VAISHALI PHARMA
|
VAISHALI PHARMA Last 5 Year Balance Sheet History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹22 Cr | ₹22 Cr | ₹22 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 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 | ₹7.03 Cr | ₹7.56 Cr | - | - | - |
| Total Reserves | ₹25 Cr | ₹22 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr |
| Securities Premium | ₹10 Cr | ₹8.07 Cr | ₹8.10 Cr | ₹8.20 Cr | ₹8.20 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹15 Cr | ₹14 Cr | ₹7.59 Cr | ₹3.57 Cr | ₹2.52 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹0.18 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Reserve excluding Revaluation Reserve | ₹25 Cr | ₹22 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹43 Cr | ₹41 Cr | ₹26 Cr | ₹22 Cr | ₹21 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.99 Cr | ₹6.32 Cr | ₹3.81 Cr | ₹5.68 Cr | ₹4.75 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹4.33 Cr | ₹5.46 Cr | ₹2.76 Cr | ₹4.54 Cr | ₹4.01 Cr |
| Term Loans - Institutions | ₹0.66 Cr | ₹0.86 Cr | ₹1.05 Cr | ₹1.14 Cr | ₹0.74 Cr |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹-1.39 Cr | ₹-1.09 Cr | ₹-0.70 Cr | ₹-1.64 Cr | ₹-0.70 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 | ₹-1.39 Cr | ₹-1.09 Cr | ₹-0.70 Cr | ₹-1.64 Cr | ₹-0.70 Cr |
| Deferred Tax Assets / Liabilities | ₹-0.18 Cr | ₹-0.14 Cr | ₹-0.16 Cr | ₹-0.15 Cr | ₹-0.12 Cr |
| Deferred Tax Assets | ₹0.18 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.12 Cr |
| Deferred Tax Liability | - | - | - | - | - |
| Other Long Term Liabilities | ₹0.24 Cr | ₹0.88 Cr | ₹0.04 Cr | ₹0.23 Cr | ₹0.22 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.20 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.14 Cr |
| Total Non-Current Liabilities | ₹3.86 Cr | ₹6.16 Cr | ₹3.17 Cr | ₹4.30 Cr | ₹4.28 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹19 Cr | ₹18 Cr | ₹28 Cr | ₹41 Cr | ₹24 Cr |
| Sundry Creditors | ₹19 Cr | ₹18 Cr | ₹28 Cr | ₹41 Cr | ₹24 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹6.05 Cr | ₹4.76 Cr | ₹5.56 Cr | ₹6.71 Cr | ₹5.08 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.72 Cr | ₹1.76 Cr | ₹2.50 Cr | ₹2.11 Cr | ₹1.80 Cr |
| Interest Accrued But Not Due | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | - | ₹0.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3.32 Cr | ₹3.00 Cr | ₹3.04 Cr | ₹4.60 Cr | ₹3.27 Cr |
| Short Term Borrowings | ₹7.62 Cr | ₹7.34 Cr | ₹17 Cr | ₹12 Cr | ₹12 Cr |
| Secured ST Loans repayable on Demands | ₹7.08 Cr | ₹6.68 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
| Working Capital Loans- Sec | ₹7.08 Cr | ₹6.68 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-6.54 Cr | ₹-6.02 Cr | ₹-5.75 Cr | ₹-12 Cr | ₹-11 Cr |
| Short Term Provisions | ₹0.03 Cr | ₹1.97 Cr | ₹1.31 Cr | ₹0.39 Cr | ₹0.08 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹1.95 Cr | ₹1.27 Cr | ₹0.38 Cr | ₹0.06 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.03 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Total Current Liabilities | ₹33 Cr | ₹32 Cr | ₹52 Cr | ₹59 Cr | ₹40 Cr |
| Total Liabilities | ₹80 Cr | ₹79 Cr | ₹81 Cr | ₹86 Cr | ₹66 Cr |
| ASSETS | |||||
| Gross Block | ₹3.89 Cr | ₹3.85 Cr | ₹3.30 Cr | ₹2.89 Cr | ₹2.73 Cr |
| Less: Accumulated Depreciation | ₹2.37 Cr | ₹1.86 Cr | ₹2.12 Cr | ₹1.67 Cr | ₹1.24 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1.52 Cr | ₹1.98 Cr | ₹1.18 Cr | ₹1.22 Cr | ₹1.49 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr |
| Long Term Investment | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.43 Cr |
| Long Term Loans & Advances | ₹0.93 Cr | ₹1.43 Cr | ₹1.43 Cr | ₹0.96 Cr | ₹0.93 Cr |
| Other Non Current Assets | ₹1.64 Cr | ₹1.56 Cr | ₹1.50 Cr | ₹2.03 Cr | ₹1.94 Cr |
| Total Non-Current Assets | ₹5.26 Cr | ₹6.08 Cr | ₹5.04 Cr | ₹4.68 Cr | ₹4.87 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹0.38 Cr | ₹3.05 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.88 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹0.38 Cr | ₹3.05 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.88 Cr |
| Sundry Debtors | ₹49 Cr | ₹54 Cr | ₹59 Cr | ₹67 Cr | ₹47 Cr |
| Debtors more than Six months | ₹26 Cr | ₹37 Cr | ₹35 Cr | ₹34 Cr | ₹33 Cr |
| Debtors Others | ₹23 Cr | ₹17 Cr | ₹24 Cr | ₹33 Cr | ₹14 Cr |
| Cash and Bank | ₹1.58 Cr | ₹0.99 Cr | ₹1.36 Cr | ₹0.47 Cr | ₹0.38 Cr |
| Cash in hand | ₹0.17 Cr | ₹0.06 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.16 Cr |
| Balances at Bank | ₹1.41 Cr | ₹0.93 Cr | ₹1.13 Cr | ₹0.24 Cr | ₹0.22 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.47 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.49 Cr | ₹0.23 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Other current_assets | ₹0.43 Cr | ₹0.37 Cr | ₹0.32 Cr | ₹0.48 Cr | ₹0.23 Cr |
| Short Term Loans and Advances | ₹23 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Advances recoverable in cash or in kind | ₹22 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
| Advance income tax and TDS | ₹0.08 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.59 Cr | ₹0.52 Cr | ₹0.36 Cr | ₹0.32 Cr | ₹0.11 Cr |
| Total Current Assets | ₹75 Cr | ₹73 Cr | ₹76 Cr | ₹81 Cr | ₹61 Cr |
| Net Current Assets (Including Current Investments) | ₹41 Cr | ₹41 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹80 Cr | ₹79 Cr | ₹81 Cr | ₹86 Cr | ₹66 Cr |
| Contingent Liabilities | - | - | - | - | - |
| Total Debt | ₹13 Cr | ₹14 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
| Book Value | - | 31.26 | 24.99 | 21.26 | 20.27 |
| Adjusted Book Value | 3.34 | 3.13 | 2.50 | 2.13 | 2.03 |
Compare Balance Sheet of peers of VAISHALI PHARMA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VAISHALI PHARMA | ₹131.0 Cr | -1.6% | -11.2% | -43.9% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹405,452.0 Cr | -0.3% | 6% | -10.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹179,089.0 Cr | 3.9% | 18.6% | 14.5% | Stock Analytics | |
| CIPLA | ₹121,299.0 Cr | -5.2% | NA | 2.5% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,456.0 Cr | -1% | -1.2% | 8.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹99,965.9 Cr | -6.8% | -2.1% | -8.4% | Stock Analytics | |
VAISHALI PHARMA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VAISHALI PHARMA | -1.6% |
-11.2% |
-43.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses