Oberoi Realty Ltd
BSE:533273
Balance Sheet
Balance Sheet Decomposition
Oberoi Realty Ltd
Oberoi Realty Ltd
Balance Sheet
Oberoi Realty Ltd
| 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 |
15
|
4
|
5 473
|
461
|
1 669
|
3 607
|
13 374
|
10 644
|
2 975
|
4 447
|
360
|
407
|
933
|
811
|
4 253
|
489
|
789
|
1 238
|
1 917
|
4 375
|
2 677
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
356
|
1 857
|
360
|
407
|
370
|
236
|
0
|
489
|
789
|
1 238
|
1 881
|
3 192
|
1 814
|
|
| Cash Equivalents |
15
|
4
|
5 473
|
461
|
1 669
|
3 607
|
13 374
|
10 644
|
2 619
|
2 590
|
0
|
0
|
563
|
575
|
4 253
|
0
|
0
|
0
|
36
|
1 183
|
862
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
901
|
1 850
|
7 349
|
674
|
5 186
|
6 512
|
7 692
|
3 954
|
3 420
|
4 473
|
4 573
|
10 104
|
5 750
|
9 718
|
28 196
|
|
| Total Receivables |
144
|
87
|
1 021
|
1 842
|
1 745
|
4 523
|
1 779
|
1 031
|
831
|
2 851
|
5 600
|
6 834
|
7 999
|
15 807
|
3 880
|
9 597
|
15 337
|
22 086
|
29 055
|
19 559
|
19 844
|
|
| Accounts Receivables |
32
|
33
|
197
|
501
|
272
|
404
|
468
|
679
|
522
|
862
|
753
|
1 122
|
1 083
|
1 836
|
1 094
|
2 485
|
6 845
|
10 875
|
19 702
|
9 162
|
9 059
|
|
| Other Receivables |
112
|
54
|
824
|
1 341
|
1 473
|
4 119
|
1 311
|
352
|
309
|
1 989
|
4 847
|
5 712
|
6 916
|
13 971
|
2 786
|
7 112
|
8 492
|
11 211
|
9 353
|
10 396
|
10 785
|
|
| Inventory |
723
|
860
|
5 816
|
5 729
|
7 205
|
6 894
|
8 062
|
11 200
|
15 107
|
20 125
|
29 970
|
33 392
|
37 664
|
42 467
|
41 655
|
53 173
|
46 626
|
51 578
|
86 692
|
93 997
|
96 203
|
|
| Other Current Assets |
6
|
25
|
381
|
959
|
1 174
|
1 492
|
680
|
679
|
794
|
709
|
2 981
|
1 238
|
1 258
|
1 293
|
16 650
|
728
|
326
|
4 084
|
1 186
|
994
|
5 250
|
|
| Total Current Assets |
888
|
977
|
12 691
|
8 991
|
11 794
|
16 516
|
24 796
|
25 404
|
27 057
|
28 805
|
44 097
|
48 383
|
55 545
|
64 331
|
69 857
|
68 460
|
67 652
|
89 091
|
124 564
|
127 459
|
152 169
|
|
| PP&E Net |
931
|
1 421
|
2 445
|
4 363
|
6 586
|
8 153
|
9 273
|
9 818
|
10 696
|
10 974
|
2 793
|
2 928
|
3 365
|
3 187
|
3 204
|
5 104
|
21 865
|
34 947
|
42 259
|
29 224
|
18 480
|
|
| PP&E Gross |
931
|
1 421
|
2 445
|
4 363
|
6 586
|
8 153
|
9 273
|
9 818
|
10 696
|
10 974
|
0
|
2 928
|
3 365
|
3 187
|
0
|
5 104
|
21 865
|
34 947
|
42 259
|
29 224
|
18 480
|
|
| Accumulated Depreciation |
8
|
13
|
23
|
31
|
101
|
188
|
398
|
646
|
879
|
1 133
|
0
|
239
|
483
|
710
|
0
|
996
|
1 105
|
1 208
|
1 292
|
1 401
|
1 539
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
17
|
35
|
32
|
19
|
21
|
15
|
26
|
25
|
26
|
26
|
24
|
21
|
25
|
21
|
16
|
11
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 654
|
2 654
|
2 654
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
5 780
|
2 103
|
3 690
|
4 484
|
85
|
17
|
41
|
64
|
0
|
529
|
703
|
889
|
1 282
|
603
|
990
|
|
| Long-Term Investments |
0
|
0
|
0
|
3 842
|
150
|
790
|
0
|
6 111
|
7 100
|
6 315
|
20 868
|
22 373
|
24 545
|
33 101
|
34 636
|
32 728
|
24 835
|
25 910
|
12 137
|
31 885
|
49 154
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
7
|
7
|
30
|
21
|
1 723
|
1 675
|
1 618
|
1 077
|
1 111
|
1 333
|
1 538
|
3 514
|
5 369
|
5 460
|
6 044
|
5 995
|
7 148
|
6 617
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 654
|
2 654
|
2 654
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 820
N/A
|
2 398
+32%
|
15 135
+531%
|
17 188
+14%
|
18 537
+8%
|
25 506
+38%
|
39 905
+56%
|
47 845
+20%
|
52 890
+11%
|
54 870
+4%
|
68 936
+26%
|
74 838
+9%
|
84 855
+13%
|
102 247
+20%
|
111 237
+9%
|
112 214
+1%
|
120 536
+7%
|
156 906
+30%
|
186 257
+19%
|
196 334
+5%
|
227 421
+16%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
116
|
323
|
303
|
297
|
243
|
349
|
425
|
469
|
1 308
|
2 084
|
612
|
723
|
3 925
|
1 732
|
5 087
|
6 559
|
|
| Short-Term Debt |
414
|
460
|
2 147
|
1 193
|
1
|
0
|
0
|
0
|
0
|
11
|
1 071
|
1 071
|
1 193
|
2 659
|
0
|
0
|
0
|
0
|
3 089
|
0
|
21
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
823
|
169
|
0
|
7 496
|
2 476
|
15 188
|
11 748
|
6 905
|
7 546
|
3 032
|
4 034
|
|
| Other Current Liabilities |
1 004
|
850
|
2 727
|
3 457
|
3 992
|
6 726
|
5 340
|
9 424
|
10 298
|
8 798
|
12 482
|
15 720
|
17 380
|
21 552
|
18 504
|
8 029
|
8 369
|
17 610
|
20 512
|
24 614
|
24 459
|
|
| Total Current Liabilities |
1 418
|
1 310
|
4 873
|
4 649
|
3 993
|
6 842
|
5 663
|
9 727
|
10 595
|
9 051
|
14 725
|
17 385
|
19 042
|
33 014
|
23 064
|
23 830
|
20 840
|
28 440
|
32 878
|
32 733
|
35 073
|
|
| Long-Term Debt |
171
|
512
|
1 003
|
334
|
107
|
0
|
0
|
0
|
0
|
750
|
5 986
|
3 494
|
7 494
|
6 786
|
5 885
|
0
|
3 590
|
21 650
|
28 806
|
21 920
|
28 949
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
26
|
9
|
78
|
147
|
220
|
0
|
0
|
260
|
371
|
260
|
284
|
348
|
247
|
2
|
4
|
268
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
775
|
699
|
527
|
886
|
817
|
547
|
799
|
1 153
|
1 737
|
1 805
|
2 066
|
2 407
|
2 469
|
3 232
|
6 082
|
|
| Total Liabilities |
1 590
N/A
|
1 821
+15%
|
5 877
+223%
|
4 984
-15%
|
4 100
-18%
|
6 868
+68%
|
6 430
-6%
|
10 504
+63%
|
11 269
+7%
|
10 906
-3%
|
21 528
+97%
|
21 426
0%
|
27 595
+29%
|
41 324
+50%
|
30 945
-25%
|
25 919
-16%
|
26 845
+4%
|
52 744
+96%
|
64 156
+22%
|
57 890
-10%
|
70 372
+22%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
23
|
23
|
809
|
809
|
597
|
3 246
|
3 641
|
3 282
|
3 282
|
3 282
|
3 282
|
3 393
|
3 395
|
3 396
|
3 636
|
3 636
|
3 636
|
3 636
|
3 636
|
3 636
|
3 636
|
|
| Retained Earnings |
207
|
554
|
8 450
|
11 395
|
13 840
|
11 521
|
16 321
|
20 546
|
24 826
|
27 168
|
30 611
|
33 356
|
37 144
|
40 791
|
76 656
|
54 299
|
61 714
|
72 193
|
90 142
|
106 484
|
125 089
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
3 872
|
13 513
|
13 513
|
13 513
|
13 513
|
13 514
|
16 662
|
16 720
|
16 736
|
0
|
28 360
|
28 341
|
28 332
|
28 324
|
28 324
|
28 324
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
230
N/A
|
577
+151%
|
9 259
+1 505%
|
12 204
+32%
|
14 437
+18%
|
18 639
+29%
|
33 476
+80%
|
37 341
+12%
|
41 621
+11%
|
43 964
+6%
|
47 407
+8%
|
53 411
+13%
|
57 260
+7%
|
60 924
+6%
|
80 292
+32%
|
86 295
+7%
|
93 691
+9%
|
104 161
+11%
|
122 101
+17%
|
138 444
+13%
|
157 049
+13%
|
|
| Total Liabilities & Equity |
1 820
N/A
|
2 398
+32%
|
15 135
+531%
|
17 188
+14%
|
18 537
+8%
|
25 506
+38%
|
39 905
+56%
|
47 845
+20%
|
52 890
+11%
|
54 870
+4%
|
68 936
+26%
|
74 838
+9%
|
84 855
+13%
|
102 247
+20%
|
111 237
+9%
|
112 214
+1%
|
120 536
+7%
|
156 906
+30%
|
186 257
+19%
|
196 334
+5%
|
227 421
+16%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
255
|
255
|
289
|
289
|
289
|
289
|
328
|
328
|
328
|
328
|
339
|
339
|
340
|
340
|
364
|
364
|
364
|
364
|
364
|
364
|
364
|
|