VRL LOGISTICS
|
VRL LOGISTICS Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹87 Cr | ₹87 Cr | ₹88 Cr | ₹88 Cr | ₹88 Cr |
| Equity - Authorised | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr | ₹125 Cr |
| Equity - Issued | ₹87 Cr | ₹87 Cr | ₹88 Cr | ₹88 Cr | ₹88 Cr |
| Equity Paid Up | ₹87 Cr | ₹87 Cr | ₹88 Cr | ₹88 Cr | ₹88 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 | ₹997 Cr | ₹858 Cr | ₹887 Cr | ₹563 Cr | ₹509 Cr |
| Securities Premium | ₹37 Cr | ₹37 Cr | ₹114 Cr | ₹114 Cr | ₹114 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹785 Cr | ₹664 Cr | ₹626 Cr | ₹335 Cr | ₹296 Cr |
| General Reserves | ₹172 Cr | ₹153 Cr | ₹144 Cr | ₹112 Cr | ₹96 Cr |
| Other Reserves | ₹3.78 Cr | ₹3.78 Cr | ₹2.90 Cr | ₹2.90 Cr | ₹2.90 Cr |
| Reserve excluding Revaluation Reserve | ₹997 Cr | ₹858 Cr | ₹887 Cr | ₹563 Cr | ₹509 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,085 Cr | ₹946 Cr | ₹976 Cr | ₹652 Cr | ₹597 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹368 Cr | ₹183 Cr | ₹107 Cr | ₹81 Cr | ₹39 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | ₹109 Cr | ₹55 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹368 Cr | ₹183 Cr | ₹107 Cr | ₹-28 Cr | ₹-16 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 | ₹78 Cr | ₹67 Cr | ₹46 Cr | ₹39 Cr | ₹44 Cr |
| Deferred Tax Assets | ₹219 Cr | ₹206 Cr | ₹149 Cr | ₹27 Cr | ₹22 Cr |
| Deferred Tax Liability | ₹297 Cr | ₹273 Cr | ₹195 Cr | ₹66 Cr | ₹66 Cr |
| Other Long Term Liabilities | ₹617 Cr | ₹597 Cr | ₹428 Cr | ₹314 Cr | ₹239 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹47 Cr | ₹35 Cr | ₹28 Cr | ₹29 Cr | ₹21 Cr |
| Total Non-Current Liabilities | ₹1,110 Cr | ₹882 Cr | ₹610 Cr | ₹463 Cr | ₹343 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹20 Cr | ₹14 Cr |
| Sundry Creditors | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹20 Cr | ₹14 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹346 Cr | ₹314 Cr | ₹231 Cr | ₹195 Cr | ₹163 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.20 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.60 Cr |
| Interest Accrued But Not Due | ₹2.33 Cr | ₹1.04 Cr | ₹0.46 Cr | ₹0.41 Cr | ₹0.21 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹334 Cr | ₹301 Cr | ₹219 Cr | ₹183 Cr | ₹155 Cr |
| Short Term Borrowings | - | ₹39 Cr | ₹44 Cr | ₹34 Cr | ₹64 Cr |
| Secured ST Loans repayable on Demands | - | ₹39 Cr | ₹44 Cr | ₹34 Cr | ₹64 Cr |
| Working Capital Loans- Sec | - | ₹39 Cr | ₹44 Cr | ₹34 Cr | ₹64 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | ₹-39 Cr | ₹-44 Cr | ₹-34 Cr | ₹-64 Cr |
| Short Term Provisions | ₹32 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹11 Cr | - | ₹1.73 Cr | ₹2.02 Cr | ₹4.82 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹21 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Total Current Liabilities | ₹392 Cr | ₹386 Cr | ₹306 Cr | ₹265 Cr | ₹259 Cr |
| Total Liabilities | ₹2,586 Cr | ₹2,214 Cr | ₹1,892 Cr | ₹1,380 Cr | ₹1,199 Cr |
| ASSETS | |||||
| Gross Block | ₹3,254 Cr | ₹2,720 Cr | ₹2,159 Cr | ₹1,841 Cr | ₹1,582 Cr |
| Less: Accumulated Depreciation | ₹1,012 Cr | ₹820 Cr | ₹678 Cr | ₹744 Cr | ₹630 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,242 Cr | ₹1,900 Cr | ₹1,481 Cr | ₹1,097 Cr | ₹952 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹15 Cr | ₹24 Cr | ₹38 Cr | ₹35 Cr | ₹6.08 Cr |
| Non Current Investments | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Long Term Investment | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Long Term Loans & Advances | ₹75 Cr | ₹81 Cr | ₹92 Cr | ₹76 Cr | ₹61 Cr |
| Other Non Current Assets | ₹0.63 Cr | ₹0.40 Cr | ₹0.59 Cr | ₹0.19 Cr | ₹0.12 Cr |
| Total Non-Current Assets | ₹2,333 Cr | ₹2,005 Cr | ₹1,613 Cr | ₹1,209 Cr | ₹1,022 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | ₹15 Cr | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | ₹15 Cr | - | - |
| Inventories | ₹43 Cr | ₹41 Cr | ₹53 Cr | ₹46 Cr | ₹40 Cr |
| Raw Materials | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹38 Cr | ₹35 Cr | ₹46 Cr | ₹34 Cr | ₹31 Cr |
| Other Inventory | ₹4.47 Cr | ₹5.86 Cr | ₹6.49 Cr | ₹12 Cr | ₹8.73 Cr |
| Sundry Debtors | ₹93 Cr | ₹88 Cr | ₹82 Cr | ₹67 Cr | ₹64 Cr |
| Debtors more than Six months | ₹1.98 Cr | ₹1.80 Cr | ₹1.57 Cr | ₹2.49 Cr | ₹1.87 Cr |
| Debtors Others | ₹93 Cr | ₹89 Cr | ₹82 Cr | ₹67 Cr | ₹64 Cr |
| Cash and Bank | ₹54 Cr | ₹19 Cr | ₹75 Cr | ₹14 Cr | ₹19 Cr |
| Cash in hand | ₹4.13 Cr | ₹3.79 Cr | ₹4.28 Cr | ₹4.25 Cr | ₹4.10 Cr |
| Balances at Bank | ₹50 Cr | ₹15 Cr | ₹70 Cr | ₹9.69 Cr | ₹14 Cr |
| Other cash and bank balances | ₹0.06 Cr | ₹0.08 Cr | ₹0.56 Cr | ₹0.55 Cr | ₹0.74 Cr |
| Other Current Assets | ₹26 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr |
| Interest accrued on Investments | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹25 Cr | ₹27 Cr | ₹23 Cr | ₹23 Cr | ₹22 Cr |
| Other current_assets | ₹1.27 Cr | ₹1.17 Cr | ₹1.86 Cr | ₹1.84 Cr | ₹2.48 Cr |
| Short Term Loans and Advances | ₹36 Cr | ₹32 Cr | ₹29 Cr | ₹19 Cr | ₹30 Cr |
| Advances recoverable in cash or in kind | ₹20 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹22 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹16 Cr | ₹20 Cr | ₹17 Cr | ₹8.81 Cr | ₹8.33 Cr |
| Total Current Assets | ₹252 Cr | ₹209 Cr | ₹279 Cr | ₹171 Cr | ₹177 Cr |
| Net Current Assets (Including Current Investments) | ₹-139 Cr | ₹-178 Cr | ₹-27 Cr | ₹-94 Cr | ₹-82 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,586 Cr | ₹2,214 Cr | ₹1,892 Cr | ₹1,380 Cr | ₹1,199 Cr |
| Contingent Liabilities | ₹83 Cr | ₹33 Cr | ₹32 Cr | ₹46 Cr | ₹45 Cr |
| Total Debt | ₹447 Cr | ₹279 Cr | ₹179 Cr | ₹143 Cr | ₹120 Cr |
| Book Value | - | 108.13 | 110.46 | 73.76 | 67.59 |
| Adjusted Book Value | 123.99 | 108.13 | 110.46 | 73.76 | 67.59 |
Compare Balance Sheet of peers of VRL LOGISTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VRL LOGISTICS | ₹4,740.7 Cr | -0.7% | -1% | 1.2% | Stock Analytics | |
| CONTAINER CORPORATION OF INDIA | ₹41,302.5 Cr | -2.1% | 1.7% | -17.8% | Stock Analytics | |
| AEGIS LOGISTICS | ₹26,770.8 Cr | -3% | -13.4% | -2.6% | Stock Analytics | |
| ZINKA LOGISTICS SOLUTIONS | ₹11,864.3 Cr | -2.5% | 5.3% | NA | Stock Analytics | |
| TRANSPORT CORPORATION OF INDIA | ₹9,061.1 Cr | -3.9% | -2.9% | 12.2% | Stock Analytics | |
| TVS SUPPLY CHAIN SOLUTIONS | ₹5,715.5 Cr | -0.4% | 1.8% | -29.5% | Stock Analytics | |
VRL LOGISTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VRL LOGISTICS | -0.7% |
-1% |
1.2% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses