Orient Cement Ltd
NSE:ORIENTCEM
Balance Sheet
Balance Sheet Decomposition
Orient Cement Ltd
Orient Cement Ltd
Balance Sheet
Orient Cement Ltd
| 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 |
1
|
763
|
812
|
413
|
362
|
629
|
321
|
220
|
347
|
351
|
431
|
694
|
771
|
489
|
|
| Cash |
1
|
763
|
67
|
413
|
362
|
629
|
321
|
220
|
197
|
351
|
431
|
694
|
764
|
482
|
|
| Cash Equivalents |
0
|
0
|
745
|
0
|
0
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
6
|
7
|
|
| Short-Term Investments |
0
|
0
|
1
|
9
|
9
|
2
|
3
|
58
|
0
|
1 325
|
209
|
106
|
84
|
290
|
|
| Total Receivables |
0
|
954
|
1 314
|
1 007
|
1 150
|
1 664
|
1 814
|
2 027
|
1 790
|
1 103
|
1 274
|
1 808
|
2 385
|
2 815
|
|
| Accounts Receivables |
0
|
5
|
647
|
824
|
921
|
1 055
|
1 528
|
1 795
|
1 618
|
1 102
|
1 273
|
1 689
|
2 244
|
2 487
|
|
| Other Receivables |
0
|
949
|
667
|
183
|
229
|
609
|
286
|
232
|
172
|
1
|
1
|
119
|
141
|
328
|
|
| Inventory |
0
|
869
|
713
|
1 051
|
1 350
|
1 974
|
2 388
|
2 203
|
2 598
|
1 921
|
2 238
|
3 999
|
3 531
|
3 458
|
|
| Other Current Assets |
0
|
811
|
60
|
1 390
|
1 386
|
55
|
36
|
47
|
113
|
155
|
178
|
84
|
86
|
66
|
|
| Total Current Assets |
1
|
3 396
|
2 899
|
3 869
|
4 259
|
4 324
|
4 561
|
4 556
|
4 847
|
4 854
|
4 329
|
6 692
|
6 850
|
7 112
|
|
| PP&E Net |
0
|
8 555
|
10 791
|
21 122
|
23 775
|
23 285
|
23 439
|
23 410
|
22 799
|
21 885
|
20 959
|
20 895
|
20 568
|
19 497
|
|
| PP&E Gross |
0
|
8 555
|
10 791
|
0
|
23 775
|
23 285
|
23 439
|
23 410
|
22 799
|
21 885
|
20 959
|
20 895
|
20 568
|
19 497
|
|
| Accumulated Depreciation |
0
|
4 180
|
4 617
|
0
|
743
|
1 913
|
3 093
|
4 357
|
5 732
|
7 122
|
8 477
|
9 878
|
11 258
|
12 711
|
|
| Intangible Assets |
0
|
86
|
73
|
93
|
684
|
652
|
650
|
613
|
584
|
601
|
591
|
603
|
531
|
646
|
|
| Note Receivable |
0
|
6
|
1 121
|
1
|
1
|
2
|
208
|
184
|
141
|
148
|
42
|
39
|
85
|
29
|
|
| Long-Term Investments |
0
|
0
|
0
|
8
|
12
|
224
|
250
|
206
|
0
|
0
|
159
|
153
|
236
|
352
|
|
| Other Long-Term Assets |
5
|
541
|
729
|
507
|
233
|
344
|
262
|
299
|
627
|
633
|
417
|
387
|
284
|
391
|
|
| Total Assets |
6
N/A
|
12 585
+209 650%
|
15 613
+24%
|
25 601
+64%
|
28 963
+13%
|
28 831
0%
|
29 369
+2%
|
29 269
0%
|
28 998
-1%
|
28 121
-3%
|
26 496
-6%
|
28 768
+9%
|
28 554
-1%
|
28 026
-2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
766
|
859
|
1 103
|
1 943
|
2 006
|
2 001
|
1 865
|
1 764
|
1 844
|
2 310
|
2 147
|
2 288
|
2 281
|
|
| Accrued Liabilities |
0
|
16
|
0
|
82
|
21
|
16
|
16
|
18
|
15
|
12
|
15
|
169
|
212
|
244
|
|
| Short-Term Debt |
0
|
0
|
2 823
|
404
|
457
|
987
|
1 244
|
45
|
3
|
0
|
0
|
1 348
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1 027
|
9
|
12
|
1
|
490
|
508
|
590
|
928
|
141
|
1 638
|
1 616
|
626
|
32
|
|
| Other Current Liabilities |
16
|
1 053
|
1 348
|
2 021
|
2 101
|
2 321
|
2 654
|
2 558
|
2 119
|
2 843
|
2 766
|
2 756
|
2 778
|
2 590
|
|
| Total Current Liabilities |
16
|
2 862
|
5 040
|
3 621
|
4 523
|
5 821
|
6 422
|
5 077
|
4 828
|
4 840
|
6 728
|
8 037
|
5 905
|
5 147
|
|
| Long-Term Debt |
0
|
462
|
453
|
10 595
|
12 393
|
11 885
|
11 385
|
12 262
|
11 367
|
7 838
|
1 518
|
1 019
|
1 070
|
666
|
|
| Deferred Income Tax |
0
|
1 293
|
1 266
|
1 247
|
1 099
|
750
|
854
|
961
|
1 219
|
1 811
|
2 517
|
2 869
|
3 378
|
3 347
|
|
| Other Liabilities |
0
|
400
|
566
|
143
|
548
|
504
|
487
|
434
|
399
|
572
|
479
|
807
|
769
|
788
|
|
| Total Liabilities |
16
N/A
|
5 017
+31 256%
|
7 325
+46%
|
15 606
+113%
|
18 563
+19%
|
18 959
+2%
|
19 148
+1%
|
18 734
-2%
|
17 814
-5%
|
15 062
-15%
|
11 242
-25%
|
12 731
+13%
|
11 122
-13%
|
9 947
-11%
|
|
| Equity | |||||||||||||||
| Common Stock |
1
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
|
| Retained Earnings |
11
|
7 363
|
8 083
|
9 790
|
10 163
|
9 585
|
9 899
|
10 182
|
10 862
|
12 737
|
14 933
|
15 760
|
17 214
|
17 806
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
|
| Other Equity |
0
|
0
|
0
|
0
|
32
|
82
|
117
|
148
|
117
|
117
|
117
|
72
|
14
|
26
|
|
| Total Equity |
10
N/A
|
7 567
N/A
|
8 288
+10%
|
9 995
+21%
|
10 401
+4%
|
9 872
-5%
|
10 221
+4%
|
10 535
+3%
|
11 184
+6%
|
13 059
+17%
|
15 254
+17%
|
16 037
+5%
|
17 432
+9%
|
18 079
+4%
|
|
| Total Liabilities & Equity |
6
N/A
|
12 585
+209 650%
|
15 613
+24%
|
25 601
+64%
|
28 963
+13%
|
28 831
0%
|
29 369
+2%
|
29 269
0%
|
28 998
-1%
|
28 121
-3%
|
26 496
-6%
|
28 768
+9%
|
28 554
-1%
|
28 026
-2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
1
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
|