VARUN BEVERAGES
|
VARUN BEVERAGES Last 5 Year Balance Sheet History
[Consolidated]
| Dec2025 | Dec2024 | Dec2023 | Dec2022 | Dec2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹676 Cr | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr |
| Equity - Authorised | ₹1,000 Cr | ₹1,000 Cr | ₹1,000 Cr | ₹1,000 Cr | ₹500 Cr |
| Equity - Issued | ₹676 Cr | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr |
| Equity Paid Up | ₹676 Cr | ₹676 Cr | ₹650 Cr | ₹650 Cr | ₹433 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹5.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹19 Cr | ₹18 Cr | ₹8.85 Cr | ₹2.91 Cr | - |
| Total Reserves | ₹18,884 Cr | ₹15,915 Cr | ₹6,278 Cr | ₹4,450 Cr | ₹3,647 Cr |
| Securities Premium | ₹9,706 Cr | ₹9,694 Cr | ₹2,264 Cr | ₹2,257 Cr | ₹2,473 Cr |
| Capital Reserves | ₹-295 Cr | ₹-295 Cr | ₹-176 Cr | ₹-175 Cr | ₹-175 Cr |
| Profit & Loss Account Balance | ₹9,407 Cr | ₹6,858 Cr | ₹4,566 Cr | ₹2,740 Cr | ₹1,397 Cr |
| General Reserves | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr | ₹44 Cr |
| Other Reserves | ₹21 Cr | ₹-387 Cr | ₹-420 Cr | ₹-417 Cr | ₹-93 Cr |
| Reserve excluding Revaluation Reserve | ₹18,884 Cr | ₹15,915 Cr | ₹6,278 Cr | ₹4,450 Cr | ₹3,647 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹19,579 Cr | ₹16,610 Cr | ₹6,936 Cr | ₹5,102 Cr | ₹4,080 Cr |
| Minority Interest | ₹162 Cr | ₹130 Cr | ₹148 Cr | ₹113 Cr | ₹117 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹540 Cr | ₹841 Cr | ₹3,189 Cr | ₹1,727 Cr | ₹1,813 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹506 Cr | ₹815 Cr | ₹3,144 Cr | ₹2,949 Cr | ₹2,602 Cr |
| Term Loans - Institutions | ₹35 Cr | ₹26 Cr | ₹45 Cr | ₹105 Cr | ₹100 Cr |
| Other Secured | - | - | - | ₹-1,327 Cr | ₹-889 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 | ₹595 Cr | ₹468 Cr | ₹343 Cr | ₹337 Cr | ₹309 Cr |
| Deferred Tax Assets | ₹198 Cr | ₹184 Cr | ₹81 Cr | ₹69 Cr | ₹104 Cr |
| Deferred Tax Liability | ₹792 Cr | ₹652 Cr | ₹424 Cr | ₹406 Cr | ₹413 Cr |
| Other Long Term Liabilities | ₹400 Cr | ₹362 Cr | ₹205 Cr | ₹166 Cr | ₹32 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹190 Cr | ₹189 Cr | ₹213 Cr | ₹204 Cr | ₹209 Cr |
| Total Non-Current Liabilities | ₹1,726 Cr | ₹1,860 Cr | ₹3,949 Cr | ₹2,434 Cr | ₹2,363 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,401 Cr | ₹1,560 Cr | ₹758 Cr | ₹824 Cr | ₹712 Cr |
| Sundry Creditors | ₹1,401 Cr | ₹1,560 Cr | ₹758 Cr | ₹824 Cr | ₹712 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,338 Cr | ₹1,538 Cr | ₹2,270 Cr | ₹2,412 Cr | ₹1,616 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹159 Cr | ₹219 Cr | ₹180 Cr | ₹203 Cr | ₹79 Cr |
| Interest Accrued But Not Due | ₹19 Cr | ₹8.50 Cr | ₹14 Cr | ₹9.65 Cr | ₹8.00 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹1,002 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,160 Cr | ₹1,310 Cr | ₹1,073 Cr | ₹2,199 Cr | ₹1,529 Cr |
| Short Term Borrowings | ₹1,272 Cr | ₹1,287 Cr | ₹1,003 Cr | ₹628 Cr | ₹628 Cr |
| Secured ST Loans repayable on Demands | ₹1,272 Cr | ₹962 Cr | ₹708 Cr | ₹543 Cr | ₹463 Cr |
| Working Capital Loans- Sec | ₹1,272 Cr | ₹962 Cr | ₹708 Cr | ₹543 Cr | ₹463 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1,272 Cr | ₹-637 Cr | ₹-413 Cr | ₹-459 Cr | ₹-298 Cr |
| Short Term Provisions | ₹63 Cr | ₹140 Cr | ₹122 Cr | ₹105 Cr | ₹64 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹12 Cr | ₹66 Cr | ₹39 Cr | ₹76 Cr | ₹14 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹51 Cr | ₹74 Cr | ₹83 Cr | ₹29 Cr | ₹50 Cr |
| Total Current Liabilities | ₹4,074 Cr | ₹4,524 Cr | ₹4,153 Cr | ₹3,969 Cr | ₹3,020 Cr |
| Total Liabilities | ₹25,541 Cr | ₹23,124 Cr | ₹15,187 Cr | ₹11,618 Cr | ₹9,579 Cr |
| ASSETS | |||||
| Gross Block | ₹23,600 Cr | ₹18,802 Cr | ₹12,445 Cr | ₹10,441 Cr | ₹9,410 Cr |
| Less: Accumulated Depreciation | ₹6,841 Cr | ₹5,400 Cr | ₹4,036 Cr | ₹3,509 Cr | ₹3,099 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹16,759 Cr | ₹13,402 Cr | ₹8,409 Cr | ₹6,932 Cr | ₹6,311 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹266 Cr | ₹1,162 Cr | ₹1,922 Cr | ₹607 Cr | ₹497 Cr |
| Non Current Investments | ₹174 Cr | ₹60 Cr | ₹21 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Long Term Investment | ₹174 Cr | ₹60 Cr | ₹21 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹174 Cr | ₹60 Cr | ₹21 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Long Term Loans & Advances | ₹432 Cr | ₹622 Cr | ₹591 Cr | ₹672 Cr | ₹222 Cr |
| Other Non Current Assets | ₹8.25 Cr | ₹9.99 Cr | ₹7.92 Cr | ₹3.62 Cr | ₹3.87 Cr |
| Total Non-Current Assets | ₹17,645 Cr | ₹15,260 Cr | ₹10,952 Cr | ₹8,214 Cr | ₹7,033 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹2,952 Cr | ₹2,791 Cr | ₹2,151 Cr | ₹1,994 Cr | ₹1,448 Cr |
| Raw Materials | ₹1,434 Cr | ₹1,379 Cr | ₹976 Cr | ₹961 Cr | ₹807 Cr |
| Work-in Progress | ₹12 Cr | ₹7.85 Cr | ₹2.58 Cr | ₹6.18 Cr | ₹6.92 Cr |
| Finished Goods | ₹472 Cr | ₹501 Cr | ₹401 Cr | ₹431 Cr | ₹247 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹538 Cr | ₹423 Cr | ₹319 Cr | ₹256 Cr | ₹202 Cr |
| Other Inventory | ₹496 Cr | ₹481 Cr | ₹452 Cr | ₹340 Cr | ₹185 Cr |
| Sundry Debtors | ₹1,249 Cr | ₹846 Cr | ₹359 Cr | ₹299 Cr | ₹221 Cr |
| Debtors more than Six months | ₹137 Cr | ₹87 Cr | ₹57 Cr | ₹55 Cr | ₹59 Cr |
| Debtors Others | ₹1,224 Cr | ₹866 Cr | ₹361 Cr | ₹298 Cr | ₹212 Cr |
| Cash and Bank | ₹1,998 Cr | ₹2,450 Cr | ₹460 Cr | ₹285 Cr | ₹337 Cr |
| Cash in hand | ₹10 Cr | ₹12 Cr | ₹10 Cr | ₹6.55 Cr | ₹3.11 Cr |
| Balances at Bank | ₹1,988 Cr | ₹2,439 Cr | ₹450 Cr | ₹279 Cr | ₹334 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1,185 Cr | ₹859 Cr | ₹740 Cr | ₹402 Cr | ₹251 Cr |
| Interest accrued on Investments | ₹1.28 Cr | ₹15 Cr | ₹2.24 Cr | ₹1.64 Cr | ₹1.92 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹4.02 Cr | ₹4.66 Cr | ₹3.50 Cr | ₹2.32 Cr | ₹2.45 Cr |
| Prepaid Expenses | ₹46 Cr | ₹50 Cr | ₹29 Cr | ₹24 Cr | ₹24 Cr |
| Other current_assets | ₹1,134 Cr | ₹789 Cr | ₹705 Cr | ₹374 Cr | ₹223 Cr |
| Short Term Loans and Advances | ₹505 Cr | ₹918 Cr | ₹526 Cr | ₹424 Cr | ₹289 Cr |
| Advances recoverable in cash or in kind | ₹280 Cr | ₹624 Cr | ₹237 Cr | ₹282 Cr | ₹165 Cr |
| Advance income tax and TDS | ₹5.97 Cr | ₹4.87 Cr | ₹0.31 Cr | - | ₹1.11 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹219 Cr | ₹290 Cr | ₹289 Cr | ₹142 Cr | ₹123 Cr |
| Total Current Assets | ₹7,889 Cr | ₹7,864 Cr | ₹4,236 Cr | ₹3,404 Cr | ₹2,546 Cr |
| Net Current Assets (Including Current Investments) | ₹3,815 Cr | ₹3,340 Cr | ₹82 Cr | ₹-565 Cr | ₹-474 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹25,541 Cr | ₹23,124 Cr | ₹15,187 Cr | ₹11,618 Cr | ₹9,579 Cr |
| Contingent Liabilities | ₹485 Cr | ₹302 Cr | ₹225 Cr | ₹230 Cr | ₹283 Cr |
| Total Debt | ₹2,024 Cr | ₹2,364 Cr | ₹5,194 Cr | ₹3,695 Cr | ₹3,342 Cr |
| Book Value | - | 49.06 | 53.32 | 78.51 | 94.22 |
| Adjusted Book Value | 57.84 | 49.06 | 21.33 | 15.70 | 12.56 |
Compare Balance Sheet of peers of VARUN BEVERAGES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VARUN BEVERAGES | ₹174,154.6 Cr | 5.4% | 8.6% | 0.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹130,425.0 Cr | 1.5% | -5.6% | -1.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹31,197.5 Cr | 5.5% | 3% | -34.1% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,971.8 Cr | -0.2% | -3.9% | 2.5% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,999.9 Cr | 4.6% | 2.7% | -6.5% | Stock Analytics | |
| ZYDUS WELLNESS | ₹16,200.7 Cr | -1.2% | 2% | 37.9% | Stock Analytics | |
VARUN BEVERAGES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VARUN BEVERAGES | 5.4% |
8.6% |
0.4% |
| SENSEX | 0.9% |
-3.6% |
-7.3% |
You may also like the below Video Courses