Cipla Ltd
BSE:500087
Balance Sheet
Balance Sheet Decomposition
Cipla Ltd
Cipla Ltd
Balance Sheet
Cipla 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 |
156
|
131
|
62
|
112
|
445
|
571
|
795
|
532
|
615
|
828
|
756
|
773
|
1 426
|
5 458
|
8 581
|
6 104
|
8 535
|
5 084
|
7 424
|
7 933
|
6 778
|
6 276
|
6 401
|
5 887
|
|
| Cash |
156
|
131
|
62
|
112
|
445
|
571
|
795
|
532
|
615
|
828
|
756
|
773
|
1 426
|
5 339
|
8 008
|
6 023
|
8 164
|
4 810
|
5 531
|
6 435
|
6 124
|
5 439
|
6 136
|
5 770
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
573
|
81
|
371
|
274
|
1 893
|
1 498
|
654
|
837
|
264
|
117
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
752
|
2
|
2
|
5
|
2 236
|
9 405
|
21 668
|
3 114
|
3 955
|
5 837
|
8 412
|
12 078
|
22 304
|
12 703
|
29 571
|
39 717
|
56 354
|
73 309
|
100 285
|
|
| Total Receivables |
5 587
|
6 887
|
8 610
|
9 922
|
12 908
|
17 248
|
25 444
|
26 831
|
26 626
|
22 174
|
21 758
|
21 372
|
22 695
|
22 084
|
27 631
|
30 865
|
36 610
|
45 739
|
44 012
|
37 957
|
37 745
|
50 294
|
57 162
|
65 744
|
|
| Accounts Receivables |
2 547
|
3 554
|
276
|
799
|
1 151
|
2 483
|
2 824
|
4 802
|
4 220
|
14 908
|
15 536
|
16 688
|
16 389
|
19 282
|
23 563
|
25 631
|
31 025
|
41 507
|
38 913
|
34 457
|
34 244
|
41 004
|
48 139
|
55 437
|
|
| Other Receivables |
3 040
|
3 333
|
8 334
|
9 123
|
11 757
|
14 765
|
22 620
|
22 029
|
22 406
|
7 266
|
6 222
|
4 684
|
6 306
|
2 802
|
4 068
|
5 234
|
5 585
|
4 232
|
5 099
|
3 500
|
3 501
|
9 291
|
9 023
|
10 307
|
|
| Inventory |
3 963
|
5 892
|
5 689
|
7 457
|
9 570
|
9 786
|
11 205
|
13 983
|
15 126
|
19 062
|
18 501
|
23 871
|
28 953
|
39 465
|
39 887
|
35 809
|
42 339
|
41 750
|
45 694
|
48 395
|
55 430
|
53 679
|
54 498
|
58 460
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
881
|
1 301
|
132
|
148
|
157
|
332
|
4 619
|
6 476
|
6 857
|
8 580
|
9 390
|
7 230
|
8 239
|
7 607
|
6 146
|
3 045
|
2 510
|
|
| Total Current Assets |
9 705
|
12 911
|
14 362
|
17 490
|
22 923
|
28 357
|
37 446
|
42 229
|
43 673
|
44 431
|
50 568
|
67 840
|
56 520
|
75 582
|
88 412
|
88 046
|
108 141
|
124 266
|
117 062
|
132 095
|
147 275
|
172 750
|
194 414
|
232 885
|
|
| PP&E Net |
2 994
|
3 999
|
6 036
|
8 449
|
11 436
|
14 613
|
18 945
|
23 588
|
26 954
|
33 795
|
35 867
|
39 774
|
43 496
|
46 495
|
53 459
|
57 279
|
58 277
|
54 454
|
55 491
|
55 271
|
55 473
|
56 800
|
59 333
|
64 750
|
|
| PP&E Gross |
2 994
|
3 999
|
6 036
|
8 449
|
11 436
|
14 613
|
18 945
|
23 588
|
26 954
|
33 795
|
35 867
|
39 774
|
43 496
|
0
|
53 459
|
57 279
|
58 277
|
54 454
|
55 491
|
55 271
|
55 473
|
56 800
|
59 333
|
64 750
|
|
| Accumulated Depreciation |
1 211
|
1 459
|
1 932
|
2 478
|
3 101
|
4 116
|
5 404
|
7 008
|
8 861
|
11 464
|
14 109
|
17 076
|
21 757
|
0
|
4 806
|
10 241
|
16 273
|
23 916
|
30 239
|
35 939
|
41 871
|
45 847
|
48 538
|
54 478
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
956
|
15 318
|
33 778
|
27 486
|
22 880
|
19 082
|
19 001
|
18 283
|
17 029
|
15 301
|
16 010
|
17 161
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 931
|
11 294
|
27 056
|
26 967
|
28 147
|
28 691
|
29 340
|
30 073
|
31 379
|
29 839
|
31 120
|
32 703
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 018
|
3 724
|
2 205
|
2 560
|
1 912
|
3 045
|
3 478
|
2 437
|
1 775
|
2 614
|
2 252
|
5 991
|
8 193
|
7 633
|
7 624
|
|
| Long-Term Investments |
1 437
|
1 266
|
1 804
|
183
|
224
|
1 165
|
935
|
801
|
2 464
|
3 672
|
3 286
|
4 157
|
3 971
|
2 498
|
1 764
|
1 374
|
1 577
|
4 902
|
5 788
|
5 454
|
4 171
|
6 334
|
11 667
|
9 221
|
|
| Other Long-Term Assets |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
54
|
2 509
|
1 599
|
3 373
|
3 769
|
5 741
|
7 146
|
6 463
|
7 331
|
8 091
|
9 693
|
5 417
|
7 001
|
9 526
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 931
|
11 294
|
27 056
|
26 967
|
28 147
|
28 691
|
29 340
|
30 073
|
31 379
|
29 839
|
31 120
|
32 703
|
|
| Total Assets |
14 138
N/A
|
18 177
+29%
|
22 202
+22%
|
26 122
+18%
|
34 583
+32%
|
44 135
+28%
|
57 326
+30%
|
66 618
+16%
|
73 091
+10%
|
85 967
+18%
|
93 498
+9%
|
116 588
+25%
|
134 032
+15%
|
156 471
+17%
|
211 282
+35%
|
210 371
0%
|
228 606
+9%
|
239 633
+5%
|
236 626
-1%
|
251 519
+6%
|
271 011
+8%
|
294 633
+9%
|
327 178
+11%
|
373 870
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
1 777
|
2 387
|
4 190
|
3 059
|
5 335
|
7 574
|
8 054
|
7 209
|
6 918
|
8 284
|
9 795
|
14 610
|
14 758
|
15 711
|
21 191
|
19 480
|
22 818
|
20 668
|
25 081
|
24 571
|
24 740
|
28 375
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
36
|
0
|
0
|
241
|
406
|
966
|
0
|
0
|
1 129
|
1 108
|
2 776
|
2 272
|
2 963
|
2 133
|
4 776
|
6 069
|
6 348
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 664
|
9 059
|
13 925
|
49 697
|
4 672
|
4 359
|
4 862
|
4 472
|
3 347
|
3 933
|
1 761
|
2 470
|
801
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1 615
|
2 034
|
1 479
|
1 629
|
2 329
|
785
|
475
|
5 540
|
259
|
1
|
241
|
16
|
104
|
1
|
1
|
0
|
897
|
2 790
|
879
|
4 182
|
870
|
1 056
|
|
| Other Current Liabilities |
4 501
|
5 966
|
3 405
|
3 363
|
3 414
|
4 724
|
5 201
|
3 701
|
3 615
|
4 237
|
6 714
|
4 421
|
5 575
|
9 067
|
13 202
|
12 223
|
11 664
|
10 598
|
13 473
|
16 146
|
17 106
|
15 808
|
18 309
|
18 259
|
|
| Total Current Liabilities |
4 501
|
5 966
|
6 796
|
7 784
|
9 082
|
9 413
|
12 878
|
12 096
|
12 143
|
16 985
|
14 132
|
22 776
|
25 636
|
37 618
|
77 761
|
33 737
|
38 322
|
37 715
|
43 931
|
45 916
|
49 132
|
51 097
|
52 458
|
54 840
|
|
| Long-Term Debt |
339
|
948
|
2 106
|
1 912
|
4 689
|
1 236
|
5 405
|
9 402
|
51
|
150
|
33
|
6
|
3 179
|
3 093
|
2 219
|
36 454
|
36 621
|
38 301
|
25 524
|
14 006
|
5 745
|
2 088
|
2 254
|
2 525
|
|
| Deferred Income Tax |
397
|
562
|
659
|
889
|
980
|
1 127
|
1 492
|
1 642
|
1 792
|
2 131
|
2 332
|
2 816
|
3 119
|
3 073
|
9 757
|
7 569
|
5 033
|
4 253
|
3 652
|
2 966
|
2 440
|
1 633
|
1 853
|
535
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
496
|
3 317
|
3 501
|
4 382
|
3 524
|
3 320
|
2 943
|
2 591
|
2 757
|
3 058
|
959
|
958
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
612
|
804
|
1 100
|
2 796
|
2 882
|
2 792
|
2 813
|
5 922
|
2 946
|
2 775
|
2 521
|
2 680
|
2 590
|
3 078
|
|
| Total Liabilities |
5 237
N/A
|
7 476
+43%
|
9 561
+28%
|
10 586
+11%
|
14 751
+39%
|
11 775
-20%
|
19 774
+68%
|
23 140
+17%
|
13 986
-40%
|
19 305
+38%
|
17 109
-11%
|
26 401
+54%
|
33 529
+27%
|
49 896
+49%
|
96 120
+93%
|
84 934
-12%
|
86 314
+2%
|
89 510
+4%
|
78 996
-12%
|
68 254
-14%
|
62 594
-8%
|
60 555
-3%
|
60 114
-1%
|
61 936
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
600
|
600
|
600
|
600
|
600
|
1 555
|
1 555
|
1 555
|
1 606
|
1 606
|
1 606
|
1 606
|
1 606
|
1 606
|
1 607
|
1 609
|
1 610
|
1 611
|
1 613
|
1 613
|
1 614
|
1 614
|
1 615
|
1 615
|
|
| Retained Earnings |
7 710
|
9 511
|
11 452
|
14 349
|
18 653
|
23 066
|
28 258
|
34 149
|
43 121
|
50 663
|
60 240
|
73 809
|
85 751
|
90 541
|
101 214
|
109 329
|
122 308
|
132 977
|
141 664
|
165 578
|
186 908
|
210 967
|
244 061
|
286 392
|
|
| Additional Paid In Capital |
487
|
487
|
487
|
487
|
487
|
7 650
|
7 650
|
7 650
|
14 290
|
14 290
|
14 290
|
14 290
|
14 290
|
14 306
|
14 493
|
15 052
|
15 422
|
15 746
|
16 020
|
16 133
|
16 317
|
16 528
|
16 728
|
16 926
|
|
| Unrealized Security Profit/Loss |
105
|
103
|
102
|
101
|
93
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
13
|
165
|
392
|
1 232
|
123
|
2 152
|
553
|
2 952
|
212
|
1 667
|
58
|
3 578
|
4 969
|
4 660
|
7 002
|
|
| Total Equity |
8 901
N/A
|
10 701
+20%
|
12 641
+18%
|
15 536
+23%
|
19 833
+28%
|
32 360
+63%
|
37 552
+16%
|
43 478
+16%
|
59 106
+36%
|
66 661
+13%
|
76 389
+15%
|
90 187
+18%
|
100 504
+11%
|
106 575
+6%
|
115 162
+8%
|
125 437
+9%
|
142 292
+13%
|
150 123
+6%
|
157 630
+5%
|
183 265
+16%
|
208 417
+14%
|
234 078
+12%
|
267 064
+14%
|
311 935
+17%
|
|
| Total Liabilities & Equity |
14 138
N/A
|
18 177
+29%
|
22 202
+22%
|
26 122
+18%
|
34 583
+32%
|
44 135
+28%
|
57 326
+30%
|
66 618
+16%
|
73 091
+10%
|
85 967
+18%
|
93 498
+9%
|
116 588
+25%
|
134 032
+15%
|
156 471
+17%
|
211 282
+35%
|
210 371
0%
|
228 606
+9%
|
239 633
+5%
|
236 626
-1%
|
251 519
+6%
|
271 011
+8%
|
294 633
+9%
|
327 178
+11%
|
373 870
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 761
|
3 748
|
3 748
|
750
|
752
|
777
|
777
|
777
|
803
|
803
|
803
|
803
|
803
|
803
|
803
|
805
|
805
|
806
|
806
|
806
|
807
|
807
|
807
|
808
|
|