Hot Deals:
amol minechem 601.00 (0.17 %) anglo french drugs 930.00 (3.33 %) anugraha valve 280.00 (1.82 %) apl metals 40.00 (-2.44 %) apollo fashion 107.00 (1.90 %) archit nuwood 500.00 arkfin investments 50.00 arohan 202.00 (1.00 %) assam carbon 265.00 (1.92 %) avalokiteshvar 242.00 (0.83 %) axles india 610.00 (1.67 %) balmer lawrie 202.00 (1.00 %) bharat hotels 345.00 (1.47 %) bima mandi 235.00 (-2.08 %) bira 555.00 (-0.89 %) boat 1,380.00 (-1.43 %) c & s electric 840.00 (-1.18 %) cable corporation 13.00 (-0.76 %) capgemini 11,900.00 (0.85 %) care health 186.00 (-1.59 %) carrier aircon 545.00 (-0.91 %) cial 326.00 (0.31 %) csk 170.00 (-1.16 %) dalmia refract 260.00 (1.96 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 440.00 (3.53 %) electronica plastic 2,100.00 (-0.99 %) elgi ultra 400.00 elofic 2,100.00 (2.44 %) esl steel 46.00 (1.10 %) fincare business 86.00 (3.61 %) fincare sfbl 205.00 (1.49 %) fino paytech 133.00 (-1.48 %) flipkart india 231,001.00 (0.00 %) frick india 15,600.00 (-0.95 %) gkn driveline 1,325.00 (-0.38 %) godavari bio 71.00 (1.43 %) goodluck defence 235.00 (2.17 %) group pharma 300.00 gynofem healthcare 63.00 (-3.08 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,120.00 (-0.88 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-1.74 %) hella india 910.00 (1.11 %) hero fincorp 1,990.00 (-0.50 %) hexaware 720.00 (-2.70 %) hicks 1,450.00 (2.11 %) hira ferro 180.00 (2.86 %) honeywell electrical 6,200.00 (1.64 %) ikf finance 312.00 (0.65 %) incred financial 10.00 (1.01 %) incred holdings 165.00 (-1.79 %) india carbon 1,135.00 (-1.30 %) india exposition 121.00 (0.83 %) indian potash 3,250.00 (1.56 %) indian seamless 175.00 (2.94 %) indo alusys 25.75 (-0.96 %) indofil 1,030.00 (0.49 %) infinite computer 405.00 (1.25 %) inkel 29.00 (-3.33 %) jana small finance bank 75.00 kel 610.00 (-2.40 %) kial 126.00 (-1.56 %) klm axiva 15.75 (1.61 %) kurlon limited 1,255.00 (0.40 %) lava 49.00 (-2.00 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 3,050.00 (0.66 %) martin & harris 975.00 (-1.52 %) matrix gas 950.00 (-1.04 %) merino 3,350.00 (1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 410.00 (-2.38 %) mobikwik 595.00 (-0.34 %) mohan meakin 2,150.00 (2.38 %) mohfl 13.60 (-0.73 %) msei 1.15 (-0.86 %) msil 36.00 (2.86 %) nayara energy 595.00 (-0.83 %) nayara energy ncd 315.00 (3.28 %) ncdex 220.00 (-0.90 %) ncl buildtek 310.00 (3.33 %) ncl holdings 92.00 (1.10 %) northern arc 400.00 nsdl 825.00 (1.85 %) nse 5,700.00 (1.79 %) orbis financial 340.00 (0.29 %) oswal minerals 60.10 (-1.48 %) otis 3,700.00 (-0.67 %) oyo 43.50 (-1.14 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (-2.30 %) pharmed limited 480.00 (2.13 %) philips domestic 720.00 (-1.37 %) philips india 910.00 (-1.09 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (-1.92 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 505.00 (1.00 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 345.00 (-1.43 %) sab miller 490.00 (2.94 %) sbi amc 2,150.00 (0.94 %) sbi general insurance 620.00 (3.33 %) scottish assam 480.00 (2.13 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,330.00 (-0.75 %) smile microfinance 55.00 (1.85 %) sterlite power 748.00 (-0.27 %) studds 915.00 (-1.08 %) svsml 315.00 (2.94 %) swiggy 355.00 (1.43 %) t stanes 810.00 (1.25 %) tata capital 1,040.00 (-0.95 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,300.00 (1.96 %) urban tots 92.00 (2.22 %) utkarsh coreinvest 310.00 (3.33 %) vadilal dairy 10.00 vikram solar 285.00 (-1.72 %) vivriti capital 1,150.00 (-0.86 %) waree energies 2,150.00 (-0.46 %)
×

Vadilal Dairy International Annual Reports, Balance Sheet and Financials

Vadilal Dairy International Limited (Vadilal Dairy) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Vadilal Dairy International Limited

Vadilal Dairy Limited Balance Sheet (In Rs. Lacs)

Particulars

As at 31 March 2023

As at 31 March 2022

A. ASSETS

 

 

1 Non-Current Assets

 

 

a) Property, plant and equipment

863.46

878.87

b) Capital work-in-progress

-

-

c) Financial assets

 

 

(i) Investments

8

8

(ii) Loans & Advances

 

-

(iii) Other Financial Assets

323

321.11

d) Deferred Tax Asset Net

136.96

66.99

e) Other Non-current assets

 

-

Total Non-Current Assets

1,331.42

1,274.97

2 Current Assets

 

 

a) Inventories

932.13

549.84

b) Financial assets

 

 

(i) Investments

5.09

4.82

(ii) Trade receivables

225.91

152.95

(iii) Cash and cash equivalents

53.05

321.56

(iv) Other balances with banks

 

 

(v) Loans & Advances

23.92

24.29

c) Other current assets

92.78

115.42

Total Current Assets

1,332.88

1,168.89

TOTAL ASSETS

2,664.31

2,442.86

B. EQUITY AND LIABILITIES

 

 

Equity

 

 

a) Equity share capital

319.42

319.42

b) Other equity

544.62

627.26

Total equity

864.04

946.68

Liabilities

 

 

1 Non-Current Liabilities

 

 

a) Financial Liabilities

 

 

(i) Long Term Borrowings

700.78

714.4

(ii) Other financial liabilities

-

-

b) Provisions

67.58

70.74

c) Other non-current liabilities

 

-

Total Non-Current Liabilities

768.36

785.14

2 Current Liabilities

 

 

a) Financial liabilities

 

 

(i) Borrowings

281.25

168.73

(ii) Trade payables

484.24

347.41

(A) Total outstanding dues of micro enterprises and small enterprises: and

130.88

80.55

(B) Total oustanding dues of creditors other than micro enterprises and small enterprises

353.36

266.86

b) Provisions

41.75

62.94

c) Other current liabilities

224.68

131.97

Total Current Liabilities

1,031.92

1,058.45

Total Liabilities

1800.27

1,843.59

TOTAL EQUITY AND LIABILITIES

2664.31

2,442.86

Vadilal Dairy Limited Profit & Loss Statement (In Rs. Lacs)

PARTICULARS

2023

2022

REVENUE

 

 

Revenue from operations

2,882.61

1,796.74

Other income

34.52

25.83

TOTAL INCOME

2,917.13

1,822.57

EXPENSES

 

 

Cost of materials consumed

1,464.39

760.92

Changes in inventories of finished goods,

 

 

work-in-progress and stock- in-trade

-146.54

-29.87

Employee benefit expenses

345.58

248.63

Finance costs

16.02

8.85

Depreciation and amortisation expense

195.81

220.88

Other expenses

1,156.80

791.95

TOTAL EXPENSES

3,032.06

2,001.36

Profit / (loss) before Tax for the period

-114.93

-178.79

Tax expense

 

 

Current tax

 

-

Deferred tax

-69.98

-26.68

Short/ (Excess) Provision of earlier years

43.15

 

Total Tax Expense

-26.83

-26.68

Profit / (loss) for the period

-88.1

-152.11

Other Comprehensive Income

 

 

a) Items that will not be reclassified to profit and loss

 

 

i) Remeasurements of the defined benefit plans

5.47

6.95

b) Income tax on items that will not be reclassified subsequently to statement of profit and loss

-1.42

-1.81

Other Comprehensive Income, net of tax

4.05

5.14

Total comprehensive income for the year

-84.06

-146.71

Earning per equity share of face value of Rs.10 each

 

 

I) For Contuining operation

 

 

Basic (in Rs.)

-2.76

-4.76

Diluted (in Rs.)

