Cera Sanitaryware Ltd
NSE:CERA
Balance Sheet
Balance Sheet Decomposition
Cera Sanitaryware Ltd
Cera Sanitaryware Ltd
Balance Sheet
Cera Sanitaryware 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 |
107
|
39
|
38
|
55
|
76
|
57
|
131
|
125
|
116
|
210
|
211
|
217
|
67
|
8
|
77
|
139
|
113
|
270
|
96
|
|
| Cash |
107
|
39
|
38
|
55
|
76
|
57
|
131
|
125
|
116
|
210
|
74
|
66
|
67
|
8
|
77
|
139
|
113
|
210
|
96
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
151
|
0
|
0
|
0
|
0
|
0
|
60
|
0
|
|
| Short-Term Investments |
0
|
68
|
177
|
285
|
352
|
254
|
271
|
287
|
636
|
592
|
1 078
|
1 097
|
1 604
|
1 896
|
4 357
|
5 272
|
6 448
|
7 887
|
6 912
|
|
| Total Receivables |
264
|
299
|
344
|
382
|
432
|
516
|
899
|
1 178
|
1 819
|
1 937
|
2 306
|
2 805
|
3 162
|
2 451
|
2 354
|
1 691
|
1 922
|
2 203
|
2 820
|
|
| Accounts Receivables |
224
|
257
|
307
|
331
|
388
|
455
|
831
|
1 066
|
1 612
|
1 884
|
2 208
|
2 680
|
2 984
|
2 228
|
2 095
|
1 648
|
1 899
|
2 034
|
2 719
|
|
| Other Receivables |
40
|
42
|
37
|
51
|
44
|
61
|
68
|
112
|
207
|
53
|
98
|
125
|
178
|
223
|
259
|
43
|
22
|
169
|
101
|
|
| Inventory |
203
|
266
|
269
|
364
|
500
|
918
|
940
|
1 046
|
1 259
|
1 357
|
1 495
|
1 935
|
2 158
|
2 430
|
1 997
|
2 937
|
3 825
|
3 785
|
4 238
|
|
| Other Current Assets |
53
|
41
|
60
|
118
|
33
|
38
|
46
|
44
|
69
|
340
|
512
|
326
|
411
|
419
|
215
|
1 590
|
431
|
216
|
121
|
|
| Total Current Assets |
628
|
713
|
888
|
1 203
|
1 393
|
1 782
|
2 289
|
2 680
|
3 899
|
4 437
|
5 602
|
6 380
|
7 401
|
7 205
|
9 000
|
11 628
|
12 739
|
14 233
|
14 187
|
|
| PP&E Net |
595
|
764
|
745
|
708
|
844
|
1 012
|
1 294
|
1 569
|
2 223
|
2 933
|
3 437
|
3 640
|
4 035
|
4 379
|
4 160
|
3 372
|
3 558
|
3 844
|
4 074
|
|
| PP&E Gross |
595
|
764
|
745
|
708
|
844
|
1 012
|
1 294
|
1 569
|
2 223
|
0
|
3 437
|
3 640
|
4 035
|
4 379
|
4 160
|
3 372
|
3 558
|
3 844
|
4 074
|
|
| Accumulated Depreciation |
139
|
186
|
245
|
302
|
348
|
421
|
502
|
600
|
732
|
0
|
1 027
|
1 274
|
1 491
|
1 802
|
2 115
|
2 097
|
2 303
|
2 528
|
2 698
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
13
|
11
|
14
|
12
|
8
|
5
|
5
|
10
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
32
|
23
|
39
|
84
|
97
|
16
|
20
|
36
|
33
|
32
|
29
|
15
|
18
|
74
|
49
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
292
|
195
|
118
|
291
|
491
|
515
|
445
|
347
|
271
|
258
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
117
|
129
|
175
|
199
|
223
|
86
|
179
|
267
|
134
|
75
|
65
|
53
|
117
|
23
|
56
|
|
| Total Assets |
1 224
N/A
|
1 478
+21%
|
1 634
+11%
|
1 912
+17%
|
2 387
+25%
|
2 946
+23%
|
3 797
+29%
|
4 532
+19%
|
6 442
+42%
|
7 779
+21%
|
9 446
+21%
|
10 451
+11%
|
11 908
+14%
|
12 194
+2%
|
13 777
+13%
|
15 517
+13%
|
16 766
+8%
|
18 455
+10%
|
18 630
+1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
245
|
268
|
280
|
401
|
135
|
190
|
276
|
377
|
487
|
660
|
847
|
945
|
1 109
|
953
|
1 554
|
1 335
|
2 069
|
1 790
|
1 879
|
|
| Accrued Liabilities |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
408
|
525
|
482
|
290
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
226
|
296
|
400
|
334
|
450
|
208
|
457
|
459
|
447
|
410
|
303
|
197
|
197
|
163
|
155
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
59
|
64
|
61
|
59
|
89
|
89
|
86
|
44
|
64
|
131
|
162
|
80
|
89
|
88
|
98
|
|
| Other Current Liabilities |
115
|
109
|
155
|
221
|
429
|
530
|
684
|
877
|
1 130
|
1 438
|
1 725
|
1 793
|
2 051
|
1 671
|
1 682
|
2 313
|
1 054
|
1 281
|
1 289
|
|
| Total Current Liabilities |
360
|
376
|
436
|
622
|
849
|
1 080
|
1 422
|
1 647
|
2 156
|
2 396
|
3 115
|
3 241
|
3 671
|
3 165
|
3 725
|
4 333
|
3 935
|
3 804
|
3 712
|
|
| Long-Term Debt |
295
|
391
|
356
|
272
|
94
|
116
|
149
|
90
|
142
|
484
|
478
|
459
|
396
|
575
|
536
|
175
|
245
|
194
|
420
|
|
| Deferred Income Tax |
91
|
123
|
137
|
132
|
139
|
136
|
162
|
202
|
278
|
348
|
409
|
391
|
436
|
299
|
303
|
354
|
376
|
482
|
407
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
39
|
67
|
103
|
77
|
117
|
142
|
106
|
128
|
147
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
191
|
222
|
268
|
354
|
349
|
146
|
183
|
237
|
293
|
370
|
379
|
361
|
379
|
390
|
407
|
|
| Total Liabilities |
747
N/A
|
890
+19%
|
928
+4%
|
1 026
+11%
|
1 272
+24%
|
1 554
+22%
|
2 002
+29%
|
2 292
+14%
|
2 925
+28%
|
3 422
+17%
|
4 224
+23%
|
4 395
+4%
|
4 899
+11%
|
4 486
-8%
|
5 059
+13%
|
5 366
+6%
|
5 040
-6%
|
4 997
-1%
|
5 094
+2%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
30
|
35
|
31
|
31
|
63
|
63
|
63
|
63
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
64
|
|
| Retained Earnings |
339
|
428
|
541
|
718
|
947
|
1 223
|
1 626
|
2 071
|
2 642
|
3 482
|
4 358
|
5 202
|
6 165
|
6 879
|
7 887
|
9 230
|
10 913
|
12 653
|
13 576
|
|
| Additional Paid In Capital |
106
|
113
|
119
|
132
|
105
|
105
|
105
|
105
|
810
|
810
|
810
|
810
|
810
|
810
|
810
|
810
|
810
|
810
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
|
| Other Equity |
2
|
12
|
16
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
21
|
31
|
46
|
44
|
47
|
61
|
69
|
78
|
|
| Total Equity |
477
N/A
|
588
+23%
|
706
+20%
|
885
+25%
|
1 116
+26%
|
1 392
+25%
|
1 795
+29%
|
2 240
+25%
|
3 517
+57%
|
4 357
+24%
|
5 221
+20%
|
6 056
+16%
|
7 009
+16%
|
7 707
+10%
|
8 717
+13%
|
10 152
+16%
|
11 726
+16%
|
13 458
+15%
|
13 536
+1%
|
|
| Total Liabilities & Equity |
1 224
N/A
|
1 478
+21%
|
1 634
+11%
|
1 912
+17%
|
2 387
+25%
|
2 946
+23%
|
3 797
+29%
|
4 532
+19%
|
6 442
+42%
|
7 779
+21%
|
9 446
+21%
|
10 451
+11%
|
11 908
+14%
|
12 194
+2%
|
13 777
+13%
|
15 517
+13%
|
16 766
+8%
|
18 455
+10%
|
18 630
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|