Deepak Fertilisers and Petrochemicals Corp Ltd
NSE:DEEPAKFERT
Balance Sheet
Balance Sheet Decomposition
Deepak Fertilisers and Petrochemicals Corp Ltd
Deepak Fertilisers and Petrochemicals Corp Ltd
Balance Sheet
Deepak Fertilisers and Petrochemicals Corp 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 |
346
|
601
|
440
|
251
|
239
|
238
|
317
|
1 602
|
262
|
570
|
1 407
|
1 004
|
899
|
595
|
2 183
|
933
|
938
|
1 082
|
2 516
|
1 597
|
1 611
|
2 793
|
2 259
|
3 540
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
391
|
675
|
823
|
616
|
832
|
1 244
|
1 025
|
1 533
|
1 526
|
2 253
|
2 455
|
|
| Cash Equivalents |
346
|
601
|
440
|
251
|
239
|
238
|
317
|
1 602
|
262
|
570
|
1 407
|
1 004
|
899
|
204
|
1 508
|
110
|
322
|
250
|
1 272
|
572
|
78
|
1 267
|
6
|
1 086
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
121
|
0
|
0
|
1 807
|
2 618
|
336
|
2 535
|
311
|
2 536
|
361
|
1 416
|
3 777
|
2 454
|
104
|
5 290
|
9 971
|
8 286
|
3 795
|
2 449
|
|
| Total Receivables |
2 113
|
2 282
|
1 544
|
1 066
|
1 546
|
2 222
|
3 199
|
3 678
|
2 764
|
3 262
|
6 329
|
7 312
|
9 096
|
10 425
|
15 323
|
13 278
|
19 883
|
14 240
|
12 823
|
9 448
|
6 412
|
19 059
|
21 259
|
23 456
|
|
| Accounts Receivables |
1 026
|
947
|
964
|
614
|
1 029
|
1 296
|
2 263
|
2 781
|
1 985
|
276
|
178
|
1 051
|
655
|
9 491
|
15 195
|
13 113
|
19 654
|
13 963
|
12 758
|
9 234
|
6 200
|
16 950
|
14 764
|
16 216
|
|
| Other Receivables |
1 087
|
1 335
|
580
|
452
|
517
|
926
|
936
|
897
|
779
|
2 986
|
6 151
|
6 261
|
8 441
|
934
|
128
|
165
|
229
|
277
|
65
|
214
|
212
|
2 109
|
6 495
|
7 241
|
|
| Inventory |
649
|
502
|
421
|
419
|
669
|
1 206
|
849
|
1 035
|
1 163
|
1 614
|
2 113
|
2 468
|
3 462
|
4 087
|
6 059
|
5 045
|
7 685
|
8 279
|
6 837
|
6 372
|
10 449
|
13 225
|
12 476
|
11 374
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
102
|
0
|
10
|
33
|
391
|
309
|
560
|
518
|
102
|
870
|
802
|
1 163
|
2 992
|
3 294
|
1 776
|
1 560
|
1 934
|
479
|
1 800
|
1 200
|
|
| Total Current Assets |
3 108
|
3 385
|
2 405
|
1 736
|
2 555
|
3 787
|
4 376
|
6 348
|
6 387
|
8 373
|
10 745
|
13 837
|
13 870
|
18 513
|
24 728
|
21 835
|
35 276
|
29 350
|
24 055
|
24 267
|
30 377
|
43 841
|
41 578
|
42 019
|
|
| PP&E Net |
3 299
|
3 544
|
3 809
|
4 133
|
5 216
|
6 488
|
8 657
|
10 313
|
12 234
|
13 017
|
14 391
|
14 540
|
14 984
|
14 879
|
17 202
|
24 044
|
27 977
|
35 391
|
39 255
|
41 402
|
49 719
|
59 244
|
67 397
|
73 304
|
|
| PP&E Gross |
3 299
|
3 544
|
3 809
|
4 133
|
5 216
|
6 488
|
0
|
0
|
12 234
|
13 017
|
14 391
|
14 540
|
14 984
|
0
|
0
|
24 044
|
27 977
|
35 391
|
39 255
|
41 402
|
49 719
|
59 244
|
67 397
|
73 304
|
|
| Accumulated Depreciation |
2 879
|
3 159
|
3 617
|
3 999
|
4 339
|
4 768
|
0
|
0
|
6 491
|
6 845
|
7 627
|
8 505
|
9 443
|
0
|
0
|
2 374
|
3 850
|
5 448
|
7 088
|
9 104
|
11 354
|
12 789
|
15 603
|
19 166
|
|
| Intangible Assets |
0
|
0
|
26
|
26
|
26
|
13
|
0
|
0
|
0
|
138
|
129
|
104
|
88
|
61
|
51
|
174
|
132
|
86
|
189
|
198
|
195
|
377
|
375
|
390
|
|
| Goodwill |
0
|
0
|
512
|
512
|
512
|
512
|
0
|
0
|
0
|
153
|
102
|
205
|
155
|
0
|
150
|
146
|
267
|
263
|
409
|
437
|
440
|
435
|
279
|
277
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
606
|
135
|
607
|
354
|
325
|
1 351
|
1 757
|
4 444
|
4 101
|
1 931
|
1 961
|
2 418
|
7 244
|
4 429
|
6 049
|
|
| Long-Term Investments |
313
|
737
|
1 529
|
1 722
|
1 457
|
1 408
|
870
|
914
|
944
|
125
|
336
|
17
|
1 808
|
595
|
627
|
457
|
319
|
364
|
690
|
536
|
561
|
2 310
|
2 675
|
3 748
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
25
|
19
|
64
|
85
|
100
|
0
|
247
|
78
|
135
|
193
|
3 075
|
2 069
|
1 500
|
1 622
|
2 783
|
2 805
|
3 732
|
762
|
5 049
|
5 688
|
|
| Other Assets |
0
|
0
|
512
|
512
|
512
|
512
|
0
|
0
|
0
|
153
|
102
|
205
|
155
|
0
|
150
|
146
|
267
|
263
|
409
|
437
|
440
|
435
|
279
|
277
|
|
| Total Assets |
6 721
N/A
|
7 666
+14%
|
8 281
+8%
|
8 129
-2%
|
9 792
+20%
|
12 226
+25%
|
13 967
+14%
|
17 659
+26%
|
19 665
+11%
|
22 413
+14%
|
26 085
+16%
|
29 389
+13%
|
31 393
+7%
|
34 566
+10%
|
47 184
+37%
|
50 481
+7%
|
69 915
+38%
|
71 176
+2%
|
69 312
-3%
|
71 605
+3%
|
87 442
+22%
|
114 212
+31%
|
121 782
+7%
|
131 476
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
296
|
388
|
258
|
159
|
545
|
895
|
0
|
0
|
661
|
671
|
2 148
|
2 124
|
3 559
|
2 412
|
4 773
|
4 386
|
9 090
|
14 840
|
12 945
|
12 968
|
14 157
|
17 774
|
12 849
|
17 136
|
|
| Accrued Liabilities |
23
|
18
|
32
|
25
|
39
|
36
|
0
|
0
|
173
|
203
|
220
|
261
|
256
|
249
|
85
|
78
|
59
|
88
|
598
|
629
|
641
|
675
|
1 014
|
1 167
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 259
|
2 694
|
3 044
|
2 316
|
7 851
|
14 071
|
11 977
|
28 392
|
11 759
|
7 193
|
1 102
|
310
|
1 151
|
5 898
|
2 569
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
1 174
|
1 053
|
1 399
|
2 506
|
741
|
3 436
|
674
|
853
|
1 438
|
2 300
|
2 489
|
2 984
|
4 215
|
9 551
|
|
| Other Current Liabilities |
1 190
|
1 904
|
1 023
|
1 025
|
1 030
|
854
|
2 570
|
2 708
|
1 520
|
2 162
|
1 414
|
1 490
|
1 965
|
1 423
|
2 712
|
5 226
|
4 096
|
4 048
|
2 793
|
2 971
|
4 814
|
5 591
|
6 569
|
4 838
|
|
| Total Current Liabilities |
1 509
|
2 310
|
1 314
|
1 210
|
1 614
|
1 785
|
2 570
|
2 708
|
2 354
|
4 489
|
7 650
|
7 973
|
9 495
|
14 441
|
22 382
|
25 104
|
42 311
|
31 588
|
24 967
|
19 970
|
22 410
|
28 174
|
30 544
|
35 261
|
|
| Long-Term Debt |
1 083
|
844
|
1 377
|
926
|
1 761
|
3 253
|
3 494
|
6 078
|
7 312
|
6 402
|
5 098
|
7 142
|
5 921
|
3 469
|
4 884
|
4 715
|
6 255
|
17 709
|
21 521
|
22 528
|
23 765
|
32 854
|
31 375
|
29 404
|
|
| Deferred Income Tax |
745
|
675
|
659
|
561
|
532
|
705
|
714
|
771
|
759
|
839
|
1 041
|
1 250
|
1 199
|
1 234
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
2 615
|
2 429
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
12
|
77
|
79
|
403
|
438
|
431
|
970
|
1 178
|
1 263
|
378
|
172
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
162
|
215
|
245
|
321
|
396
|
422
|
484
|
463
|
586
|
1 112
|
1 247
|
1 243
|
1 452
|
1 845
|
|
| Total Liabilities |
3 337
N/A
|
3 829
+15%
|
3 349
-13%
|
2 697
-19%
|
3 907
+45%
|
5 744
+47%
|
6 777
+18%
|
9 557
+41%
|
10 425
+9%
|
11 818
+13%
|
13 951
+18%
|
16 580
+19%
|
16 861
+2%
|
19 452
+15%
|
27 739
+43%
|
30 320
+9%
|
49 453
+63%
|
50 198
+2%
|
47 505
-5%
|
44 579
-6%
|
48 600
+9%
|
63 542
+31%
|
66 364
+4%
|
69 110
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
747
|
747
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
882
|
893
|
1 027
|
1 206
|
1 262
|
1 262
|
1 262
|
|
| Retained Earnings |
1 809
|
2 262
|
2 780
|
3 292
|
3 757
|
4 366
|
5 085
|
6 011
|
7 161
|
8 527
|
10 078
|
10 766
|
12 501
|
13 152
|
18 563
|
18 234
|
18 572
|
19 142
|
19 601
|
22 881
|
28 699
|
39 681
|
43 611
|
51 317
|
|
| Additional Paid In Capital |
828
|
828
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
0
|
1 080
|
1 054
|
1 054
|
1 376
|
3 004
|
8 878
|
9 921
|
9 948
|
9 948
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
189
|
178
|
166
|
154
|
142
|
130
|
117
|
105
|
93
|
81
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
59
|
45
|
47
|
51
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
34
|
46
|
99
|
62
|
66
|
1
|
239
|
550
|
212
|
|
| Total Equity |
3 384
N/A
|
3 837
+13%
|
4 932
+29%
|
5 432
+10%
|
5 885
+8%
|
6 482
+10%
|
7 189
+11%
|
8 103
+13%
|
9 240
+14%
|
10 595
+15%
|
12 135
+15%
|
12 810
+6%
|
14 532
+13%
|
15 114
+4%
|
19 445
+29%
|
20 162
+4%
|
20 462
+1%
|
20 979
+3%
|
21 808
+4%
|
27 026
+24%
|
38 842
+44%
|
50 670
+30%
|
55 419
+9%
|
62 366
+13%
|
|
| Total Liabilities & Equity |
6 721
N/A
|
7 666
+14%
|
8 281
+8%
|
8 129
-2%
|
9 792
+20%
|
12 226
+25%
|
13 967
+14%
|
17 659
+26%
|
19 665
+11%
|
22 413
+14%
|
26 085
+16%
|
29 389
+13%
|
31 393
+7%
|
34 566
+10%
|
47 184
+37%
|
50 481
+7%
|
69 915
+38%
|
71 176
+2%
|
69 312
-3%
|
71 605
+3%
|
87 442
+22%
|
114 212
+31%
|
121 782
+7%
|
131 476
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
92
|
103
|
121
|
126
|
126
|
126
|
|