 

 

Vadilal Dairy Limited’s Cash Flow Statement (In Rs. Lacs)

Particulars

 31st March 2023

 31 March 2022 

A. Cash Flow from Operating Activities

 

 

Net Profit / (Loss) after extraordinary items and tax

-114.93

-178.79

Adjustments for:

 

 

Depreciation and amortisation

195.81

220.88

Finance costs

-16.02

8.85

Interest income

3.06

-13.31

Dividend income

0.01

-0.04

Net (gain) / loss on sale of investments

-

-6.03

Liabilities /provisions no longer required written back

-

-0.31

Provsion for Taxation

-

31.82

Deferred Tax

-69.98

-24.87

 

112.89

216.98

Operating Profit / (loss) before Working Capital Changes

-2.05

38.19

Adjustments for -

 

 

Trade and Other Receivables

-72.7

159.93

Inventories

-382.29

-223.97

Trade and Other Payables

205.2

-127.5

 

-250.06

-191.54

Net Cash Flow from / (used in) Operating Activities (A)

-252.1

-153.35

B. Cash flow from Investing Activities

 

 

Capital expenditure on fixed assets, including capital advances

-184.4

-31.21

Purchase of Investment

-0.27

-

Proceeds from sale of Investments

 

16.04

Interest received

-3.06

13.31

Dividend received

-0.01

0.04

Net Cash Flow from / (used in) Investing Activities (B)

-183.74

-1.82

C. Cash Flow from Financing activities

 

 

Share application money received / (refunded)/ Change in Equity

31.29

 

Proceeds from long-term borrowings

98.9

68.56

Repayment of long-term borrowings

21.12

-

Finance cost

16.02

-8.85

Net Cash Flow from / (used in) Financing Activities (C)

167.34

59.71

Net Increase / (Decrease) in Cash and Cash Equivalents (A+B+C)

-268.25

-95.46

Cash and cash equivalents at the beginning of the year

321.56

417.02

Cash and Cash Equivalents at the end of the year

53.32

321.56

Reconciliation of Cash and cash equivalents with the Balance Sheet:

 

 

Cash and cash equivalents as per Balance Sheet

321.56

417.02

Net Cash and cash equivalents

-268.25

-95.72

Cash and Cash Equivalents at the end of the year

53.32

321.30

Cash And Cash Equivalent Comprises of:

 

 

(a) Cash on hand

16.03

1.66

(b) Balances with banks

 

 

(i) In current accounts

32.66

61.38

(c)Short-term bank deposit with original maturity between 3 to 12 months

4.35

258.53

 

53.05

321.56

Vadilal Dairy Limited Key Financial Ratios 

Particulars

31-Mar-23

31-Mar-22

Current Ratio (in times)

1.85

-0.01

Debt-Equity Ratio (in times)

0.93

0.25

Debt Service Coverage Ratio (in times)

-21.59

-0.73

Return on Equity Ratio (in %)

0.16%

0.41%

Inventory Turnover Ratio (in times)

1.67

0.26

Trade Receivables Turnover Ratio (in times)

8.46

1.3

Trade Payable Turnover Ratio (in times)

2.54

2.21

Net Capital Turnover Ratio (in times)

3.35

0.75

Net Profit Ratio (in %)

-0.08%

-0.70%

Return on Capital Employed Ratio (in %)

-0.10%

-0.51%

Return on Investment (in %)

0.61%

                     -  

Vadilal Dairy Limited share Dividend History

Particulars

2023

2022

Dividend per Share

                     -  

                     -  

Retained Earnings (In Rs. Lacs)

              705.18

              793.28

Vadilal Dairy LimitedRecent Financial Performance

 

  1. Revenue Growth (2022-2023): The company saw a significant revenue increase from 1,822.57 lacs in 2022 to 2,917.13 lacs in 2023, indicating a robust growth trend.

  2. Expense Management: Despite higher revenue, the company efficiently managed expenses, showcasing prudent cost control strategies.

  3. Profitability Improvement: Losses reduced from -152.11 Lacs in 2022 to -88.1Lacs in 2023, signifying improved profitability efforts.

  4. Taxation and Provisions: Stable tax expenses and prudent provisions for earlier years reflect sound financial planning and compliance.

  5. Comprehensive Income: The total comprehensive income for the year showed improvement, moving from -146.71Lacs in 2022 to -84.06 Lacs in 2023.

  6. Earnings per Share (EPS) Trends: Basic EPS improved slightly, indicating a potential positive impact on shareholder earnings, but still remained negative.

Annual Report

Vadilal Dairy International Annual Report 2022-23

Download

Vadilal Dairy International Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert