Majestic Auto Ltd
BSE:500267
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Majestic Auto Ltd
BSE:500267
|
IN |
Balance Sheet
Balance Sheet Decomposition
Majestic Auto Ltd
Majestic Auto Ltd
Balance Sheet
Majestic Auto Ltd
| 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 |
6
|
4
|
20
|
25
|
32
|
21
|
20
|
7
|
91
|
11
|
6
|
9
|
7
|
9
|
69
|
34
|
1
|
3 247
|
487
|
|
| Cash |
6
|
4
|
20
|
25
|
32
|
21
|
20
|
0
|
0
|
1
|
1
|
5
|
7
|
9
|
6
|
8
|
1
|
3 247
|
487
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
91
|
11
|
5
|
4
|
0
|
0
|
63
|
26
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
10
|
2
|
7
|
2
|
7
|
7
|
0
|
0
|
8
|
10
|
53
|
91
|
96
|
186
|
317
|
252
|
1 148
|
3 245
|
|
| Total Receivables |
198
|
159
|
142
|
342
|
336
|
217
|
157
|
341
|
254
|
271
|
322
|
98
|
57
|
46
|
36
|
23
|
21
|
27
|
33
|
|
| Accounts Receivables |
30
|
20
|
1
|
1
|
237
|
2
|
1
|
184
|
124
|
253
|
322
|
98
|
57
|
46
|
36
|
23
|
14
|
24
|
22
|
|
| Other Receivables |
168
|
139
|
141
|
341
|
99
|
215
|
156
|
157
|
129
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
3
|
11
|
|
| Inventory |
124
|
102
|
88
|
85
|
110
|
107
|
141
|
105
|
102
|
188
|
184
|
38
|
27
|
26
|
22
|
28
|
56
|
11
|
9
|
|
| Other Current Assets |
0
|
2
|
1
|
56
|
94
|
88
|
114
|
0
|
1
|
131
|
54
|
388
|
10
|
11
|
7
|
5
|
59
|
66
|
163
|
|
| Total Current Assets |
327
|
277
|
254
|
516
|
574
|
440
|
439
|
454
|
448
|
609
|
575
|
587
|
192
|
188
|
320
|
407
|
389
|
4 498
|
3 937
|
|
| PP&E Net |
620
|
606
|
662
|
695
|
1 499
|
1 531
|
1 714
|
1 668
|
1 753
|
1 606
|
1 474
|
723
|
248
|
256
|
246
|
293
|
274
|
336
|
1 701
|
|
| PP&E Gross |
620
|
606
|
662
|
695
|
1 499
|
1 531
|
1 714
|
0
|
0
|
0
|
0
|
0
|
248
|
256
|
246
|
293
|
274
|
336
|
1 701
|
|
| Accumulated Depreciation |
243
|
285
|
346
|
414
|
506
|
631
|
775
|
0
|
0
|
0
|
0
|
0
|
74
|
87
|
96
|
114
|
134
|
118
|
135
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
3
|
58
|
78
|
64
|
58
|
50
|
43
|
35
|
28
|
21
|
13
|
6
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
48
|
17
|
123
|
133
|
0
|
88
|
92
|
59
|
115
|
152
|
133
|
65
|
48
|
33
|
|
| Long-Term Investments |
5
|
5
|
5
|
5
|
9
|
3
|
3
|
1
|
1
|
5 471
|
5 634
|
5 704
|
5 267
|
4 339
|
5 462
|
4 795
|
4 846
|
3 141
|
2 961
|
|
| Other Long-Term Assets |
0
|
63
|
69
|
41
|
50
|
30
|
71
|
160
|
307
|
22
|
21
|
16
|
246
|
274
|
75
|
521
|
493
|
244
|
186
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
|
| Total Assets |
952
N/A
|
951
0%
|
989
+4%
|
1 257
+27%
|
2 135
+70%
|
2 109
-1%
|
2 320
+10%
|
2 470
+6%
|
2 699
+9%
|
8 248
+206%
|
8 243
0%
|
7 566
-8%
|
6 449
-15%
|
5 601
-13%
|
6 678
+19%
|
6 564
-2%
|
6 474
-1%
|
8 676
+34%
|
9 226
+6%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
167
|
176
|
137
|
8
|
187
|
49
|
97
|
156
|
97
|
236
|
336
|
31
|
25
|
15
|
8
|
11
|
7
|
8
|
8
|
|
| Accrued Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
4
|
2
|
5
|
10
|
2
|
|
| Short-Term Debt |
2
|
0
|
0
|
0
|
0
|
87
|
109
|
66
|
66
|
299
|
200
|
54
|
1
|
2
|
5
|
0
|
8
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
136
|
236
|
0
|
0
|
141
|
197
|
163
|
142
|
249
|
199
|
210
|
226
|
174
|
82
|
|
| Other Current Liabilities |
83
|
72
|
74
|
252
|
122
|
203
|
165
|
121
|
57
|
101
|
78
|
97
|
89
|
66
|
80
|
97
|
107
|
341
|
1 070
|
|
| Total Current Liabilities |
252
|
248
|
211
|
260
|
308
|
476
|
608
|
343
|
219
|
776
|
810
|
345
|
264
|
340
|
297
|
320
|
354
|
533
|
1 162
|
|
| Long-Term Debt |
434
|
363
|
376
|
396
|
1 148
|
829
|
955
|
836
|
950
|
3 396
|
3 258
|
2 707
|
2 076
|
1 733
|
1 624
|
1 566
|
1 370
|
1 359
|
1 331
|
|
| Deferred Income Tax |
4
|
62
|
75
|
69
|
88
|
15
|
0
|
0
|
0
|
133
|
98
|
64
|
0
|
302
|
316
|
328
|
329
|
340
|
355
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
94
|
103
|
118
|
69
|
88
|
103
|
112
|
123
|
143
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
6
|
33
|
71
|
44
|
46
|
103
|
99
|
190
|
99
|
162
|
145
|
93
|
141
|
170
|
130
|
|
| Total Liabilities |
690
N/A
|
672
-3%
|
662
-2%
|
725
+10%
|
1 550
+114%
|
1 352
-13%
|
1 634
+21%
|
1 223
-25%
|
1 215
-1%
|
4 493
+270%
|
4 360
-3%
|
3 410
-22%
|
2 557
-25%
|
2 606
+2%
|
2 469
-5%
|
2 410
-2%
|
2 306
-4%
|
2 525
+10%
|
3 121
+24%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
104
|
104
|
104
|
104
|
104
|
104
|
104
|
106
|
106
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
|
| Retained Earnings |
146
|
162
|
208
|
412
|
465
|
637
|
566
|
1 141
|
1 378
|
3 651
|
3 779
|
4 052
|
2 056
|
1 896
|
2 097
|
2 155
|
2 177
|
5 725
|
5 741
|
|
| Additional Paid In Capital |
13
|
13
|
16
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 719
|
983
|
1 995
|
1 882
|
1 874
|
308
|
246
|
|
| Total Equity |
263
N/A
|
279
+6%
|
328
+17%
|
532
+62%
|
585
+10%
|
757
+29%
|
686
-9%
|
1 247
+82%
|
1 484
+19%
|
3 755
+153%
|
3 883
+3%
|
4 156
+7%
|
3 892
-6%
|
2 996
-23%
|
4 209
+40%
|
4 154
-1%
|
4 168
+0%
|
6 151
+48%
|
6 105
-1%
|
|
| Total Liabilities & Equity |
952
N/A
|
951
0%
|
989
+4%
|
1 257
+27%
|
2 135
+70%
|
2 109
-1%
|
2 320
+10%
|
2 470
+6%
|
2 699
+9%
|
8 248
+206%
|
8 243
0%
|
7 566
-8%
|
6 449
-15%
|
5 601
-13%
|
6 678
+19%
|
6 564
-2%
|
6 474
-1%
|
8 676
+34%
|
9 226
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|