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) | ₹10,591.8 Cr | 3.7% | -1.6% | -5.6% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹584,966.0 Cr | -4.3% | -0.8% | -0.1% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹113,196.0 Cr | -2.5% | -4.8% | -11.1% | Stock Analytics | |
| DABUR INDIA | ₹90,103.5 Cr | -0.6% | 1.7% | -7.1% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹61,670.0 Cr | -0.9% | 2% | -30.6% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹43,674.6 Cr | -1.8% | -1.5% | -17.4% | Stock Analytics | |
SAFARI INDUSTRIES (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAFARI INDUSTRIES (INDIA) | 3.7% |
-1.6% |
-5.6% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses