Electrosteel Castings Ltd
NSE:ELECTCAST
Balance Sheet
Balance Sheet Decomposition
Electrosteel Castings Ltd
Electrosteel Castings Ltd
Balance Sheet
Electrosteel Castings 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 |
30
|
21
|
316
|
245
|
148
|
3 152
|
258
|
253
|
279
|
288
|
281
|
1 330
|
1 250
|
1 128
|
1 246
|
2 862
|
931
|
750
|
595
|
2 130
|
2 137
|
2 317
|
3 244
|
1 674
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 250
|
1 128
|
1 143
|
2 562
|
931
|
750
|
595
|
1 230
|
1 537
|
2 255
|
3 142
|
1 674
|
|
| Cash Equivalents |
30
|
21
|
316
|
245
|
148
|
3 152
|
258
|
253
|
279
|
288
|
281
|
1 330
|
0
|
0
|
103
|
300
|
0
|
0
|
0
|
900
|
600
|
62
|
102
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1 584
|
699
|
2 706
|
6 030
|
3 032
|
2 592
|
676
|
1 335
|
110
|
626
|
1 300
|
696
|
13
|
3 970
|
4 921
|
2 686
|
2 136
|
964
|
|
| Total Receivables |
2 844
|
2 673
|
2 899
|
4 007
|
5 287
|
5 672
|
9 865
|
9 248
|
4 288
|
6 447
|
8 867
|
8 414
|
8 681
|
9 318
|
9 643
|
9 423
|
9 496
|
8 738
|
8 608
|
10 440
|
12 515
|
14 039
|
16 223
|
17 402
|
|
| Accounts Receivables |
2 152
|
2 260
|
2 448
|
3 396
|
3 991
|
4 568
|
5 226
|
5 581
|
2 976
|
4 789
|
5 755
|
6 010
|
5 702
|
5 162
|
5 385
|
4 588
|
5 249
|
6 088
|
6 179
|
7 688
|
9 419
|
10 664
|
13 675
|
14 884
|
|
| Other Receivables |
692
|
413
|
451
|
611
|
1 296
|
1 104
|
4 639
|
3 667
|
1 312
|
1 658
|
3 112
|
2 404
|
2 979
|
4 156
|
4 258
|
4 835
|
4 247
|
2 650
|
2 429
|
2 752
|
3 096
|
3 375
|
2 547
|
2 518
|
|
| Inventory |
879
|
965
|
1 975
|
3 076
|
3 117
|
3 515
|
4 409
|
4 771
|
4 959
|
7 036
|
7 956
|
6 541
|
7 592
|
6 890
|
5 924
|
6 419
|
6 246
|
7 683
|
9 239
|
13 017
|
23 210
|
23 645
|
23 584
|
25 755
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
537
|
742
|
770
|
1 493
|
1 440
|
930
|
1 626
|
1 385
|
1 189
|
251
|
235
|
300
|
572
|
782
|
2 127
|
449
|
924
|
758
|
|
| Total Current Assets |
3 753
|
3 658
|
5 190
|
7 328
|
8 552
|
12 339
|
16 653
|
15 713
|
13 002
|
21 293
|
21 577
|
19 807
|
19 825
|
20 056
|
18 111
|
19 582
|
18 208
|
18 167
|
19 027
|
30 340
|
44 911
|
43 138
|
45 759
|
46 553
|
|
| PP&E Net |
1 972
|
1 861
|
2 078
|
2 791
|
3 634
|
4 067
|
5 593
|
8 140
|
9 291
|
9 861
|
12 481
|
21 247
|
23 824
|
30 477
|
30 472
|
29 087
|
28 743
|
28 659
|
28 645
|
39 648
|
39 647
|
40 255
|
41 499
|
43 441
|
|
| PP&E Gross |
1 972
|
1 861
|
2 078
|
2 791
|
3 634
|
4 067
|
5 593
|
8 140
|
9 291
|
0
|
0
|
21 247
|
23 824
|
0
|
30 472
|
29 087
|
28 743
|
28 659
|
28 645
|
39 648
|
39 647
|
40 255
|
41 499
|
43 441
|
|
| Accumulated Depreciation |
878
|
1 043
|
1 239
|
1 433
|
1 671
|
1 966
|
2 259
|
2 781
|
3 201
|
0
|
0
|
4 989
|
5 588
|
0
|
627
|
1 213
|
1 756
|
2 249
|
2 736
|
5 600
|
6 248
|
7 346
|
8 210
|
9 688
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
45
|
40
|
34
|
31
|
28
|
18
|
29
|
117
|
90
|
57
|
30
|
16
|
19
|
24
|
41
|
57
|
47
|
43
|
|
| Goodwill |
0
|
0
|
0
|
1
|
1
|
23
|
23
|
23
|
23
|
23
|
143
|
143
|
143
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
194
|
250
|
3 021
|
133
|
223
|
136
|
235
|
141
|
134
|
215
|
217
|
491
|
237
|
213
|
|
| Long-Term Investments |
1 528
|
2 749
|
3 218
|
2 056
|
2 422
|
1 742
|
1 792
|
4 664
|
10 674
|
8 742
|
8 208
|
8 678
|
7 717
|
8 526
|
8 088
|
6 247
|
6 726
|
7 183
|
8 022
|
725
|
951
|
659
|
603
|
493
|
|
| Other Long-Term Assets |
8
|
0
|
1
|
0
|
0
|
65
|
273
|
269
|
186
|
572
|
668
|
731
|
5
|
136
|
74
|
63
|
42
|
26
|
59
|
547
|
449
|
565
|
2 916
|
6 188
|
|
| Other Assets |
0
|
0
|
0
|
1
|
1
|
23
|
23
|
23
|
23
|
23
|
143
|
143
|
143
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|
| Total Assets |
7 260
N/A
|
8 269
+14%
|
10 488
+27%
|
12 176
+16%
|
14 610
+20%
|
18 237
+25%
|
24 378
+34%
|
28 849
+18%
|
33 210
+15%
|
40 685
+23%
|
43 300
+6%
|
50 873
+17%
|
54 563
+7%
|
59 466
+9%
|
57 079
-4%
|
55 194
-3%
|
54 005
-2%
|
54 214
+0%
|
55 928
+3%
|
71 521
+28%
|
86 238
+21%
|
85 186
-1%
|
91 083
+7%
|
96 953
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
514
|
729
|
1 328
|
1 256
|
1 394
|
1 738
|
2 070
|
1 468
|
1 681
|
3 840
|
3 952
|
1 850
|
3 896
|
2 946
|
3 202
|
2 753
|
3 384
|
3 088
|
3 858
|
4 495
|
6 270
|
5 870
|
5 476
|
5 565
|
|
| Accrued Liabilities |
102
|
96
|
122
|
126
|
98
|
77
|
52
|
65
|
87
|
54
|
86
|
188
|
352
|
357
|
236
|
248
|
218
|
185
|
216
|
405
|
340
|
493
|
455
|
474
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
24
|
6 080
|
6 934
|
10 102
|
8 262
|
9 029
|
8 622
|
7 193
|
5 683
|
7 703
|
7 885
|
11 263
|
18 449
|
17 183
|
17 179
|
16 194
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 740
|
2 621
|
2 023
|
1 913
|
3 724
|
1 706
|
2 027
|
2 803
|
1 526
|
2 292
|
1 730
|
2 153
|
1 823
|
1 409
|
2 390
|
|
| Other Current Liabilities |
198
|
264
|
395
|
557
|
737
|
582
|
1 367
|
1 595
|
1 526
|
3 024
|
3 639
|
1 634
|
1 943
|
1 703
|
2 239
|
2 247
|
3 520
|
2 229
|
1 918
|
2 869
|
4 074
|
4 050
|
4 474
|
3 166
|
|
| Total Current Liabilities |
815
|
1 090
|
1 845
|
1 939
|
2 229
|
2 397
|
3 489
|
3 144
|
3 317
|
14 737
|
17 232
|
15 798
|
16 367
|
17 759
|
16 005
|
14 468
|
15 609
|
14 731
|
16 169
|
20 761
|
31 286
|
29 419
|
28 992
|
27 790
|
|
| Long-Term Debt |
2 714
|
2 704
|
3 512
|
4 436
|
4 372
|
7 194
|
8 443
|
11 013
|
12 982
|
7 854
|
8 657
|
12 178
|
15 533
|
12 937
|
11 526
|
11 351
|
8 486
|
8 382
|
7 184
|
8 383
|
9 068
|
7 668
|
4 734
|
2 671
|
|
| Deferred Income Tax |
293
|
267
|
262
|
248
|
251
|
392
|
472
|
638
|
655
|
439
|
207
|
338
|
340
|
3 096
|
2 984
|
2 982
|
2 708
|
2 519
|
2 427
|
3 623
|
3 454
|
3 195
|
3 048
|
2 347
|
|
| Minority Interest |
0
|
0
|
0
|
28
|
29
|
31
|
31
|
43
|
49
|
52
|
107
|
93
|
101
|
2
|
2
|
2
|
4
|
7
|
12
|
15
|
14
|
11
|
15
|
11
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
143
|
209
|
202
|
150
|
1 657
|
2 541
|
2 411
|
2 218
|
1 334
|
1 479
|
1 386
|
1 066
|
3 165
|
6 318
|
|
| Total Liabilities |
3 823
N/A
|
4 061
+6%
|
5 619
+38%
|
6 651
+18%
|
6 882
+3%
|
10 014
+46%
|
12 435
+24%
|
14 839
+19%
|
17 004
+15%
|
23 218
+37%
|
26 345
+13%
|
28 615
+9%
|
32 542
+14%
|
33 945
+4%
|
32 173
-5%
|
31 344
-3%
|
29 218
-7%
|
27 857
-5%
|
27 126
-3%
|
34 261
+26%
|
45 207
+32%
|
41 360
-9%
|
39 954
-3%
|
39 137
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
162
|
162
|
162
|
162
|
208
|
208
|
281
|
287
|
327
|
327
|
327
|
327
|
344
|
357
|
357
|
357
|
357
|
405
|
433
|
433
|
595
|
595
|
618
|
618
|
|
| Retained Earnings |
3 056
|
4 046
|
4 707
|
5 143
|
5 626
|
6 377
|
6 512
|
7 408
|
9 664
|
10 985
|
10 525
|
10 095
|
9 674
|
18 613
|
18 060
|
16 652
|
17 680
|
17 899
|
19 719
|
25 524
|
28 578
|
31 491
|
37 804
|
45 212
|
|
| Additional Paid In Capital |
220
|
0
|
0
|
220
|
1 895
|
1 639
|
5 150
|
6 315
|
6 216
|
6 155
|
6 103
|
6 103
|
6 322
|
6 559
|
6 559
|
6 559
|
6 559
|
7 910
|
8 383
|
10 777
|
10 777
|
10 777
|
11 754
|
11 754
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 733
|
5 681
|
0
|
0
|
2
|
2
|
61
|
62
|
182
|
700
|
409
|
350
|
244
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
70
|
279
|
189
|
203
|
329
|
345
|
380
|
554
|
603
|
12
|
|
| Total Equity |
3 437
N/A
|
4 208
+22%
|
4 869
+16%
|
5 525
+13%
|
7 728
+40%
|
8 223
+6%
|
11 943
+45%
|
14 010
+17%
|
16 206
+16%
|
17 466
+8%
|
16 955
-3%
|
22 258
+31%
|
22 021
-1%
|
25 521
+16%
|
24 906
-2%
|
23 849
-4%
|
24 787
+4%
|
26 357
+6%
|
28 801
+9%
|
37 260
+29%
|
41 031
+10%
|
43 826
+7%
|
51 129
+17%
|
57 816
+13%
|
|
| Total Liabilities & Equity |
7 260
N/A
|
8 269
+14%
|
10 488
+27%
|
12 176
+16%
|
14 610
+20%
|
18 237
+25%
|
24 378
+34%
|
28 849
+18%
|
33 210
+15%
|
40 685
+23%
|
43 300
+6%
|
50 873
+17%
|
54 563
+7%
|
59 466
+9%
|
57 079
-4%
|
55 194
-3%
|
54 005
-2%
|
54 214
+0%
|
55 928
+3%
|
71 521
+28%
|
86 238
+21%
|
85 186
-1%
|
91 083
+7%
|
96 953
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
162
|
162
|
162
|
162
|
208
|
208
|
281
|
287
|
327
|
327
|
327
|
327
|
344
|
357
|
357
|
357
|
357
|
405
|
433
|
433
|
595
|
595
|
618
|
618
|
|