Devyani International Ltd
NSE:DEVYANI
Balance Sheet
Balance Sheet Decomposition
Devyani International Ltd
Devyani International Ltd
Balance Sheet
Devyani International Ltd
| Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
271
|
160
|
405
|
743
|
1 077
|
1 940
|
1 814
|
|
| Cash |
271
|
160
|
405
|
659
|
851
|
1 808
|
1 814
|
|
| Cash Equivalents |
0
|
0
|
0
|
84
|
226
|
132
|
0
|
|
| Short-Term Investments |
0
|
13
|
22
|
841
|
0
|
571
|
2
|
|
| Total Receivables |
326
|
325
|
253
|
740
|
655
|
531
|
980
|
|
| Accounts Receivables |
230
|
173
|
169
|
211
|
289
|
527
|
413
|
|
| Other Receivables |
96
|
152
|
84
|
530
|
366
|
4
|
567
|
|
| Inventory |
549
|
721
|
622
|
928
|
1 368
|
1 310
|
1 534
|
|
| Other Current Assets |
243
|
213
|
343
|
193
|
224
|
899
|
408
|
|
| Total Current Assets |
1 390
|
1 432
|
1 645
|
3 361
|
3 099
|
4 861
|
4 738
|
|
| PP&E Net |
14 902
|
15 273
|
11 110
|
15 094
|
21 880
|
32 011
|
35 164
|
|
| PP&E Gross |
14 902
|
15 273
|
11 110
|
15 094
|
21 880
|
32 011
|
35 164
|
|
| Accumulated Depreciation |
3 784
|
4 080
|
3 514
|
5 725
|
7 972
|
14 073
|
21 335
|
|
| Intangible Assets |
364
|
577
|
1 855
|
1 535
|
1 542
|
5 709
|
6 254
|
|
| Goodwill |
161
|
224
|
644
|
644
|
644
|
4 287
|
4 581
|
|
| Note Receivable |
627
|
750
|
233
|
293
|
689
|
298
|
423
|
|
| Long-Term Investments |
510
|
432
|
471
|
358
|
365
|
1 434
|
401
|
|
| Other Long-Term Assets |
120
|
147
|
726
|
1 340
|
1 666
|
725
|
1 825
|
|
| Other Assets |
161
|
224
|
644
|
644
|
644
|
4 287
|
4 581
|
|
| Total Assets |
18 075
N/A
|
18 836
+4%
|
16 684
-11%
|
22 625
+36%
|
29 885
+32%
|
49 325
+65%
|
53 386
+8%
|
|
| Liabilities | ||||||||
| Accounts Payable |
1 368
|
1 632
|
1 619
|
1 964
|
2 419
|
3 756
|
4 411
|
|
| Accrued Liabilities |
117
|
259
|
110
|
384
|
566
|
116
|
848
|
|
| Short-Term Debt |
677
|
905
|
211
|
5
|
7
|
290
|
332
|
|
| Current Portion of Long-Term Debt |
1 986
|
2 257
|
1 616
|
1 159
|
1 001
|
2 963
|
4 056
|
|
| Other Current Liabilities |
395
|
726
|
650
|
691
|
1 362
|
2 235
|
1 481
|
|
| Total Current Liabilities |
4 542
|
5 778
|
4 207
|
4 202
|
5 355
|
9 360
|
11 129
|
|
| Long-Term Debt |
14 566
|
15 161
|
11 531
|
11 379
|
14 640
|
25 804
|
27 488
|
|
| Minority Interest |
510
|
391
|
419
|
47
|
62
|
2 928
|
3 079
|
|
| Other Liabilities |
179
|
179
|
228
|
229
|
248
|
675
|
747
|
|
| Total Liabilities |
18 777
N/A
|
20 727
+10%
|
15 546
-25%
|
15 762
+1%
|
20 182
+28%
|
38 767
+92%
|
42 442
+9%
|
|
| Equity | ||||||||
| Common Stock |
1 062
|
1 062
|
1 154
|
1 205
|
1 205
|
1 206
|
1 206
|
|
| Retained Earnings |
6 918
|
8 210
|
8 855
|
7 607
|
4 854
|
9 352
|
4 335
|
|
| Additional Paid In Capital |
4 633
|
4 633
|
8 127
|
12 450
|
12 474
|
12 507
|
12 528
|
|
| Other Equity |
521
|
625
|
712
|
815
|
878
|
1 154
|
1 544
|
|
| Total Equity |
702
N/A
|
1 891
-169%
|
1 138
N/A
|
6 863
+503%
|
9 703
+41%
|
10 558
+9%
|
10 944
+4%
|
|
| Total Liabilities & Equity |
18 075
N/A
|
18 836
+4%
|
16 684
-11%
|
22 625
+36%
|
29 885
+32%
|
49 325
+65%
|
53 386
+8%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1 154
|
1 154
|
1 154
|
1 205
|
1 205
|
1 206
|
1 206
|
|