SAPPHIRE FOODS INDIA
|
SAPPHIRE FOODS INDIA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr |
| Equity - Authorised | ₹467 Cr | ₹467 Cr | ₹467 Cr | ₹432 Cr | ₹183 Cr |
| Equity - Issued | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr |
| Equity Paid Up | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹64 Cr | ₹53 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹38 Cr | ₹37 Cr | ₹22 Cr | ₹5.61 Cr | ₹19 Cr |
| Total Reserves | ₹1,296 Cr | ₹1,238 Cr | ₹1,170 Cr | ₹938 Cr | ₹408 Cr |
| Securities Premium | ₹1,476 Cr | ₹1,441 Cr | ₹1,431 Cr | ₹1,431 Cr | ₹925 Cr |
| Capital Reserves | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr |
| Profit & Loss Account Balance | ₹-198 Cr | ₹-216 Cr | ₹-267 Cr | ₹-500 Cr | ₹-545 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-17 Cr | ₹-23 Cr | ₹-29 Cr | ₹-28 Cr | ₹-6.94 Cr |
| Reserve excluding Revaluation Reserve | ₹1,296 Cr | ₹1,238 Cr | ₹1,170 Cr | ₹938 Cr | ₹408 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,398 Cr | ₹1,339 Cr | ₹1,256 Cr | ₹1,007 Cr | ₹480 Cr |
| Minority Interest | ₹-1.89 Cr | ₹0.67 Cr | ₹-2.03 Cr | ₹-1.70 Cr | ₹-1.17 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹5.85 Cr | ₹13 Cr | ₹21 Cr | ₹42 Cr | ₹49 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹13 Cr | ₹21 Cr | ₹42 Cr | ₹60 Cr | ₹53 Cr |
| Term Loans - Institutions | - | - | - | ₹0.40 Cr | ₹19 Cr |
| Other Secured | ₹-7.29 Cr | ₹-7.92 Cr | ₹-21 Cr | ₹-18 Cr | ₹-24 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 | ₹-110 Cr | ₹-109 Cr | ₹-118 Cr | ₹8.73 Cr | ₹11 Cr |
| Deferred Tax Assets | ₹135 Cr | ₹136 Cr | ₹147 Cr | ₹221 Cr | ₹84 Cr |
| Deferred Tax Liability | ₹25 Cr | ₹26 Cr | ₹28 Cr | ₹230 Cr | ₹94 Cr |
| Other Long Term Liabilities | ₹1,159 Cr | ₹1,025 Cr | ₹771 Cr | ₹650 Cr | ₹491 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹20 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹9.88 Cr |
| Total Non-Current Liabilities | ₹1,075 Cr | ₹943 Cr | ₹684 Cr | ₹711 Cr | ₹560 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹243 Cr | ₹231 Cr | ₹217 Cr | ₹199 Cr | ₹144 Cr |
| Sundry Creditors | ₹243 Cr | ₹231 Cr | ₹217 Cr | ₹199 Cr | ₹144 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹203 Cr | ₹199 Cr | ₹307 Cr | ₹241 Cr | ₹157 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.39 Cr | ₹7.37 Cr | ₹0.08 Cr | ₹0.36 Cr | ₹0.34 Cr |
| Interest Accrued But Not Due | ₹0.09 Cr | ₹0.14 Cr | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹202 Cr | ₹192 Cr | ₹307 Cr | ₹240 Cr | ₹156 Cr |
| Short Term Borrowings | ₹6.63 Cr | ₹6.54 Cr | ₹2.75 Cr | ₹0.92 Cr | ₹3.03 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹6.63 Cr | ₹6.54 Cr | ₹2.75 Cr | ₹0.92 Cr | ₹3.03 Cr |
| Short Term Provisions | ₹6.68 Cr | ₹7.69 Cr | ₹6.96 Cr | ₹6.60 Cr | ₹6.44 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.68 Cr | ₹7.69 Cr | ₹6.96 Cr | ₹6.60 Cr | ₹6.44 Cr |
| Total Current Liabilities | ₹459 Cr | ₹444 Cr | ₹534 Cr | ₹447 Cr | ₹310 Cr |
| Total Liabilities | ₹2,930 Cr | ₹2,727 Cr | ₹2,472 Cr | ₹2,164 Cr | ₹1,349 Cr |
| ASSETS | |||||
| Gross Block | ₹3,516 Cr | ₹3,036 Cr | ₹2,427 Cr | ₹2,031 Cr | ₹1,544 Cr |
| Less: Accumulated Depreciation | ₹1,164 Cr | ₹858 Cr | ₹638 Cr | ₹626 Cr | ₹353 Cr |
| Less: Impairment of Assets | ₹14 Cr | - | - | ₹15 Cr | ₹106 Cr |
| Net Block | ₹2,338 Cr | ₹2,178 Cr | ₹1,789 Cr | ₹1,390 Cr | ₹1,084 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹56 Cr | ₹67 Cr | ₹55 Cr | ₹32 Cr | ₹21 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹112 Cr | ₹118 Cr | ₹132 Cr | ₹113 Cr | ₹91 Cr |
| Other Non Current Assets | ₹0.32 Cr | ₹0.37 Cr | ₹1.91 Cr | ₹38 Cr | ₹0.02 Cr |
| Total Non-Current Assets | ₹2,507 Cr | ₹2,364 Cr | ₹1,979 Cr | ₹1,573 Cr | ₹1,205 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹144 Cr | - | ₹66 Cr | ₹153 Cr | ₹27 Cr |
| Quoted | ₹144 Cr | - | ₹66 Cr | ₹153 Cr | ₹27 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹96 Cr | ₹97 Cr | ₹99 Cr | ₹65 Cr | ₹47 Cr |
| Raw Materials | ₹67 Cr | ₹65 Cr | ₹73 Cr | ₹46 Cr | ₹34 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | ₹11 Cr | ₹10 Cr | ₹8.46 Cr | ₹6.93 Cr | ₹3.80 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹17 Cr | ₹22 Cr | ₹18 Cr | ₹13 Cr | ₹9.84 Cr |
| Sundry Debtors | ₹37 Cr | ₹34 Cr | ₹18 Cr | ₹14 Cr | ₹7.78 Cr |
| Debtors more than Six months | - | - | ₹0.01 Cr | ₹0.14 Cr | ₹0.54 Cr |
| Debtors Others | ₹37 Cr | ₹34 Cr | ₹18 Cr | ₹14 Cr | ₹7.25 Cr |
| Cash and Bank | ₹78 Cr | ₹168 Cr | ₹220 Cr | ₹255 Cr | ₹50 Cr |
| Cash in hand | ₹6.73 Cr | ₹8.84 Cr | ₹5.54 Cr | ₹4.66 Cr | ₹3.74 Cr |
| Balances at Bank | ₹72 Cr | ₹159 Cr | ₹215 Cr | ₹250 Cr | ₹46 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.13 Cr | ₹13 Cr | ₹44 Cr | ₹72 Cr | ₹4.41 Cr |
| Interest accrued on Investments | ₹1.61 Cr | ₹4.61 Cr | ₹6.13 Cr | ₹4.43 Cr | ₹0.17 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹3.63 Cr | ₹6.80 Cr | ₹4.79 Cr | ₹5.21 Cr | ₹2.67 Cr |
| Other current_assets | ₹1.89 Cr | ₹1.10 Cr | ₹34 Cr | ₹63 Cr | ₹1.57 Cr |
| Short Term Loans and Advances | ₹61 Cr | ₹52 Cr | ₹45 Cr | ₹32 Cr | ₹7.24 Cr |
| Advances recoverable in cash or in kind | ₹19 Cr | ₹13 Cr | ₹19 Cr | ₹15 Cr | ₹4.00 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹42 Cr | ₹39 Cr | ₹26 Cr | ₹17 Cr | ₹3.24 Cr |
| Total Current Assets | ₹423 Cr | ₹363 Cr | ₹493 Cr | ₹591 Cr | ₹144 Cr |
| Net Current Assets (Including Current Investments) | ₹-36 Cr | ₹-81 Cr | ₹-41 Cr | ₹143 Cr | ₹-167 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,930 Cr | ₹2,727 Cr | ₹2,472 Cr | ₹2,164 Cr | ₹1,349 Cr |
| Contingent Liabilities | ₹164 Cr | ₹45 Cr | ₹40 Cr | ₹20 Cr | ₹24 Cr |
| Total Debt | ₹20 Cr | ₹28 Cr | ₹44 Cr | ₹61 Cr | ₹76 Cr |
| Book Value | 42.35 | 204.41 | 194.16 | 157.62 | 87.37 |
| Adjusted Book Value | 42.35 | 40.88 | 38.83 | 31.52 | 17.47 |
Compare Balance Sheet of peers of SAPPHIRE FOODS INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAPPHIRE FOODS INDIA | ₹8,523.5 Cr | -7.5% | -9.7% | -13.8% | Stock Analytics | |
| NESTLE INDIA | ₹243,508.0 Cr | -0.4% | 7% | 12.3% | Stock Analytics | |
| VARUN BEVERAGES | ₹156,688.0 Cr | -2.4% | 6.6% | -20.7% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹147,704.0 Cr | 5.3% | 5.1% | 9.5% | Stock Analytics | |
| MARICO | ₹93,360.5 Cr | -0.3% | 1.2% | 12% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,561.4 Cr | -2.7% | -3.2% | 1.6% | Stock Analytics | |
SAPPHIRE FOODS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAPPHIRE FOODS INDIA | -7.5% |
-9.7% |
-13.8% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses