Nilkamal Ltd
NSE:NILKAMAL
Balance Sheet
Balance Sheet Decomposition
Nilkamal Ltd
Current Assets | 12.6B |
Cash & Short-Term Investments | 1.4B |
Receivables | 4.7B |
Other Current Assets | 6.5B |
Non-Current Assets | 9.6B |
Long-Term Investments | 777m |
PP&E | 8.1B |
Intangibles | 72.2m |
Other Non-Current Assets | 663.3m |
Current Liabilities | 4.5B |
Accounts Payable | 2.2B |
Other Current Liabilities | 2.4B |
Non-Current Liabilities | 3.6B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 936.2m |
Balance Sheet
Nilkamal Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
157
|
145
|
130
|
133
|
175
|
132
|
184
|
310
|
625
|
54
|
|
Cash |
152
|
50
|
46
|
38
|
27
|
20
|
20
|
12
|
19
|
9
|
|
Cash Equivalents |
5
|
95
|
84
|
95
|
148
|
112
|
164
|
298
|
606
|
45
|
|
Short-Term Investments |
112
|
46
|
105
|
42
|
45
|
40
|
175
|
163
|
167
|
70
|
|
Total Receivables |
2 608
|
2 530
|
2 802
|
3 137
|
3 557
|
3 332
|
3 599
|
3 400
|
3 330
|
4 655
|
|
Accounts Receivables |
2 357
|
2 369
|
2 691
|
3 010
|
3 401
|
3 090
|
3 250
|
3 081
|
3 139
|
4 336
|
|
Other Receivables |
251
|
161
|
111
|
127
|
156
|
242
|
349
|
319
|
191
|
319
|
|
Inventory |
3 158
|
2 962
|
3 174
|
3 515
|
3 925
|
4 046
|
4 230
|
5 147
|
6 936
|
6 762
|
|
Other Current Assets |
198
|
123
|
141
|
193
|
331
|
245
|
410
|
967
|
394
|
196
|
|
Total Current Assets |
6 234
|
5 806
|
6 352
|
7 020
|
8 032
|
7 795
|
8 599
|
9 988
|
11 451
|
11 883
|
|
PP&E Net |
3 553
|
2 988
|
2 761
|
3 022
|
3 519
|
4 113
|
6 109
|
6 449
|
7 130
|
7 967
|
|
PP&E Gross |
3 553
|
2 988
|
2 761
|
3 022
|
3 519
|
4 113
|
6 109
|
6 449
|
7 130
|
7 967
|
|
Accumulated Depreciation |
3 904
|
4 308
|
524
|
973
|
1 443
|
1 930
|
2 813
|
3 633
|
4 548
|
5 524
|
|
Intangible Assets |
41
|
20
|
12
|
6
|
9
|
11
|
14
|
9
|
14
|
11
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
68
|
68
|
68
|
68
|
|
Note Receivable |
466
|
243
|
238
|
235
|
309
|
357
|
394
|
398
|
313
|
196
|
|
Long-Term Investments |
3
|
279
|
344
|
384
|
460
|
514
|
216
|
221
|
218
|
283
|
|
Other Long-Term Assets |
115
|
282
|
270
|
265
|
153
|
148
|
110
|
104
|
340
|
347
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
68
|
68
|
68
|
68
|
|
Total Assets |
10 413
N/A
|
9 619
-8%
|
9 977
+4%
|
10 931
+10%
|
12 482
+14%
|
12 937
+4%
|
15 509
+20%
|
17 238
+11%
|
19 533
+13%
|
20 754
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 016
|
942
|
1 119
|
1 114
|
1 711
|
1 338
|
1 530
|
1 926
|
2 210
|
2 255
|
|
Accrued Liabilities |
178
|
212
|
284
|
309
|
83
|
191
|
112
|
126
|
165
|
224
|
|
Short-Term Debt |
1 816
|
1 252
|
744
|
828
|
932
|
70
|
0
|
22
|
393
|
93
|
|
Current Portion of Long-Term Debt |
531
|
0
|
0
|
1
|
0
|
74
|
509
|
434
|
524
|
466
|
|
Other Current Liabilities |
356
|
766
|
825
|
558
|
463
|
486
|
511
|
665
|
732
|
676
|
|
Total Current Liabilities |
3 896
|
3 173
|
2 972
|
2 810
|
3 188
|
2 160
|
2 662
|
3 173
|
4 024
|
3 714
|
|
Long-Term Debt |
933
|
439
|
88
|
1
|
0
|
444
|
1 719
|
1 845
|
2 626
|
2 952
|
|
Deferred Income Tax |
250
|
162
|
103
|
65
|
130
|
204
|
134
|
127
|
122
|
153
|
|
Minority Interest |
54
|
62
|
72
|
72
|
72
|
72
|
9
|
10
|
7
|
8
|
|
Other Liabilities |
412
|
452
|
467
|
564
|
607
|
645
|
664
|
689
|
739
|
784
|
|
Total Liabilities |
5 545
N/A
|
4 288
-23%
|
3 702
-14%
|
3 512
-5%
|
3 996
+14%
|
3 525
-12%
|
5 188
+47%
|
5 844
+13%
|
7 518
+29%
|
7 612
+1%
|
|
Equity | |||||||||||
Common Stock |
149
|
149
|
149
|
149
|
149
|
149
|
149
|
149
|
149
|
149
|
|
Retained Earnings |
4 032
|
4 495
|
5 444
|
6 605
|
7 676
|
8 617
|
9 533
|
10 620
|
11 321
|
12 439
|
|
Additional Paid In Capital |
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
|
Other Equity |
42
|
42
|
37
|
21
|
16
|
1
|
6
|
20
|
100
|
91
|
|
Total Equity |
4 868
N/A
|
5 331
+10%
|
6 275
+18%
|
7 419
+18%
|
8 486
+14%
|
9 412
+11%
|
10 321
+10%
|
11 394
+10%
|
12 015
+5%
|
13 142
+9%
|
|
Total Liabilities & Equity |
10 413
N/A
|
9 619
-8%
|
9 977
+4%
|
10 931
+10%
|
12 482
+14%
|
12 937
+4%
|
15 509
+20%
|
17 238
+11%
|
19 533
+13%
|
20 754
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|