VARUN BEVERAGES
|
VARUN BEVERAGES Last 5 Year Balance Sheet History
[Standalone]
| Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr | ₹289 Cr |
| Equity - Authorised | ₹1,000 Cr | ₹1,000 Cr | ₹1,000 Cr | ₹500 Cr | ₹500 Cr |
| Equity - Issued | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr | ₹289 Cr |
| Equity Paid Up | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr | ₹289 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹5.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹18 Cr | ₹8.85 Cr | ₹2.91 Cr | - | - |
| Total Reserves | ₹15,864 Cr | ₹6,417 Cr | ₹4,865 Cr | ₹3,966 Cr | ₹3,723 Cr |
| Securities Premium | ₹9,694 Cr | ₹2,264 Cr | ₹2,257 Cr | ₹2,473 Cr | ₹2,618 Cr |
| Capital Reserves | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹53 Cr | ₹53 Cr |
| Profit & Loss Account Balance | ₹6,072 Cr | ₹4,056 Cr | ₹2,510 Cr | ₹1,394 Cr | ₹1,007 Cr |
| General Reserves | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹15,864 Cr | ₹6,417 Cr | ₹4,865 Cr | ₹3,966 Cr | ₹3,723 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹16,559 Cr | ₹7,076 Cr | ₹5,517 Cr | ₹4,399 Cr | ₹4,012 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹144 Cr | ₹3,011 Cr | ₹1,653 Cr | ₹1,712 Cr | ₹1,954 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹118 Cr | ₹2,966 Cr | ₹2,836 Cr | ₹2,498 Cr | ₹2,303 Cr |
| Term Loans - Institutions | ₹26 Cr | ₹45 Cr | ₹114 Cr | ₹143 Cr | ₹131 Cr |
| Other Secured | - | - | ₹-1,297 Cr | ₹-928 Cr | ₹-479 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 | ₹383 Cr | ₹313 Cr | ₹320 Cr | ₹298 Cr | ₹221 Cr |
| Deferred Tax Assets | ₹78 Cr | ₹79 Cr | ₹61 Cr | ₹85 Cr | ₹152 Cr |
| Deferred Tax Liability | ₹461 Cr | ₹392 Cr | ₹381 Cr | ₹384 Cr | ₹373 Cr |
| Other Long Term Liabilities | ₹47 Cr | ₹111 Cr | ₹112 Cr | ₹9.43 Cr | ₹8.68 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹178 Cr | ₹206 Cr | ₹198 Cr | ₹199 Cr | ₹193 Cr |
| Total Non-Current Liabilities | ₹752 Cr | ₹3,641 Cr | ₹2,283 Cr | ₹2,220 Cr | ₹2,377 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹558 Cr | ₹492 Cr | ₹576 Cr | ₹463 Cr | ₹272 Cr |
| Sundry Creditors | ₹558 Cr | ₹492 Cr | ₹576 Cr | ₹463 Cr | ₹272 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹932 Cr | ₹1,910 Cr | ₹2,079 Cr | ₹1,367 Cr | ₹968 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹142 Cr | ₹173 Cr | ₹193 Cr | ₹61 Cr | ₹153 Cr |
| Interest Accrued But Not Due | ₹5.41 Cr | ₹11 Cr | ₹7.66 Cr | ₹6.68 Cr | ₹8.27 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | ₹4.43 Cr |
| Other Liabilities | ₹785 Cr | ₹1,727 Cr | ₹1,879 Cr | ₹1,299 Cr | ₹802 Cr |
| Short Term Borrowings | ₹568 Cr | ₹776 Cr | ₹517 Cr | ₹561 Cr | ₹636 Cr |
| Secured ST Loans repayable on Demands | ₹243 Cr | ₹481 Cr | ₹433 Cr | ₹396 Cr | ₹536 Cr |
| Working Capital Loans- Sec | ₹243 Cr | ₹481 Cr | ₹433 Cr | ₹396 Cr | ₹536 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹82 Cr | ₹-186 Cr | ₹-349 Cr | ₹-231 Cr | ₹-436 Cr |
| Short Term Provisions | ₹115 Cr | ₹115 Cr | ₹96 Cr | ₹57 Cr | ₹32 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹50 Cr | ₹34 Cr | ₹67 Cr | ₹7.82 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹65 Cr | ₹82 Cr | ₹28 Cr | ₹49 Cr | ₹32 Cr |
| Total Current Liabilities | ₹2,173 Cr | ₹3,293 Cr | ₹3,268 Cr | ₹2,447 Cr | ₹1,908 Cr |
| Total Liabilities | ₹19,484 Cr | ₹14,009 Cr | ₹11,069 Cr | ₹9,066 Cr | ₹8,297 Cr |
| ASSETS | |||||
| Gross Block | ₹12,910 Cr | ₹10,139 Cr | ₹8,560 Cr | ₹7,411 Cr | ₹7,308 Cr |
| Less: Accumulated Depreciation | ₹3,729 Cr | ₹3,201 Cr | ₹2,808 Cr | ₹2,399 Cr | ₹2,045 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹9,181 Cr | ₹6,938 Cr | ₹5,752 Cr | ₹5,012 Cr | ₹5,263 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹956 Cr | ₹1,576 Cr | ₹540 Cr | ₹478 Cr | ₹39 Cr |
| Non Current Investments | ₹2,096 Cr | ₹1,450 Cr | ₹1,354 Cr | ₹1,352 Cr | ₹1,352 Cr |
| Long Term Investment | ₹2,096 Cr | ₹1,450 Cr | ₹1,354 Cr | ₹1,352 Cr | ₹1,352 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹2,096 Cr | ₹1,450 Cr | ₹1,354 Cr | ₹1,352 Cr | ₹1,352 Cr |
| Long Term Loans & Advances | ₹1,901 Cr | ₹1,102 Cr | ₹967 Cr | ₹452 Cr | ₹372 Cr |
| Other Non Current Assets | ₹8.13 Cr | ₹7.89 Cr | ₹3.62 Cr | ₹3.87 Cr | ₹3.54 Cr |
| Total Non-Current Assets | ₹14,146 Cr | ₹11,074 Cr | ₹8,617 Cr | ₹7,297 Cr | ₹7,030 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,689 Cr | ₹1,536 Cr | ₹1,426 Cr | ₹1,066 Cr | ₹679 Cr |
| Raw Materials | ₹747 Cr | ₹591 Cr | ₹580 Cr | ₹558 Cr | ₹253 Cr |
| Work-in Progress | ₹7.13 Cr | ₹2.46 Cr | ₹5.55 Cr | ₹6.36 Cr | ₹8.16 Cr |
| Finished Goods | ₹263 Cr | ₹299 Cr | ₹317 Cr | ₹175 Cr | ₹119 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹265 Cr | ₹229 Cr | ₹186 Cr | ₹143 Cr | ₹134 Cr |
| Other Inventory | ₹407 Cr | ₹415 Cr | ₹337 Cr | ₹184 Cr | ₹165 Cr |
| Sundry Debtors | ₹200 Cr | ₹213 Cr | ₹150 Cr | ₹132 Cr | ₹171 Cr |
| Debtors more than Six months | ₹31 Cr | ₹27 Cr | ₹30 Cr | ₹52 Cr | - |
| Debtors Others | ₹198 Cr | ₹214 Cr | ₹149 Cr | ₹106 Cr | ₹193 Cr |
| Cash and Bank | ₹2,059 Cr | ₹52 Cr | ₹47 Cr | ₹24 Cr | ₹36 Cr |
| Cash in hand | ₹0.54 Cr | ₹0.24 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.38 Cr |
| Balances at Bank | ₹2,058 Cr | ₹52 Cr | ₹47 Cr | ₹24 Cr | ₹36 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹978 Cr | ₹768 Cr | ₹480 Cr | ₹293 Cr | ₹226 Cr |
| Interest accrued on Investments | ₹14 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹114 Cr | ₹52 Cr | ₹37 Cr | ₹20 Cr | ₹26 Cr |
| Prepaid Expenses | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹19 Cr | ₹13 Cr |
| Other current_assets | ₹827 Cr | ₹693 Cr | ₹423 Cr | ₹253 Cr | ₹187 Cr |
| Short Term Loans and Advances | ₹413 Cr | ₹366 Cr | ₹348 Cr | ₹253 Cr | ₹155 Cr |
| Advances recoverable in cash or in kind | ₹85 Cr | ₹92 Cr | ₹210 Cr | ₹116 Cr | ₹84 Cr |
| Advance income tax and TDS | - | - | - | - | ₹8.88 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹328 Cr | ₹274 Cr | ₹138 Cr | ₹137 Cr | ₹62 Cr |
| Total Current Assets | ₹5,338 Cr | ₹2,935 Cr | ₹2,452 Cr | ₹1,768 Cr | ₹1,266 Cr |
| Net Current Assets (Including Current Investments) | ₹3,165 Cr | ₹-358 Cr | ₹-816 Cr | ₹-679 Cr | ₹-641 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹19,484 Cr | ₹14,009 Cr | ₹11,069 Cr | ₹9,066 Cr | ₹8,297 Cr |
| Contingent Liabilities | ₹149 Cr | ₹147 Cr | ₹458 Cr | ₹240 Cr | ₹413 Cr |
| Total Debt | ₹832 Cr | ₹4,760 Cr | ₹3,472 Cr | ₹3,169 Cr | ₹3,052 Cr |
| Book Value | - | 54.39 | 84.90 | 101.58 | 138.97 |
| Adjusted Book Value | 48.91 | 21.76 | 16.98 | 13.54 | 12.35 |
Compare Balance Sheet of peers of VARUN BEVERAGES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VARUN BEVERAGES | ₹155,910.2 Cr | -0.1% | 0.5% | -19.5% | Stock Analytics | |
| NESTLE INDIA | ₹247,094.0 Cr | -0.6% | 9.7% | 8.2% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹145,725.0 Cr | -0.5% | 1.9% | 5% | Stock Analytics | |
| MARICO | ₹94,139.3 Cr | -1.3% | 2.8% | 9.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,963.9 Cr | -0.4% | -4.2% | -3.8% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,073.0 Cr | 0.9% | -0.1% | -22.7% | Stock Analytics | |
VARUN BEVERAGES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VARUN BEVERAGES | -0.1% |
0.5% |
-19.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses