-91 Cr₹-144 Cr
    General Reserves ₹5.93 Cr₹5.93 Cr₹5.93 Cr₹5.93 Cr₹5.93 Cr
    Other Reserves ₹-1.83 Cr₹9.15 Cr₹11 Cr₹11 Cr₹11 Cr
Reserve excluding Revaluation Reserve ₹1,088 Cr₹904 Cr₹793 Cr₹686 Cr₹456 Cr
Revaluation reserve -----
Shareholder's Funds ₹1,259 Cr₹1,023 Cr₹912 Cr₹808 Cr₹554 Cr
Minority Interest -----
Long-Term Borrowings -----
Secured Loans ₹158 Cr₹171 Cr₹166 Cr₹179 Cr₹186 Cr
    Non Convertible Debentures ₹82 Cr₹105 Cr₹128 Cr₹150 Cr₹150 Cr
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹118 Cr₹104 Cr₹65 Cr₹60 Cr₹50 Cr
    Term Loans - Institutions -----
    Other Secured ₹-42 Cr₹-37 Cr₹-26 Cr₹-31 Cr₹-15 Cr
Unsecured Loans -₹81 Cr₹79 Cr₹76 Cr₹74 Cr
    Fixed Deposits - Public -----
    Loans and advances from subsidiaries -----
    Inter Corporate Deposits (Unsecured) -----
    Foreign Currency Convertible Notes -₹81 Cr₹79 Cr₹76 Cr₹74 Cr
    Long Term Loan in Foreign Currency -----
    Loans - Banks -----
    Loans - Govt. -----
    Loans - Others -----
    Other Unsecured Loan -----
Deferred Tax Assets / Liabilities ₹27 Cr₹11 Cr₹-3.80 Cr₹1.90 Cr₹4.00 Cr
    Deferred Tax Assets ₹36 Cr₹35 Cr₹45 Cr₹33 Cr₹31 Cr
    Deferred Tax Liability ₹63 Cr₹46 Cr₹42 Cr₹35 Cr₹35 Cr
Other Long Term Liabilities ₹52 Cr₹31 Cr₹26 Cr₹10 Cr₹11 Cr
Long Term Trade Payables -----
Long Term Provisions ₹7.64 Cr₹4.68 Cr₹3.67 Cr₹3.89 Cr₹2.83 Cr
Total Non-Current Liabilities ₹245 Cr₹298 Cr₹270 Cr₹271 Cr₹278 Cr
Current Liabilities -----
Trade Payables ₹267 Cr₹256 Cr₹249 Cr₹153 Cr₹226 Cr
    Sundry Creditors ₹267 Cr₹256 Cr₹249 Cr₹153 Cr₹226 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹173 Cr₹129 Cr₹138 Cr₹133 Cr₹96 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹45 Cr₹22 Cr₹40 Cr₹45 Cr₹33 Cr
    Interest Accrued But Not Due ₹9.39 Cr₹9.68 Cr₹8.21 Cr₹6.09 Cr₹4.99 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds ---₹23 Cr-
    Current maturity - Others -----
    Other Liabilities ₹119 Cr₹98 Cr₹90 Cr₹59 Cr₹57 Cr
Short Term Borrowings ₹336 Cr₹326 Cr₹312 Cr₹302 Cr₹241 Cr
    Secured ST Loans repayable on Demands ₹336 Cr₹326 Cr₹312 Cr₹302 Cr₹241 Cr
    Working Capital Loans- Sec ₹336 Cr₹326 Cr₹312 Cr₹293 Cr₹241 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹-336 Cr₹-326 Cr₹-312 Cr₹-293 Cr₹-241 Cr
Short Term Provisions ₹0.31 Cr₹0.31 Cr₹0.60 Cr₹0.62 Cr₹0.65 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax --₹0.32 Cr₹0.12 Cr₹0.17 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹0.31 Cr₹0.31 Cr₹0.28 Cr₹0.51 Cr₹0.48 Cr
Total Current Liabilities ₹777 Cr₹711 Cr₹701 Cr₹588 Cr₹563 Cr
Total Liabilities ₹2,281 Cr₹2,033 Cr₹1,883 Cr₹1,668 Cr₹1,395 Cr
ASSETS
Gross Block ₹1,182 Cr₹1,047 Cr₹892 Cr₹802 Cr₹768 Cr
Less: Accumulated Depreciation ₹539 Cr₹470 Cr₹426 Cr₹366 Cr₹309 Cr
Less: Impairment of Assets -----
Net Block ₹643 Cr₹578 Cr₹466 Cr₹436 Cr₹459 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹37 Cr₹19 Cr₹69 Cr₹45 Cr₹9.60 Cr
Non Current Investments ₹4.63 Cr₹4.63 Cr₹4.63 Cr₹4.92 Cr-
Long Term Investment ₹4.63 Cr₹4.63 Cr₹4.63 Cr₹4.92 Cr-
    Quoted ---₹4.92 Cr-
    Unquoted ₹4.63 Cr₹4.63 Cr₹4.63 Cr--
Long Term Loans & Advances ₹226 Cr₹206 Cr₹22 Cr₹16 Cr₹16 Cr
Other Non Current Assets ₹39 Cr₹30 Cr₹17 Cr₹37 Cr₹1.59 Cr
Total Non-Current Assets ₹949 Cr₹838 Cr₹579 Cr₹539 Cr₹487 Cr
Current Assets Loans & Advances -----
Currents Investments -----
    Quoted -----
    Unquoted -----
Inventories ₹730 Cr₹578 Cr₹615 Cr₹574 Cr₹479 Cr
    Raw Materials ₹20 Cr₹18 Cr₹10 Cr₹15 Cr₹11 Cr
    Work-in Progress ₹406 Cr₹284 Cr₹204 Cr₹171 Cr₹245 Cr
    Finished Goods ₹231 Cr₹217 Cr₹355 Cr₹331 Cr₹185 Cr
    Packing Materials ₹68 Cr₹56 Cr₹44 Cr₹27 Cr₹16 Cr
    Stores  and Spare ---₹25 Cr₹18 Cr
    Other Inventory ₹5.34 Cr₹2.99 Cr₹2.22 Cr₹4.47 Cr₹3.91 Cr
Sundry Debtors ₹245 Cr₹260 Cr₹244 Cr₹168 Cr₹125 Cr
    Debtors more than Six months ₹52 Cr₹33 Cr₹78 Cr₹61 Cr₹81 Cr
    Debtors Others ₹205 Cr₹247 Cr₹237 Cr₹169 Cr₹115 Cr
Cash and Bank ₹18 Cr₹25 Cr₹28 Cr₹15 Cr₹84 Cr
    Cash in hand ₹1.92 Cr₹2.04 Cr₹2.16 Cr₹2.02 Cr₹3.90 Cr
    Balances at Bank ₹16 Cr₹23 Cr₹25 Cr₹13 Cr₹80 Cr
    Other cash and bank balances -----
Other Current Assets ₹48 Cr₹51 Cr₹53 Cr₹93 Cr₹74 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ---₹0.10 Cr₹2.88 Cr
    Prepaid Expenses ₹48 Cr₹51 Cr₹53 Cr₹6.93 Cr₹1.49 Cr
    Other current_assets ---₹86 Cr₹70 Cr
Short Term Loans and Advances ₹290 Cr₹281 Cr₹365 Cr₹279 Cr₹146 Cr
    Advances recoverable in cash or in kind ₹196 Cr₹223 Cr₹235 Cr₹274 Cr₹148 Cr
    Advance income tax and TDS ₹54 Cr₹38 Cr₹25 Cr₹14 Cr₹11 Cr
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹40 Cr₹20 Cr₹104 Cr₹-8.95 Cr₹-13 Cr
Total Current Assets ₹1,331 Cr₹1,195 Cr₹1,304 Cr₹1,129 Cr₹908 Cr
Net Current Assets (Including Current Investments) ₹554 Cr₹484 Cr₹604 Cr₹540 Cr₹345 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹2,281 Cr₹2,033 Cr₹1,883 Cr₹1,668 Cr₹1,395 Cr
Contingent Liabilities ₹113 Cr₹66 Cr₹55 Cr₹59 Cr₹56 Cr
Total Debt ₹540 Cr₹615 Cr₹584 Cr₹589 Cr₹518 Cr
Book Value -85.8376.5268.5357.93
Adjusted Book Value 97.0185.8376.5268.5357.93

Compare Balance Sheet of peers of PARAG MILK FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PARAG MILK FOODS ₹3,404.3 Cr -3.7% 3.3% -10% Stock Analytics
VARUN BEVERAGES ₹147,020.0 Cr 2.4% -1.4% -8% Stock Analytics
BRITANNIA INDUSTRIES ₹118,965.0 Cr -1.7% -8.1% -19.1% Stock Analytics
JUBILANT FOODWORKS ₹32,147.7 Cr -4.2% -6.5% -22.6% Stock Analytics
HATSUN AGRO PRODUCT ₹25,910.1 Cr -0.3% 10.1% 24.8% Stock Analytics
BIKAJI FOODS INTERNATIONAL ₹14,373.5 Cr -0.8% -4.1% -23.9% Stock Analytics


PARAG MILK FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PARAG MILK FOODS

-3.7%

3.3%

-10%

SENSEX

-0.5%

-4.8%

-11%


You may also like the below Video Courses