PARAG MILK FOODS
|
PARAG MILK FOODS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹119 Cr | ₹119 Cr | ₹117 Cr | ₹95 Cr | ₹84 Cr |
| Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹120 Cr | ₹100 Cr | ₹100 Cr |
| Equity - Issued | ₹119 Cr | ₹119 Cr | ₹117 Cr | ₹95 Cr | ₹84 Cr |
| Equity Paid Up | ₹119 Cr | ₹119 Cr | ₹117 Cr | ₹95 Cr | ₹84 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 | ₹0.34 Cr | - | ₹4.69 Cr | ₹2.50 Cr | ₹0.73 Cr |
| Total Reserves | ₹904 Cr | ₹793 Cr | ₹686 Cr | ₹456 Cr | ₹843 Cr |
| Securities Premium | ₹777 Cr | ₹777 Cr | ₹760 Cr | ₹584 Cr | ₹445 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹112 Cr | ₹-0.79 Cr | ₹-91 Cr | ₹-144 Cr | ₹393 Cr |
| General Reserves | ₹5.93 Cr | ₹5.93 Cr | ₹5.93 Cr | ₹5.93 Cr | ₹5.93 Cr |
| Other Reserves | ₹9.15 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹-0.01 Cr |
| Reserve excluding Revaluation Reserve | ₹904 Cr | ₹793 Cr | ₹686 Cr | ₹456 Cr | ₹843 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,023 Cr | ₹912 Cr | ₹808 Cr | ₹554 Cr | ₹928 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹171 Cr | ₹166 Cr | ₹179 Cr | ₹186 Cr | ₹33 Cr |
| Non Convertible Debentures | ₹105 Cr | ₹128 Cr | ₹150 Cr | ₹150 Cr | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹104 Cr | ₹65 Cr | ₹60 Cr | ₹50 Cr | ₹61 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-37 Cr | ₹-26 Cr | ₹-31 Cr | ₹-15 Cr | ₹-28 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 | ₹11 Cr | ₹-3.80 Cr | ₹1.90 Cr | ₹4.00 Cr | ₹-3.09 Cr |
| Deferred Tax Assets | ₹35 Cr | ₹45 Cr | ₹33 Cr | ₹31 Cr | ₹32 Cr |
| Deferred Tax Liability | ₹46 Cr | ₹42 Cr | ₹35 Cr | ₹35 Cr | ₹29 Cr |
| Other Long Term Liabilities | ₹31 Cr | ₹26 Cr | ₹10 Cr | ₹11 Cr | ₹8.59 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.68 Cr | ₹3.67 Cr | ₹3.89 Cr | ₹2.83 Cr | ₹4.20 Cr |
| Total Non-Current Liabilities | ₹298 Cr | ₹270 Cr | ₹271 Cr | ₹278 Cr | ₹43 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹256 Cr | ₹249 Cr | ₹153 Cr | ₹226 Cr | ₹304 Cr |
| Sundry Creditors | ₹256 Cr | ₹249 Cr | ₹153 Cr | ₹226 Cr | ₹304 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹129 Cr | ₹138 Cr | ₹133 Cr | ₹96 Cr | ₹86 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | ₹0.01 Cr |
| Advances received from customers | ₹22 Cr | ₹40 Cr | ₹45 Cr | ₹33 Cr | ₹0.94 Cr |
| Interest Accrued But Not Due | ₹9.68 Cr | ₹8.21 Cr | ₹6.09 Cr | ₹4.99 Cr | ₹1.27 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹23 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹98 Cr | ₹90 Cr | ₹59 Cr | ₹57 Cr | ₹84 Cr |
| Short Term Borrowings | ₹326 Cr | ₹312 Cr | ₹302 Cr | ₹241 Cr | ₹318 Cr |
| Secured ST Loans repayable on Demands | ₹326 Cr | ₹312 Cr | ₹302 Cr | ₹241 Cr | ₹318 Cr |
| Working Capital Loans- Sec | ₹326 Cr | ₹312 Cr | ₹293 Cr | ₹241 Cr | ₹318 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-326 Cr | ₹-312 Cr | ₹-293 Cr | ₹-241 Cr | ₹-318 Cr |
| Short Term Provisions | ₹0.31 Cr | ₹0.60 Cr | ₹0.62 Cr | ₹0.65 Cr | ₹0.59 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.32 Cr | ₹0.12 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.31 Cr | ₹0.28 Cr | ₹0.51 Cr | ₹0.48 Cr | ₹0.48 Cr |
| Total Current Liabilities | ₹711 Cr | ₹701 Cr | ₹588 Cr | ₹563 Cr | ₹708 Cr |
| Total Liabilities | ₹2,033 Cr | ₹1,883 Cr | ₹1,668 Cr | ₹1,395 Cr | ₹1,679 Cr |
| ASSETS | |||||
| Gross Block | ₹1,047 Cr | ₹892 Cr | ₹802 Cr | ₹768 Cr | ₹728 Cr |
| Less: Accumulated Depreciation | ₹470 Cr | ₹426 Cr | ₹366 Cr | ₹309 Cr | ₹255 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹578 Cr | ₹466 Cr | ₹436 Cr | ₹459 Cr | ₹473 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹19 Cr | ₹69 Cr | ₹45 Cr | ₹9.60 Cr | ₹3.05 Cr |
| Non Current Investments | ₹4.63 Cr | ₹4.63 Cr | ₹4.92 Cr | - | ₹0.82 Cr |
| Long Term Investment | ₹4.63 Cr | ₹4.63 Cr | ₹4.92 Cr | - | ₹0.82 Cr |
| Quoted | - | - | ₹4.92 Cr | - | ₹0.82 Cr |
| Unquoted | ₹4.63 Cr | ₹4.63 Cr | - | - | ₹0.00 Cr |
| Long Term Loans & Advances | ₹43 Cr | ₹22 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Other Non Current Assets | ₹30 Cr | ₹17 Cr | ₹37 Cr | ₹1.59 Cr | ₹1.18 Cr |
| Total Non-Current Assets | ₹675 Cr | ₹579 Cr | ₹539 Cr | ₹487 Cr | ₹494 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹578 Cr | ₹615 Cr | ₹574 Cr | ₹479 Cr | ₹695 Cr |
| Raw Materials | ₹18 Cr | ₹10 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr |
| Work-in Progress | ₹284 Cr | ₹204 Cr | ₹171 Cr | ₹245 Cr | ₹488 Cr |
| Finished Goods | ₹217 Cr | ₹355 Cr | ₹331 Cr | ₹185 Cr | ₹167 Cr |
| Packing Materials | ₹56 Cr | ₹44 Cr | ₹27 Cr | ₹16 Cr | ₹14 Cr |
| Stores  and Spare | - | - | ₹25 Cr | ₹18 Cr | ₹13 Cr |
| Other Inventory | ₹2.99 Cr | ₹2.22 Cr | ₹4.47 Cr | ₹3.91 Cr | ₹1.84 Cr |
| Sundry Debtors | ₹260 Cr | ₹244 Cr | ₹168 Cr | ₹125 Cr | ₹159 Cr |
| Debtors more than Six months | ₹33 Cr | ₹78 Cr | ₹61 Cr | ₹81 Cr | ₹104 Cr |
| Debtors Others | ₹247 Cr | ₹237 Cr | ₹169 Cr | ₹115 Cr | ₹154 Cr |
| Cash and Bank | ₹25 Cr | ₹28 Cr | ₹15 Cr | ₹84 Cr | ₹19 Cr |
| Cash in hand | ₹2.04 Cr | ₹2.16 Cr | ₹2.02 Cr | ₹3.90 Cr | ₹2.67 Cr |
| Balances at Bank | ₹23 Cr | ₹25 Cr | ₹13 Cr | ₹80 Cr | ₹16 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹51 Cr | ₹53 Cr | ₹93 Cr | ₹74 Cr | ₹81 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 | ₹0.01 Cr |
| Prepaid Expenses | ₹51 Cr | ₹53 Cr | ₹6.93 Cr | ₹1.49 Cr | ₹1.46 Cr |
| Other current_assets | ₹0.25 Cr | - | ₹86 Cr | ₹70 Cr | ₹80 Cr |
| Short Term Loans and Advances | ₹444 Cr | ₹365 Cr | ₹279 Cr | ₹146 Cr | ₹232 Cr |
| Advances recoverable in cash or in kind | ₹223 Cr | ₹235 Cr | ₹274 Cr | ₹148 Cr | ₹235 Cr |
| Advance income tax and TDS | ₹38 Cr | ₹25 Cr | ₹14 Cr | ₹11 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹183 Cr | ₹104 Cr | ₹-8.95 Cr | ₹-13 Cr | ₹-2.16 Cr |
| Total Current Assets | ₹1,358 Cr | ₹1,304 Cr | ₹1,129 Cr | ₹908 Cr | ₹1,186 Cr |
| Net Current Assets (Including Current Investments) | ₹647 Cr | ₹604 Cr | ₹540 Cr | ₹345 Cr | ₹478 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,033 Cr | ₹1,883 Cr | ₹1,668 Cr | ₹1,395 Cr | ₹1,679 Cr |
| Contingent Liabilities | ₹66 Cr | ₹55 Cr | ₹59 Cr | ₹56 Cr | ₹45 Cr |
| Total Debt | ₹615 Cr | ₹584 Cr | ₹589 Cr | ₹518 Cr | ₹381 Cr |
| Book Value | - | 76.52 | 68.53 | 57.93 | 110.49 |
| Adjusted Book Value | 85.83 | 76.52 | 68.53 | 57.93 | 110.49 |
Compare Balance Sheet of peers of PARAG MILK FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PARAG MILK FOODS | ₹3,968.2 Cr | 5.2% | 13.4% | 50.5% | Stock Analytics | |
| NESTLE INDIA | ₹247,345.0 Cr | -0.2% | 8.7% | 9% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,487.0 Cr | 0.8% | 1.5% | -22.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹142,465.0 Cr | -2.6% | -0.9% | 5.6% | Stock Analytics | |
| MARICO | ₹93,853.7 Cr | -0.6% | 2.2% | 10.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,310.3 Cr | 0.9% | -5.5% | -4.1% | Stock Analytics | |
PARAG MILK FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PARAG MILK FOODS | 5.2% |
13.4% |
50.5% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses