RADICO KHAITAN
|
RADICO KHAITAN Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Equity - Issued | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹6.95 Cr | ₹6.73 Cr | ₹4.09 Cr | ₹1.34 Cr | ₹0.20 Cr |
| Total Reserves | ₹2,720 Cr | ₹2,406 Cr | ₹2,177 Cr | ₹1,999 Cr | ₹1,766 Cr |
| Securities Premium | ₹401 Cr | ₹389 Cr | ₹383 Cr | ₹383 Cr | ₹381 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,919 Cr | ₹1,617 Cr | ₹1,394 Cr | ₹1,216 Cr | ₹985 Cr |
| General Reserves | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹400 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹2,720 Cr | ₹2,406 Cr | ₹2,177 Cr | ₹1,999 Cr | ₹1,766 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,754 Cr | ₹2,440 Cr | ₹2,208 Cr | ₹2,027 Cr | ₹1,793 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹154 Cr | ₹290 Cr | ₹287 Cr | ₹5.02 Cr | ₹0.27 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹290 Cr | ₹426 Cr | ₹329 Cr | ₹5.00 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-136 Cr | ₹-136 Cr | ₹-42 Cr | ₹0.02 Cr | ₹0.27 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹99 Cr | ₹92 Cr | ₹78 Cr | ₹77 Cr | ₹80 Cr |
| Deferred Tax Assets | ₹24 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| Deferred Tax Liability | ₹123 Cr | ₹109 Cr | ₹93 Cr | ₹90 Cr | ₹92 Cr |
| Other Long Term Liabilities | ₹88 Cr | ₹61 Cr | ₹45 Cr | ₹7.54 Cr | ₹12 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | ₹11 Cr | ₹10 Cr |
| Total Non-Current Liabilities | ₹341 Cr | ₹443 Cr | ₹410 Cr | ₹101 Cr | ₹102 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹313 Cr | ₹248 Cr | ₹275 Cr | ₹235 Cr | ₹262 Cr |
| Sundry Creditors | ₹313 Cr | ₹248 Cr | ₹275 Cr | ₹235 Cr | ₹262 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹499 Cr | ₹420 Cr | ₹438 Cr | ₹228 Cr | ₹186 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹32 Cr | ₹33 Cr | ₹85 Cr | ₹68 Cr | ₹81 Cr |
| Interest Accrued But Not Due | ₹1.33 Cr | ₹2.48 Cr | ₹1.74 Cr | ₹0.29 Cr | ₹0.54 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹465 Cr | ₹385 Cr | ₹351 Cr | ₹160 Cr | ₹105 Cr |
| Short Term Borrowings | ₹693 Cr | ₹524 Cr | ₹368 Cr | ₹185 Cr | ₹272 Cr |
| Secured ST Loans repayable on Demands | ₹261 Cr | ₹311 Cr | ₹243 Cr | ₹43 Cr | ₹6.83 Cr |
| Working Capital Loans- Sec | ₹261 Cr | ₹311 Cr | ₹243 Cr | ₹43 Cr | ₹6.83 Cr |
| Buyers Credits - Unsec | ₹352 Cr | ₹212 Cr | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-181 Cr | ₹-311 Cr | ₹-118 Cr | ₹99 Cr | ₹258 Cr |
| Short Term Provisions | ₹40 Cr | ₹20 Cr | ₹21 Cr | ₹248 Cr | ₹162 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹15 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹243 Cr | ₹156 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹25 Cr | ₹20 Cr | ₹21 Cr | ₹5.64 Cr | ₹6.81 Cr |
| Total Current Liabilities | ₹1,544 Cr | ₹1,212 Cr | ₹1,101 Cr | ₹896 Cr | ₹882 Cr |
| Total Liabilities | ₹4,639 Cr | ₹4,095 Cr | ₹3,719 Cr | ₹3,024 Cr | ₹2,778 Cr |
| ASSETS | |||||
| Gross Block | ₹2,385 Cr | ₹2,141 Cr | ₹1,569 Cr | ₹1,125 Cr | ₹1,055 Cr |
| Less: Accumulated Depreciation | ₹574 Cr | ₹441 Cr | ₹335 Cr | ₹304 Cr | ₹245 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,811 Cr | ₹1,700 Cr | ₹1,234 Cr | ₹821 Cr | ₹810 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹23 Cr | ₹53 Cr | ₹326 Cr | ₹29 Cr | ₹38 Cr |
| Non Current Investments | ₹198 Cr | ₹198 Cr | ₹191 Cr | ₹175 Cr | ₹184 Cr |
| Long Term Investment | ₹198 Cr | ₹198 Cr | ₹191 Cr | ₹175 Cr | ₹184 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹198 Cr | ₹198 Cr | ₹191 Cr | ₹175 Cr | ₹184 Cr |
| Long Term Loans & Advances | ₹74 Cr | ₹73 Cr | ₹88 Cr | ₹139 Cr | ₹56 Cr |
| Other Non Current Assets | ₹8.15 Cr | ₹9.13 Cr | ₹6.31 Cr | ₹3.87 Cr | ₹1.58 Cr |
| Total Non-Current Assets | ₹2,114 Cr | ₹2,034 Cr | ₹1,847 Cr | ₹1,170 Cr | ₹1,090 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,077 Cr | ₹780 Cr | ₹715 Cr | ₹537 Cr | ₹489 Cr |
| Raw Materials | ₹201 Cr | ₹141 Cr | ₹94 Cr | ₹91 Cr | ₹88 Cr |
| Work-in Progress | ₹265 Cr | ₹228 Cr | ₹196 Cr | ₹145 Cr | ₹37 Cr |
| Finished Goods | ₹428 Cr | ₹222 Cr | ₹245 Cr | ₹171 Cr | ₹259 Cr |
| Packing Materials | ₹105 Cr | ₹95 Cr | ₹90 Cr | ₹74 Cr | ₹59 Cr |
| Stores  and Spare | ₹77 Cr | ₹70 Cr | ₹71 Cr | ₹55 Cr | ₹45 Cr |
| Other Inventory | ₹0.80 Cr | ₹24 Cr | ₹18 Cr | ₹0.92 Cr | ₹0.02 Cr |
| Sundry Debtors | ₹1,182 Cr | ₹978 Cr | ₹824 Cr | ₹756 Cr | ₹697 Cr |
| Debtors more than Six months | ₹120 Cr | ₹83 Cr | ₹83 Cr | ₹63 Cr | ₹57 Cr |
| Debtors Others | ₹1,099 Cr | ₹930 Cr | ₹773 Cr | ₹723 Cr | ₹665 Cr |
| Cash and Bank | ₹58 Cr | ₹101 Cr | ₹131 Cr | ₹110 Cr | ₹130 Cr |
| Cash in hand | ₹0.69 Cr | ₹0.78 Cr | ₹0.65 Cr | ₹0.18 Cr | ₹0.23 Cr |
| Balances at Bank | ₹57 Cr | ₹100 Cr | ₹131 Cr | ₹110 Cr | ₹130 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹64 Cr | ₹57 Cr | ₹75 Cr | ₹68 Cr | ₹89 Cr |
| Interest accrued on Investments | ₹1.84 Cr | ₹1.80 Cr | ₹2.95 Cr | ₹2.33 Cr | ₹3.32 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | ₹13 Cr | ₹13 Cr | ₹8.07 Cr |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹57 Cr | ₹54 Cr | ₹51 Cr | ₹41 Cr | ₹32 Cr |
| Other current_assets | ₹5.17 Cr | ₹1.77 Cr | ₹7.59 Cr | ₹11 Cr | ₹45 Cr |
| Short Term Loans and Advances | ₹144 Cr | ₹145 Cr | ₹127 Cr | ₹384 Cr | ₹283 Cr |
| Advances recoverable in cash or in kind | ₹101 Cr | ₹64 Cr | ₹45 Cr | ₹36 Cr | ₹17 Cr |
| Advance income tax and TDS | - | - | - | ₹248 Cr | ₹156 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹11 Cr | ₹15 Cr | ₹22 Cr | ₹24 Cr | ₹27 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹32 Cr | ₹67 Cr | ₹59 Cr | ₹75 Cr | ₹83 Cr |
| Total Current Assets | ₹2,525 Cr | ₹2,061 Cr | ₹1,872 Cr | ₹1,854 Cr | ₹1,688 Cr |
| Net Current Assets (Including Current Investments) | ₹980 Cr | ₹849 Cr | ₹771 Cr | ₹958 Cr | ₹806 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹4,639 Cr | ₹4,095 Cr | ₹3,719 Cr | ₹3,024 Cr | ₹2,778 Cr |
| Contingent Liabilities | ₹157 Cr | ₹35 Cr | ₹13 Cr | ₹16 Cr | ₹12 Cr |
| Total Debt | ₹983 Cr | ₹949 Cr | ₹697 Cr | ₹190 Cr | ₹273 Cr |
| Book Value | - | 181.95 | 164.86 | 151.53 | 134.22 |
| Adjusted Book Value | 205.28 | 181.95 | 164.86 | 151.53 | 134.22 |
Compare Balance Sheet of peers of RADICO KHAITAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| RADICO KHAITAN | ₹43,124.5 Cr | 3.6% | 8.8% | 50% | Stock Analytics | |
| UNITED SPIRITS | ₹98,661.5 Cr | -0.3% | 1.1% | -9.7% | Stock Analytics | |
| UNITED BREWERIES | ₹48,353.1 Cr | 2.5% | 1.8% | -7.1% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,273.5 Cr | 12.1% | 16.3% | 95.9% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹9,854.9 Cr | 0.7% | 3.9% | 65.6% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,509.2 Cr | 1.8% | -10.8% | -6.8% | Stock Analytics | |
RADICO KHAITAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| RADICO KHAITAN | 3.6% |
8.8% |
50% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses