VADILAL INDUSTRIES
|
VADILAL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr |
Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Equity - Issued | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr |
Equity Paid Up | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 Cr | ₹7.19 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 | ₹688 Cr | ₹535 Cr | ₹390 Cr | ₹290 Cr | ₹244 Cr |
Securities Premium | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr | ₹4.87 Cr |
Capital Reserves | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Profit & Loss Account Balance | ₹550 Cr | ₹401 Cr | ₹256 Cr | ₹161 Cr | ₹116 Cr |
General Reserves | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Other Reserves | ₹83 Cr | ₹79 Cr | ₹79 Cr | ₹74 Cr | ₹73 Cr |
Reserve excluding Revaluation Reserve | ₹613 Cr | ₹460 Cr | ₹315 Cr | ₹215 Cr | ₹169 Cr |
Revaluation reserve | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
Shareholder's Funds | ₹695 Cr | ₹542 Cr | ₹397 Cr | ₹297 Cr | ₹251 Cr |
Minority Interest | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹46 Cr | ₹37 Cr | ₹47 Cr | ₹52 Cr | ₹37 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹59 Cr | ₹53 Cr | ₹63 Cr | ₹55 Cr | ₹44 Cr |
Term Loans - Institutions | - | - | - | ₹10.00 Cr | ₹3.95 Cr |
Other Secured | ₹-13 Cr | ₹-16 Cr | ₹-16 Cr | ₹-13 Cr | ₹-11 Cr |
Unsecured Loans | - | ₹0.60 Cr | ₹12 Cr | ₹25 Cr | ₹21 Cr |
Fixed Deposits - Public | ₹0.66 Cr | ₹12 Cr | ₹26 Cr | ₹34 Cr | ₹25 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 | ₹-0.66 Cr | ₹-12 Cr | ₹-13 Cr | ₹-8.19 Cr | ₹-4.36 Cr |
Deferred Tax Assets / Liabilities | ₹15 Cr | ₹19 Cr | ₹18 Cr | ₹12 Cr | ₹8.07 Cr |
Deferred Tax Assets | ₹39 Cr | ₹31 Cr | ₹32 Cr | ₹11 Cr | ₹15 Cr |
Deferred Tax Liability | ₹54 Cr | ₹50 Cr | ₹50 Cr | ₹23 Cr | ₹23 Cr |
Other Long Term Liabilities | ₹130 Cr | ₹103 Cr | ₹83 Cr | ₹15 Cr | ₹16 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | ₹0.89 Cr | ₹4.77 Cr | ₹3.92 Cr | ₹2.57 Cr |
Total Non-Current Liabilities | ₹191 Cr | ₹160 Cr | ₹165 Cr | ₹108 Cr | ₹84 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹135 Cr | ₹98 Cr | ₹90 Cr | ₹83 Cr | ₹111 Cr |
Sundry Creditors | ₹135 Cr | ₹98 Cr | ₹90 Cr | ₹83 Cr | ₹111 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹47 Cr | ₹61 Cr | ₹63 Cr | ₹44 Cr | ₹38 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹3.59 Cr | ₹4.50 Cr | ₹1.51 Cr | ₹2.10 Cr | ₹0.52 Cr |
Interest Accrued But Not Due | ₹0.32 Cr | ₹1.51 Cr | ₹2.45 Cr | ₹2.63 Cr | ₹3.39 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹43 Cr | ₹55 Cr | ₹59 Cr | ₹39 Cr | ₹34 Cr |
Short Term Borrowings | ₹23 Cr | ₹52 Cr | ₹115 Cr | ₹72 Cr | ₹70 Cr |
Secured ST Loans repayable on Demands | ₹22 Cr | ₹51 Cr | ₹74 Cr | ₹26 Cr | ₹43 Cr |
Working Capital Loans- Sec | ₹22 Cr | ₹51 Cr | ₹74 Cr | ₹26 Cr | ₹43 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-22 Cr | ₹-50 Cr | ₹-32 Cr | ₹21 Cr | ₹-17 Cr |
Short Term Provisions | ₹3.08 Cr | ₹3.37 Cr | ₹7.30 Cr | ₹19 Cr | ₹14 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.23 Cr | ₹0.58 Cr | ₹2.65 Cr | ₹15 Cr | ₹11 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.85 Cr | ₹2.79 Cr | ₹4.65 Cr | ₹3.74 Cr | ₹3.34 Cr |
Total Current Liabilities | ₹208 Cr | ₹214 Cr | ₹275 Cr | ₹218 Cr | ₹232 Cr |
Total Liabilities | ₹1,094 Cr | ₹917 Cr | ₹838 Cr | ₹623 Cr | ₹567 Cr |
ASSETS | |||||
Gross Block | ₹764 Cr | ₹692 Cr | ₹628 Cr | ₹518 Cr | ₹502 Cr |
Less: Accumulated Depreciation | ₹286 Cr | ₹248 Cr | ₹225 Cr | ₹211 Cr | ₹190 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹478 Cr | ₹444 Cr | ₹403 Cr | ₹307 Cr | ₹312 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.75 Cr | ₹12 Cr | ₹20 Cr | ₹2.77 Cr | ₹5.30 Cr |
Non Current Investments | ₹5.52 Cr | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr |
Long Term Investment | ₹5.52 Cr | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹5.52 Cr | ₹5.51 Cr | ₹5.40 Cr | ₹0.62 Cr | ₹0.57 Cr |
Long Term Loans & Advances | ₹69 Cr | ₹22 Cr | ₹11 Cr | ₹9.33 Cr | ₹5.87 Cr |
Other Non Current Assets | ₹1.11 Cr | ₹0.57 Cr | ₹1.26 Cr | ₹1.71 Cr | ₹1.85 Cr |
Total Non-Current Assets | ₹564 Cr | ₹484 Cr | ₹440 Cr | ₹321 Cr | ₹325 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹17 Cr | ₹10 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr |
Quoted | ₹0.03 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr |
Unquoted | ₹17 Cr | ₹10 Cr | - | - | - |
Inventories | ₹311 Cr | ₹229 Cr | ₹256 Cr | ₹165 Cr | ₹141 Cr |
Raw Materials | ₹133 Cr | ₹124 Cr | ₹135 Cr | ₹73 Cr | ₹68 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹137 Cr | ₹72 Cr | ₹84 Cr | ₹66 Cr | ₹51 Cr |
Packing Materials | ₹27 Cr | ₹21 Cr | ₹26 Cr | ₹17 Cr | ₹16 Cr |
Stores  and Spare | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹8.46 Cr | ₹6.43 Cr |
Other Inventory | - | - | - | - | - |
Sundry Debtors | ₹123 Cr | ₹97 Cr | ₹77 Cr | ₹65 Cr | ₹45 Cr |
Debtors more than Six months | ₹7.58 Cr | ₹6.71 Cr | ₹5.03 Cr | ₹3.64 Cr | ₹3.05 Cr |
Debtors Others | ₹121 Cr | ₹94 Cr | ₹76 Cr | ₹65 Cr | ₹44 Cr |
Cash and Bank | ₹40 Cr | ₹54 Cr | ₹37 Cr | ₹52 Cr | ₹36 Cr |
Cash in hand | ₹0.12 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.19 Cr |
Balances at Bank | ₹40 Cr | ₹53 Cr | ₹37 Cr | ₹51 Cr | ₹35 Cr |
Other cash and bank balances | - | - | - | - | ₹0.09 Cr |
Other Current Assets | ₹16 Cr | ₹14 Cr | ₹10 Cr | ₹11 Cr | ₹8.92 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.11 Cr |
Prepaid Expenses | ₹4.18 Cr | ₹4.55 Cr | ₹3.83 Cr | ₹2.89 Cr | ₹3.12 Cr |
Other current_assets | ₹12 Cr | ₹9.19 Cr | ₹6.26 Cr | ₹8.12 Cr | ₹5.69 Cr |
Short Term Loans and Advances | ₹23 Cr | ₹30 Cr | ₹17 Cr | ₹8.83 Cr | ₹11 Cr |
Advances recoverable in cash or in kind | ₹17 Cr | ₹15 Cr | ₹11 Cr | ₹8.01 Cr | ₹8.58 Cr |
Advance income tax and TDS | ₹1.29 Cr | ₹14 Cr | ₹2.60 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹5.11 Cr | ₹0.81 Cr | ₹3.30 Cr | ₹0.82 Cr | ₹2.52 Cr |
Total Current Assets | ₹530 Cr | ₹433 Cr | ₹397 Cr | ₹302 Cr | ₹242 Cr |
Net Current Assets (Including Current Investments) | ₹323 Cr | ₹219 Cr | ₹122 Cr | ₹84 Cr | ₹9.73 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,094 Cr | ₹917 Cr | ₹838 Cr | ₹623 Cr | ₹567 Cr |
Contingent Liabilities | ₹47 Cr | ₹36 Cr | ₹13 Cr | ₹18 Cr | ₹31 Cr |
Total Debt | ₹82 Cr | ₹118 Cr | ₹205 Cr | ₹172 Cr | ₹143 Cr |
Book Value | 862.41 | 649.62 | 447.89 | 308.99 | 244.62 |
Adjusted Book Value | 862.41 | 649.62 | 447.89 | 308.99 | 244.62 |
Compare Balance Sheet of peers of VADILAL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VADILAL INDUSTRIES | ₹3,769.1 Cr | 4.2% | -0.4% | 21.1% | Stock Analytics | |
NESTLE INDIA | ₹233,268.0 Cr | 3% | 6.7% | -4.2% | Stock Analytics | |
VARUN BEVERAGES | ₹158,851.0 Cr | -5.2% | -7.5% | -18.4% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹146,419.0 Cr | 4% | 8% | 2.8% | Stock Analytics | |
MARICO | ₹95,000.1 Cr | 0.1% | 2.1% | 15.4% | Stock Analytics | |
JUBILANT FOODWORKS | ₹43,305.6 Cr | 4% | 2.3% | 0.1% | Stock Analytics |
VADILAL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VADILAL INDUSTRIES | 4.2% |
-0.4% |
21.1% |
SENSEX | 1.1% |
-0.4% |
-2.2% |
You may also like the below Video Courses