SAFARI INDUSTRIES (INDIA)
|
SAFARI INDUSTRIES (INDIA) Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹9.78 Cr | ₹9.75 Cr | ₹4.74 Cr | ₹4.48 Cr | ₹4.48 Cr |
Equity - Authorised | ₹20 Cr | ₹20 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity - Issued | ₹9.78 Cr | ₹9.75 Cr | ₹4.74 Cr | ₹4.48 Cr | ₹4.48 Cr |
Equity Paid Up | ₹9.78 Cr | ₹9.75 Cr | ₹4.74 Cr | ₹4.48 Cr | ₹4.48 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 | ₹4.27 Cr | ₹4.97 Cr | ₹4.74 Cr | ₹0.20 Cr | ₹0.13 Cr |
Total Reserves | ₹939 Cr | ₹809 Cr | ₹416 Cr | ₹296 Cr | ₹274 Cr |
Securities Premium | ₹424 Cr | ₹420 Cr | ₹192 Cr | ₹123 Cr | ₹123 Cr |
Capital Reserves | ₹0.11 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.11 Cr |
Profit & Loss Account Balance | ₹515 Cr | ₹387 Cr | ₹222 Cr | ₹102 Cr | ₹80 Cr |
General Reserves | ₹6.19 Cr | ₹6.19 Cr | ₹6.19 Cr | ₹6.19 Cr | ₹6.19 Cr |
Other Reserves | ₹-6.13 Cr | ₹-4.74 Cr | ₹-3.69 Cr | ₹65 Cr | ₹65 Cr |
Reserve excluding Revaluation Reserve | ₹939 Cr | ₹809 Cr | ₹416 Cr | ₹296 Cr | ₹274 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹953 Cr | ₹823 Cr | ₹426 Cr | ₹301 Cr | ₹279 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹8.22 Cr | ₹15 Cr | ₹21 Cr | ₹0.09 Cr | ₹0.19 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | ₹0.19 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹8.22 Cr | ₹15 Cr | ₹21 Cr | ₹0.09 Cr | - |
Unsecured Loans | - | - | - | - | ₹2.12 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 | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | ₹2.12 Cr |
Deferred Tax Assets / Liabilities | ₹-4.83 Cr | ₹-5.14 Cr | ₹-3.13 Cr | ₹-6.99 Cr | ₹-11 Cr |
Deferred Tax Assets | ₹32 Cr | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹18 Cr |
Deferred Tax Liability | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹10 Cr | ₹7.29 Cr |
Other Long Term Liabilities | ₹79 Cr | ₹74 Cr | ₹56 Cr | ₹31 Cr | ₹23 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | ₹0.22 Cr |
Total Non-Current Liabilities | ₹82 Cr | ₹83 Cr | ₹75 Cr | ₹24 Cr | ₹14 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹200 Cr | ₹152 Cr | ₹167 Cr | ₹100 Cr | ₹71 Cr |
Sundry Creditors | ₹200 Cr | ₹152 Cr | ₹167 Cr | ₹100 Cr | ₹71 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹66 Cr | ₹56 Cr | ₹44 Cr | ₹24 Cr | ₹13 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.82 Cr | ₹1.91 Cr | ₹1.30 Cr | ₹0.56 Cr | ₹0.04 Cr |
Interest Accrued But Not Due | ₹0.01 Cr | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.09 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹64 Cr | ₹54 Cr | ₹43 Cr | ₹23 Cr | ₹12 Cr |
Short Term Borrowings | ₹4.91 Cr | ₹20 Cr | ₹32 Cr | ₹11 Cr | ₹7.38 Cr |
Secured ST Loans repayable on Demands | ₹4.91 Cr | ₹20 Cr | ₹32 Cr | ₹8.81 Cr | ₹3.21 Cr |
Working Capital Loans- Sec | ₹4.91 Cr | ₹20 Cr | ₹32 Cr | ₹8.72 Cr | ₹3.04 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-4.91 Cr | ₹-20 Cr | ₹-32 Cr | ₹-6.61 Cr | ₹1.13 Cr |
Short Term Provisions | ₹4.70 Cr | ₹2.74 Cr | ₹1.46 Cr | ₹1.85 Cr | ₹2.01 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.24 Cr | - | ₹0.10 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹3.46 Cr | ₹2.74 Cr | ₹1.36 Cr | ₹1.85 Cr | ₹2.01 Cr |
Total Current Liabilities | ₹276 Cr | ₹231 Cr | ₹244 Cr | ₹137 Cr | ₹93 Cr |
Total Liabilities | ₹1,312 Cr | ₹1,138 Cr | ₹744 Cr | ₹462 Cr | ₹386 Cr |
ASSETS | |||||
Gross Block | ₹558 Cr | ₹404 Cr | ₹258 Cr | ₹151 Cr | ₹91 Cr |
Less: Accumulated Depreciation | ₹144 Cr | ₹111 Cr | ₹74 Cr | ₹55 Cr | ₹24 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹414 Cr | ₹293 Cr | ₹184 Cr | ₹96 Cr | ₹67 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹12 Cr | ₹1.04 Cr | - | ₹20 Cr | ₹0.07 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹17 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr | ₹9.57 Cr |
Other Non Current Assets | ₹0.21 Cr | ₹0.13 Cr | ₹0.23 Cr | ₹0.16 Cr | ₹30 Cr |
Total Non-Current Assets | ₹443 Cr | ₹314 Cr | ₹200 Cr | ₹126 Cr | ₹106 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹3.19 Cr | ₹149 Cr | - | - | - |
Quoted | ₹3.19 Cr | ₹149 Cr | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹350 Cr | ₹269 Cr | ₹266 Cr | ₹146 Cr | ₹114 Cr |
Raw Materials | ₹44 Cr | ₹37 Cr | ₹30 Cr | ₹18 Cr | ₹12 Cr |
Work-in Progress | ₹8.45 Cr | ₹5.47 Cr | ₹4.47 Cr | ₹2.88 Cr | ₹2.79 Cr |
Finished Goods | ₹100 Cr | ₹89 Cr | ₹68 Cr | ₹31 Cr | ₹18 Cr |
Packing Materials | ₹1.35 Cr | ₹0.63 Cr | ₹0.65 Cr | ₹0.52 Cr | ₹0.26 Cr |
Stores  and Spare | ₹1.53 Cr | ₹0.93 Cr | ₹0.44 Cr | ₹0.23 Cr | ₹0.23 Cr |
Other Inventory | ₹194 Cr | ₹136 Cr | ₹163 Cr | ₹94 Cr | ₹81 Cr |
Sundry Debtors | ₹243 Cr | ₹165 Cr | ₹169 Cr | ₹115 Cr | ₹90 Cr |
Debtors more than Six months | ₹4.22 Cr | ₹3.99 Cr | ₹1.34 Cr | ₹11 Cr | ₹18 Cr |
Debtors Others | ₹239 Cr | ₹163 Cr | ₹169 Cr | ₹118 Cr | ₹82 Cr |
Cash and Bank | ₹225 Cr | ₹218 Cr | ₹86 Cr | ₹59 Cr | ₹65 Cr |
Cash in hand | ₹0.33 Cr | ₹0.01 Cr | ₹0.12 Cr | ₹0.01 Cr | ₹0.01 Cr |
Balances at Bank | ₹225 Cr | ₹218 Cr | ₹86 Cr | ₹59 Cr | ₹64 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹4.89 Cr | ₹3.95 Cr | ₹2.22 Cr | ₹1.23 Cr | ₹0.86 Cr |
Interest accrued on Investments | ₹2.39 Cr | ₹1.63 Cr | ₹1.10 Cr | ₹0.28 Cr | ₹0.25 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.57 Cr | ₹1.23 Cr | ₹0.82 Cr | ₹0.80 Cr | ₹0.54 Cr |
Other current_assets | ₹0.93 Cr | ₹1.09 Cr | ₹0.30 Cr | ₹0.16 Cr | ₹0.07 Cr |
Short Term Loans and Advances | ₹42 Cr | ₹17 Cr | ₹20 Cr | ₹14 Cr | ₹9.83 Cr |
Advances recoverable in cash or in kind | ₹4.33 Cr | ₹2.79 Cr | ₹1.59 Cr | ₹3.13 Cr | ₹0.77 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹37 Cr | ₹15 Cr | ₹19 Cr | ₹11 Cr | ₹9.06 Cr |
Total Current Assets | ₹868 Cr | ₹824 Cr | ₹545 Cr | ₹335 Cr | ₹280 Cr |
Net Current Assets (Including Current Investments) | ₹592 Cr | ₹592 Cr | ₹301 Cr | ₹199 Cr | ₹187 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,312 Cr | ₹1,138 Cr | ₹744 Cr | ₹462 Cr | ₹386 Cr |
Contingent Liabilities | ₹4.04 Cr | ₹2.10 Cr | ₹0.30 Cr | ₹0.36 Cr | ₹0.85 Cr |
Total Debt | ₹20 Cr | ₹42 Cr | ₹60 Cr | ₹11 Cr | ₹9.69 Cr |
Book Value | 194.11 | 167.90 | 177.63 | 134.34 | 124.57 |
Adjusted Book Value | 194.11 | 167.90 | 88.81 | 67.17 | 62.28 |
Compare Balance Sheet of peers of SAFARI INDUSTRIES (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAFARI INDUSTRIES (INDIA) | ₹9,905.6 Cr | -2% | -7.6% | -12.2% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹583,544.0 Cr | -2% | -1.3% | -8.4% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹122,646.0 Cr | -0.3% | -5.3% | -17% | Stock Analytics | |
DABUR INDIA | ₹89,181.1 Cr | -2.2% | -4.4% | -18.3% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹59,885.8 Cr | -1.8% | -7.5% | -35.9% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹42,811.5 Cr | -0.3% | 0.3% | -21.8% | Stock Analytics |
SAFARI INDUSTRIES (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAFARI INDUSTRIES (INDIA) | -2% |
-7.6% |
-12.2% |
SENSEX | -0.6% |
-2.8% |
1.7% |
You may also like the below Video Courses