Patanjali Foods Ltd
NSE:PATANJALI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Patanjali Foods Ltd
NSE:PATANJALI
|
IN |
Balance Sheet
Balance Sheet Decomposition
Patanjali Foods Ltd
Patanjali Foods Ltd
Balance Sheet
Patanjali Foods Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
554
|
805
|
4 915
|
4 653
|
6 051
|
532
|
889
|
1 184
|
506
|
729
|
18 157
|
12 366
|
2 734
|
708
|
2 392
|
1 604
|
390
|
1 591
|
1 538
|
462
|
3 750
|
8 031
|
5 374
|
1 092
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 571
|
1 230
|
593
|
2 391
|
0
|
390
|
683
|
605
|
445
|
3 750
|
2 181
|
1 124
|
1 092
|
|
| Cash Equivalents |
554
|
805
|
4 915
|
4 653
|
6 051
|
532
|
889
|
1 184
|
506
|
729
|
18 157
|
3 795
|
1 504
|
115
|
1
|
1 604
|
0
|
908
|
933
|
17
|
0
|
5 850
|
4 250
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
7 460
|
8 705
|
10 204
|
15 491
|
17 789
|
14 184
|
30 700
|
7 561
|
4 138
|
296
|
541
|
705
|
2 753
|
718
|
1 131
|
961
|
176
|
11 125
|
1 377
|
|
| Total Receivables |
4 440
|
5 627
|
6 100
|
7 240
|
10 637
|
14 396
|
17 977
|
20 790
|
22 375
|
32 382
|
40 173
|
57 889
|
61 922
|
75 576
|
83 118
|
52 961
|
7 934
|
8 179
|
7 723
|
9 052
|
13 698
|
24 375
|
19 612
|
26 992
|
|
| Accounts Receivables |
3 626
|
4 672
|
4 974
|
5 497
|
7 671
|
9 543
|
524
|
47
|
14 709
|
746
|
453
|
48 562
|
51 981
|
61 973
|
68 194
|
52 847
|
2 571
|
2 438
|
2 720
|
4 364
|
7 969
|
16 563
|
14 286
|
16 091
|
|
| Other Receivables |
814
|
955
|
1 126
|
1 743
|
2 966
|
4 853
|
17 453
|
20 743
|
7 666
|
31 636
|
39 720
|
9 327
|
9 941
|
13 603
|
14 924
|
114
|
10 505
|
10 617
|
5 003
|
4 688
|
5 729
|
7 812
|
5 326
|
10 901
|
|
| Inventory |
1 559
|
2 282
|
5 977
|
4 817
|
8 782
|
9 686
|
22 186
|
15 262
|
16 184
|
32 045
|
41 614
|
35 628
|
37 415
|
31 456
|
24 810
|
12 391
|
11 913
|
12 618
|
13 546
|
23 634
|
29 053
|
40 700
|
37 678
|
62 103
|
|
| Other Current Assets |
22
|
20
|
35
|
58
|
100
|
112
|
1 612
|
2 511
|
3 153
|
2 006
|
2 235
|
198
|
158
|
1 553
|
1 815
|
9 647
|
930
|
318
|
2 562
|
2 602
|
16 093
|
5 002
|
3 955
|
2 469
|
|
| Total Current Assets |
6 575
|
8 734
|
17 028
|
16 767
|
25 571
|
32 185
|
51 370
|
49 951
|
57 710
|
84 951
|
116 364
|
136 782
|
109 791
|
113 431
|
112 431
|
77 144
|
21 871
|
25 459
|
26 087
|
36 881
|
63 554
|
78 284
|
77 743
|
94 033
|
|
| PP&E Net |
1 672
|
2 649
|
3 816
|
4 669
|
10 217
|
10 753
|
11 976
|
14 097
|
20 916
|
24 126
|
27 329
|
28 708
|
28 432
|
43 077
|
41 946
|
40 492
|
39 004
|
37 517
|
35 794
|
34 654
|
33 988
|
36 626
|
35 098
|
40 840
|
|
| PP&E Gross |
1 672
|
2 649
|
3 816
|
4 669
|
10 217
|
10 753
|
11 976
|
14 097
|
20 916
|
24 126
|
27 329
|
28 708
|
28 432
|
0
|
41 946
|
0
|
39 004
|
37 517
|
35 794
|
34 654
|
33 988
|
36 626
|
35 098
|
40 840
|
|
| Accumulated Depreciation |
710
|
969
|
1 224
|
1 519
|
1 847
|
2 495
|
3 229
|
4 070
|
5 470
|
7 029
|
8 722
|
10 550
|
12 495
|
0
|
3 694
|
0
|
6 563
|
7 744
|
9 140
|
10 444
|
11 770
|
13 217
|
15 779
|
18 266
|
|
| Intangible Assets |
3
|
3
|
3
|
1
|
1
|
27
|
41
|
39
|
27
|
40
|
46
|
36
|
47
|
15 233
|
15 177
|
15 170
|
15 163
|
15 159
|
15 159
|
15 159
|
15 187
|
15 542
|
15 436
|
15 528
|
|
| Goodwill |
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
108
|
108
|
108
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 163
|
984
|
973
|
746
|
1 417
|
1 919
|
656
|
1 509
|
1 258
|
1 450
|
1 492
|
1 212
|
907
|
802
|
1 057
|
|
| Long-Term Investments |
195
|
61
|
61
|
62
|
163
|
325
|
720
|
718
|
1 418
|
1 177
|
1 416
|
1 404
|
1 572
|
1 007
|
949
|
584
|
361
|
225
|
168
|
236
|
335
|
238
|
2 371
|
206
|
|
| Other Long-Term Assets |
0
|
0
|
3
|
3
|
5
|
3
|
3
|
2
|
2
|
3
|
4
|
320
|
362
|
60
|
57
|
1 187
|
25
|
23
|
19
|
1 666
|
416
|
730
|
1 063
|
3 399
|
|
| Other Assets |
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
108
|
108
|
108
|
|
| Total Assets |
8 446
N/A
|
11 447
+36%
|
20 921
+83%
|
21 514
+3%
|
35 956
+67%
|
43 294
+20%
|
64 109
+48%
|
64 809
+1%
|
80 071
+24%
|
111 460
+39%
|
146 143
+31%
|
168 222
+15%
|
140 949
-16%
|
174 224
+24%
|
172 478
-1%
|
135 233
-22%
|
77 935
-42%
|
79 641
+2%
|
78 676
-1%
|
90 088
+15%
|
114 802
+27%
|
132 436
+15%
|
132 621
+0%
|
155 172
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 439
|
5 509
|
7 917
|
7 530
|
14 727
|
15 041
|
28 142
|
29 507
|
30 155
|
17
|
44 696
|
53 095
|
60 365
|
64 779
|
62 760
|
48 871
|
25 445
|
18 690
|
1 649
|
6 606
|
8 982
|
13 381
|
15 884
|
25 872
|
|
| Accrued Liabilities |
3
|
6
|
6
|
21
|
44
|
63
|
48
|
66
|
74
|
154
|
468
|
304
|
158
|
167
|
189
|
0
|
8 084
|
8 303
|
213
|
144
|
125
|
56
|
67
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34 753
|
50 203
|
59 602
|
23 525
|
36 989
|
53 646
|
56 163
|
80 030
|
88 039
|
6 303
|
6 103
|
7 981
|
13 755
|
10 475
|
7 813
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 946
|
3 229
|
2 940
|
3 814
|
3 952
|
4 154
|
2 267
|
31
|
449
|
304
|
1 659
|
1 916
|
2
|
2
|
12
|
|
| Other Current Liabilities |
157
|
229
|
846
|
732
|
1 534
|
2 254
|
3 627
|
3 166
|
3 919
|
41 532
|
13 359
|
13 527
|
13 963
|
19 361
|
18 170
|
14 388
|
12 832
|
14 005
|
3 710
|
2 802
|
3 548
|
4 843
|
3 853
|
7 324
|
|
| Total Current Liabilities |
4 599
|
5 744
|
8 769
|
8 283
|
16 305
|
17 358
|
31 817
|
32 739
|
34 149
|
79 401
|
111 955
|
129 469
|
101 825
|
125 249
|
138 919
|
121 690
|
126 422
|
129 485
|
12 179
|
17 312
|
22 553
|
32 037
|
30 281
|
41 055
|
|
| Long-Term Debt |
1 302
|
2 475
|
8 076
|
8 778
|
10 972
|
16 091
|
19 867
|
18 461
|
24 551
|
7 426
|
8 753
|
11 226
|
11 213
|
905
|
832
|
797
|
734
|
161
|
29 539
|
28 799
|
27 063
|
787
|
10
|
52
|
|
| Deferred Income Tax |
223
|
308
|
432
|
540
|
557
|
718
|
1 018
|
1 348
|
1 684
|
2 053
|
2 529
|
2 495
|
2 721
|
8 671
|
7 881
|
4 458
|
1
|
1
|
0
|
0
|
0
|
77
|
0
|
0
|
|
| Minority Interest |
0
|
119
|
134
|
156
|
0
|
90
|
122
|
142
|
196
|
296
|
310
|
500
|
1 227
|
195
|
584
|
1 093
|
2 262
|
3 039
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
179
|
248
|
325
|
0
|
0
|
0
|
31
|
54
|
10
|
206
|
407
|
313
|
289
|
2 065
|
1 107
|
156
|
109
|
222
|
3 250
|
3 353
|
3 477
|
1 069
|
277
|
356
|
|
| Total Liabilities |
6 303
N/A
|
8 895
+41%
|
17 736
+99%
|
17 756
+0%
|
27 834
+57%
|
34 257
+23%
|
52 855
+54%
|
52 744
0%
|
60 590
+15%
|
89 382
+48%
|
123 954
+39%
|
144 003
+16%
|
117 275
-19%
|
136 694
+17%
|
148 156
+8%
|
126 008
-15%
|
125 004
-1%
|
126 830
+1%
|
44 967
-65%
|
49 464
+10%
|
53 094
+7%
|
33 970
-36%
|
30 568
-10%
|
41 463
+36%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
241
|
210
|
512
|
662
|
751
|
817
|
830
|
830
|
526
|
685
|
687
|
688
|
688
|
653
|
653
|
653
|
653
|
653
|
592
|
592
|
592
|
724
|
724
|
724
|
|
| Retained Earnings |
1 256
|
1 614
|
1 944
|
2 366
|
4 058
|
4 972
|
6 467
|
7 277
|
14 643
|
16 676
|
16 960
|
18 921
|
18 395
|
33 246
|
19 956
|
0
|
51 483
|
51 602
|
29 594
|
36 397
|
57 374
|
51 883
|
55 106
|
66 626
|
|
| Additional Paid In Capital |
646
|
728
|
728
|
728
|
3 312
|
3 247
|
3 956
|
3 957
|
4 242
|
4 651
|
4 704
|
4 753
|
4 592
|
4 515
|
4 519
|
0
|
4 519
|
4 519
|
4 519
|
4 519
|
4 519
|
46 666
|
46 696
|
47 044
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
70
|
70
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
234
|
213
|
72
|
884
|
804
|
8 572
|
757
|
758
|
995
|
883
|
776
|
808
|
472
|
685
|
|
| Total Equity |
2 143
N/A
|
2 552
+19%
|
3 185
+25%
|
3 757
+18%
|
8 122
+116%
|
9 037
+11%
|
11 254
+25%
|
12 064
+7%
|
19 482
+61%
|
22 078
+13%
|
22 188
+0%
|
24 219
+9%
|
23 674
-2%
|
37 530
+59%
|
24 323
-35%
|
9 225
-62%
|
47 069
N/A
|
47 189
0%
|
33 709
N/A
|
40 624
+21%
|
61 708
+52%
|
98 466
+60%
|
102 053
+4%
|
113 709
+11%
|
|
| Total Liabilities & Equity |
8 446
N/A
|
11 447
+36%
|
20 921
+83%
|
21 514
+3%
|
35 956
+67%
|
43 294
+20%
|
64 109
+48%
|
64 809
+1%
|
80 071
+24%
|
111 460
+39%
|
146 143
+31%
|
168 222
+15%
|
140 949
-16%
|
174 224
+24%
|
172 478
-1%
|
135 233
-22%
|
77 935
-42%
|
79 641
+2%
|
78 676
-1%
|
90 088
+15%
|
114 802
+27%
|
132 436
+15%
|
132 621
+0%
|
155 172
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
887
|
887
|
887
|
1 086
|
1 086
|
1 086
|
|
| Preferred Shares Outstanding |
1
|
0
|
3
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|