VADILAL ENTERPRISES
|
VADILAL ENTERPRISES Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr |
| Equity - Authorised | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
| Equity - Issued | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr | ₹0.87 Cr |
| Equity Paid Up | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.86 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 | - | - | - | - | - |
| Total Reserves | ₹21 Cr | ₹17 Cr | ₹10 Cr | ₹4.42 Cr | ₹2.72 Cr |
| Securities Premium | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr | ₹0.93 Cr |
| Capital Reserves | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Profit & Loss Account Balance | ₹21 Cr | ₹16 Cr | ₹8.31 Cr | ₹2.26 Cr | ₹-0.34 Cr |
| General Reserves | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr | ₹2.13 Cr |
| Other Reserves | ₹-2.94 Cr | ₹-1.55 Cr | ₹-1.17 Cr | ₹-0.90 Cr | - |
| Reserve excluding Revaluation Reserve | ₹21 Cr | ₹17 Cr | ₹10 Cr | ₹4.42 Cr | ₹2.72 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹22 Cr | ₹18 Cr | ₹11 Cr | ₹5.29 Cr | ₹3.59 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹30 Cr | ₹16 Cr | ₹2.72 Cr | ₹2.84 Cr | ₹2.35 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹45 Cr | ₹11 Cr | ₹3.93 Cr | ₹4.63 Cr | ₹5.85 Cr |
| Term Loans - Institutions | - | ₹12 Cr | - | ₹1.08 Cr | ₹4.02 Cr |
| Other Secured | ₹-15 Cr | ₹-6.32 Cr | ₹-1.21 Cr | ₹-2.87 Cr | ₹-7.52 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | ₹0.28 Cr |
| 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 | - | - | - | - | ₹-0.28 Cr |
| Deferred Tax Assets / Liabilities | ₹-3.50 Cr | ₹-3.40 Cr | ₹-3.90 Cr | ₹-3.09 Cr | ₹-3.21 Cr |
| Deferred Tax Assets | ₹4.86 Cr | ₹5.07 Cr | ₹5.70 Cr | ₹4.63 Cr | ₹4.98 Cr |
| Deferred Tax Liability | ₹1.36 Cr | ₹1.67 Cr | ₹1.80 Cr | ₹1.55 Cr | ₹1.77 Cr |
| Other Long Term Liabilities | ₹2.00 Cr | ₹2.23 Cr | ₹1.80 Cr | ₹0.05 Cr | ₹0.07 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.46 Cr | - | ₹1.04 Cr | ₹1.34 Cr | ₹1.05 Cr |
| Total Non-Current Liabilities | ₹29 Cr | ₹15 Cr | ₹1.66 Cr | ₹1.14 Cr | ₹0.26 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹105 Cr | ₹91 Cr | ₹88 Cr | ₹68 Cr | ₹39 Cr |
| Sundry Creditors | ₹105 Cr | ₹91 Cr | ₹88 Cr | ₹68 Cr | ₹39 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹118 Cr | ₹100 Cr | ₹79 Cr | ₹71 Cr | ₹93 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.01 Cr | ₹1.65 Cr | ₹1.79 Cr | ₹1.41 Cr | ₹1.25 Cr |
| Interest Accrued But Not Due | ₹0.02 Cr | ₹0.10 Cr | - | ₹0.00 Cr | ₹0.74 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹116 Cr | ₹99 Cr | ₹77 Cr | ₹69 Cr | ₹91 Cr |
| Short Term Borrowings | ₹0.13 Cr | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹2.40 Cr |
| Secured ST Loans repayable on Demands | ₹0.13 Cr | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹0.92 Cr |
| Working Capital Loans- Sec | ₹0.13 Cr | ₹0.69 Cr | ₹1.22 Cr | ₹0.29 Cr | ₹0.92 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-0.13 Cr | ₹-0.69 Cr | ₹-1.22 Cr | ₹-0.29 Cr | ₹0.57 Cr |
| Short Term Provisions | ₹2.52 Cr | ₹2.33 Cr | ₹5.29 Cr | ₹2.39 Cr | ₹3.03 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.43 Cr | ₹2.26 Cr | - | ₹0.56 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.52 Cr | ₹1.90 Cr | ₹3.03 Cr | ₹2.39 Cr | ₹2.47 Cr |
| Total Current Liabilities | ₹226 Cr | ₹194 Cr | ₹174 Cr | ₹141 Cr | ₹137 Cr |
| Total Liabilities | ₹277 Cr | ₹227 Cr | ₹187 Cr | ₹148 Cr | ₹141 Cr |
| ASSETS | |||||
| Gross Block | ₹188 Cr | ₹151 Cr | ₹122 Cr | ₹122 Cr | ₹130 Cr |
| Less: Accumulated Depreciation | ₹91 Cr | ₹83 Cr | ₹78 Cr | ₹75 Cr | ₹72 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹97 Cr | ₹68 Cr | ₹44 Cr | ₹47 Cr | ₹58 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹18 Cr | ₹19 Cr | ₹12 Cr | ₹0.10 Cr | ₹0.03 Cr |
| Non Current Investments | ₹0.42 Cr | ₹0.42 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.13 Cr |
| Long Term Investment | ₹0.42 Cr | ₹0.42 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.13 Cr |
| Quoted | ₹0.07 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Unquoted | ₹0.35 Cr | ₹0.35 Cr | ₹0.26 Cr | ₹0.19 Cr | ₹0.12 Cr |
| Long Term Loans & Advances | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr |
| Other Non Current Assets | ₹5.29 Cr | ₹4.51 Cr | ₹5.49 Cr | ₹5.02 Cr | ₹5.96 Cr |
| Total Non-Current Assets | ₹141 Cr | ₹110 Cr | ₹79 Cr | ₹69 Cr | ₹79 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹42 Cr | ₹48 Cr | ₹49 Cr | ₹34 Cr | ₹28 Cr |
| Raw Materials | - | - | - | - | ₹0.03 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | ₹0.04 Cr |
| Stores  and Spare | ₹1.42 Cr | ₹1.42 Cr | ₹1.57 Cr | ₹1.45 Cr | ₹1.36 Cr |
| Other Inventory | ₹40 Cr | ₹47 Cr | ₹48 Cr | ₹32 Cr | ₹27 Cr |
| Sundry Debtors | ₹57 Cr | ₹48 Cr | ₹38 Cr | ₹33 Cr | ₹27 Cr |
| Debtors more than Six months | ₹7.12 Cr | ₹6.58 Cr | ₹4.33 Cr | ₹4.91 Cr | ₹7.58 Cr |
| Debtors Others | ₹52 Cr | ₹43 Cr | ₹35 Cr | ₹34 Cr | ₹21 Cr |
| Cash and Bank | ₹22 Cr | ₹6.89 Cr | ₹9.09 Cr | ₹7.16 Cr | ₹0.93 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr |
| Balances at Bank | ₹22 Cr | ₹6.84 Cr | ₹9.05 Cr | ₹7.11 Cr | ₹0.87 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹2.06 Cr | ₹1.49 Cr | ₹0.56 Cr | ₹0.47 Cr | ₹0.56 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.39 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.20 Cr |
| Prepaid Expenses | ₹1.67 Cr | ₹1.21 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.35 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹5.15 Cr | ₹5.20 Cr |
| Advances recoverable in cash or in kind | ₹1.42 Cr | ₹3.05 Cr | ₹2.65 Cr | ₹2.18 Cr | ₹2.14 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹9.59 Cr | ₹7.74 Cr | ₹2.97 Cr | ₹3.06 Cr |
| Total Current Assets | ₹136 Cr | ₹117 Cr | ₹108 Cr | ₹79 Cr | ₹62 Cr |
| Net Current Assets (Including Current Investments) | ₹-90 Cr | ₹-77 Cr | ₹-67 Cr | ₹-62 Cr | ₹-75 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹277 Cr | ₹227 Cr | ₹187 Cr | ₹148 Cr | ₹141 Cr |
| Contingent Liabilities | ₹5.54 Cr | ₹15 Cr | ₹3.10 Cr | ₹7.56 Cr | ₹5.48 Cr |
| Total Debt | ₹45 Cr | ₹26 Cr | ₹5.36 Cr | ₹5.99 Cr | ₹13 Cr |
| Book Value | 258.95 | 210.00 | 128.60 | 61.28 | 41.57 |
| Adjusted Book Value | 258.95 | 210.00 | 128.60 | 61.28 | 41.57 |
Compare Balance Sheet of peers of VADILAL ENTERPRISES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VADILAL ENTERPRISES | ₹900.0 Cr | -8.3% | -2% | 134.9% | Stock Analytics | |
| NESTLE INDIA | ₹243,941.0 Cr | -0.9% | -0.9% | 12.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹154,692.0 Cr | -0.4% | -0.9% | -21% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,729.0 Cr | -0.7% | -3% | 15.9% | Stock Analytics | |
| MARICO | ₹98,156.4 Cr | 4.8% | 4.1% | 27.8% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,587.4 Cr | 2.6% | 0.8% | -5.3% | Stock Analytics | |
VADILAL ENTERPRISES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VADILAL ENTERPRISES | -8.3% |
-2% |
134.9% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses