Dilip Buildcon Ltd
NSE:DBL
Balance Sheet
Balance Sheet Decomposition
Dilip Buildcon Ltd
Dilip Buildcon Ltd
Balance Sheet
Dilip Buildcon Ltd
| 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 |
149
|
722
|
324
|
485
|
2 212
|
758
|
633
|
760
|
2 140
|
3 264
|
1 527
|
942
|
640
|
3 856
|
3 531
|
|
| Cash |
149
|
722
|
324
|
485
|
2 212
|
758
|
633
|
760
|
2 140
|
3 264
|
1 527
|
942
|
640
|
2 438
|
2 828
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 418
|
703
|
|
| Short-Term Investments |
333
|
238
|
225
|
244
|
456
|
401
|
997
|
560
|
1 334
|
942
|
3 138
|
958
|
1 339
|
0
|
64
|
|
| Total Receivables |
1 728
|
3 266
|
7 034
|
10 816
|
11 419
|
9 819
|
11 147
|
14 856
|
16 994
|
20 585
|
24 464
|
25 176
|
29 679
|
29 247
|
28 553
|
|
| Accounts Receivables |
1 175
|
2 606
|
5 730
|
10 016
|
11 065
|
9 195
|
9 499
|
11 546
|
11 619
|
17 017
|
17 440
|
20 574
|
27 002
|
26 504
|
26 470
|
|
| Other Receivables |
553
|
660
|
1 304
|
800
|
354
|
624
|
1 648
|
3 310
|
5 375
|
3 568
|
7 024
|
4 602
|
2 677
|
2 743
|
2 083
|
|
| Inventory |
644
|
1 972
|
3 628
|
5 393
|
10 191
|
17 255
|
20 082
|
24 832
|
31 349
|
31 656
|
34 708
|
39 777
|
37 319
|
39 724
|
40 681
|
|
| Other Current Assets |
0
|
0
|
0
|
59
|
1 738
|
4 144
|
4 831
|
10 743
|
16 206
|
19 899
|
19 399
|
21 759
|
15 288
|
16 814
|
25 217
|
|
| Total Current Assets |
2 854
|
6 199
|
11 211
|
16 996
|
26 015
|
32 376
|
37 690
|
51 751
|
68 023
|
76 346
|
83 236
|
88 612
|
84 266
|
89 641
|
98 046
|
|
| PP&E Net |
2 271
|
5 327
|
5 464
|
6 373
|
14 408
|
14 177
|
17 855
|
26 907
|
47 972
|
48 610
|
59 081
|
51 556
|
41 743
|
43 209
|
50 807
|
|
| PP&E Gross |
2 271
|
5 327
|
5 464
|
6 373
|
0
|
14 177
|
17 855
|
26 907
|
47 972
|
48 610
|
59 081
|
51 556
|
41 743
|
43 209
|
50 807
|
|
| Accumulated Depreciation |
329
|
756
|
1 463
|
2 244
|
0
|
5 194
|
7 421
|
10 138
|
13 306
|
18 255
|
20 604
|
24 295
|
24 960
|
26 794
|
28 136
|
|
| Intangible Assets |
338
|
1 587
|
6 576
|
11 315
|
2 386
|
2 371
|
6 416
|
9 761
|
9 695
|
8 808
|
7 083
|
130
|
64
|
364
|
297
|
|
| Goodwill |
7
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
59
|
59
|
59
|
59
|
59
|
59
|
|
| Note Receivable |
0
|
463
|
374
|
873
|
9 512
|
11 748
|
14 253
|
15 526
|
15 975
|
30 722
|
30 750
|
17 127
|
10 426
|
18 501
|
32 199
|
|
| Long-Term Investments |
0
|
0
|
0
|
109
|
154
|
417
|
577
|
655
|
922
|
1 351
|
1 165
|
939
|
11 193
|
9 362
|
10 414
|
|
| Other Long-Term Assets |
0
|
472
|
326
|
0
|
1 865
|
1 673
|
3 401
|
1 153
|
1 800
|
1 431
|
2 305
|
4 985
|
6 642
|
5 267
|
5 272
|
|
| Other Assets |
7
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
59
|
59
|
59
|
59
|
59
|
59
|
|
| Total Assets |
5 469
N/A
|
14 052
+157%
|
23 955
+70%
|
35 670
+49%
|
54 340
+52%
|
62 761
+15%
|
80 193
+28%
|
105 754
+32%
|
144 388
+37%
|
167 328
+16%
|
183 678
+10%
|
163 408
-11%
|
154 393
-6%
|
166 404
+8%
|
197 094
+18%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
218
|
653
|
2 494
|
4 668
|
8 284
|
10 232
|
8 886
|
15 216
|
17 411
|
16 542
|
20 774
|
22 658
|
30 573
|
28 907
|
28 086
|
|
| Accrued Liabilities |
0
|
0
|
10
|
172
|
494
|
955
|
0
|
1 603
|
954
|
252
|
536
|
224
|
189
|
580
|
1 248
|
|
| Short-Term Debt |
662
|
1 533
|
4 573
|
8 162
|
13 769
|
14 546
|
15 080
|
17 979
|
21 301
|
23 631
|
25 741
|
19 769
|
21 601
|
16 386
|
18 329
|
|
| Current Portion of Long-Term Debt |
892
|
1 903
|
1 811
|
3 675
|
3 271
|
4 161
|
4 497
|
2 122
|
4 558
|
7 115
|
9 402
|
8 565
|
5 484
|
5 525
|
7 603
|
|
| Other Current Liabilities |
1 127
|
2 417
|
2 459
|
1 772
|
3 300
|
2 880
|
8 685
|
9 001
|
11 978
|
17 063
|
12 460
|
10 853
|
11 447
|
16 468
|
11 113
|
|
| Total Current Liabilities |
2 898
|
6 506
|
11 347
|
18 449
|
29 118
|
32 774
|
37 148
|
45 921
|
56 202
|
64 603
|
68 912
|
62 069
|
69 294
|
67 867
|
66 379
|
|
| Long-Term Debt |
728
|
3 935
|
5 776
|
7 648
|
15 657
|
17 598
|
22 720
|
29 386
|
48 202
|
60 206
|
70 301
|
59 815
|
39 669
|
50 549
|
69 352
|
|
| Deferred Income Tax |
59
|
140
|
148
|
347
|
307
|
699
|
837
|
1 219
|
254
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
288
|
1 146
|
3 727
|
9
|
32
|
47
|
1 907
|
|
| Other Liabilities |
652
|
523
|
1 336
|
1 983
|
2 225
|
2 370
|
2 298
|
6 324
|
11 382
|
9 483
|
6 740
|
6 027
|
5 446
|
4 245
|
8 814
|
|
| Total Liabilities |
4 339
N/A
|
11 104
+156%
|
18 607
+68%
|
28 427
+53%
|
47 307
+66%
|
53 440
+13%
|
63 003
+18%
|
82 992
+32%
|
116 328
+40%
|
135 439
+16%
|
149 680
+11%
|
127 901
-15%
|
114 377
-11%
|
122 707
+7%
|
146 452
+19%
|
|
| Equity | ||||||||||||||||
| Common Stock |
352
|
592
|
592
|
592
|
1 171
|
1 171
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 462
|
1 462
|
2 793
|
2 793
|
|
| Retained Earnings |
96
|
94
|
91
|
79
|
5 736
|
8 024
|
11 593
|
17 164
|
22 463
|
26 292
|
28 401
|
24 902
|
29 411
|
31 495
|
38 706
|
|
| Additional Paid In Capital |
681
|
2 262
|
4 664
|
6 572
|
126
|
126
|
4 229
|
4 229
|
4 229
|
4 229
|
4 229
|
9 143
|
9 143
|
9 143
|
9 143
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
265
|
0
|
|
| Total Equity |
1 129
N/A
|
2 948
+161%
|
5 348
+81%
|
7 243
+35%
|
7 033
-3%
|
9 321
+33%
|
17 190
+84%
|
22 761
+32%
|
28 060
+23%
|
31 890
+14%
|
33 998
+7%
|
35 507
+4%
|
40 016
+13%
|
43 696
+9%
|
50 642
+16%
|
|
| Total Liabilities & Equity |
5 469
N/A
|
14 052
+157%
|
23 955
+70%
|
35 670
+49%
|
54 340
+52%
|
62 761
+15%
|
80 193
+28%
|
105 754
+32%
|
144 388
+37%
|
167 328
+16%
|
183 678
+10%
|
163 408
-11%
|
154 393
-6%
|
166 404
+8%
|
197 094
+18%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
137
|
137
|
137
|
137
|
137
|
137
|
137
|
137
|
137
|
137
|
137
|
146
|
146
|
146
|
146
|
|