Shalimar Paints Ltd
NSE:SHALPAINTS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shalimar Paints Ltd
NSE:SHALPAINTS
|
IN |
Balance Sheet
Balance Sheet Decomposition
Shalimar Paints Ltd
Shalimar Paints Ltd
Balance Sheet
Shalimar Paints Ltd
| 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 |
72
|
82
|
90
|
113
|
132
|
136
|
100
|
105
|
131
|
150
|
45
|
10
|
90
|
118
|
192
|
568
|
28
|
27
|
1 696
|
212
|
504
|
71
|
|
| Cash |
72
|
82
|
90
|
113
|
132
|
136
|
100
|
105
|
131
|
150
|
0
|
0
|
0
|
0
|
0
|
552
|
4
|
11
|
0
|
212
|
124
|
71
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
10
|
90
|
118
|
192
|
16
|
24
|
15
|
1 696
|
0
|
380
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
391
|
241
|
352
|
18
|
50
|
64
|
22
|
58
|
384
|
|
| Total Receivables |
391
|
468
|
607
|
753
|
879
|
807
|
945
|
1 143
|
1 384
|
1 610
|
1 680
|
1 627
|
1 463
|
1 278
|
1 086
|
1 217
|
936
|
964
|
818
|
1 198
|
1 190
|
1 566
|
|
| Accounts Receivables |
338
|
413
|
504
|
634
|
22
|
46
|
73
|
85
|
90
|
108
|
1 597
|
1 536
|
1 432
|
1 247
|
1 058
|
996
|
716
|
798
|
785
|
1 101
|
1 108
|
1 501
|
|
| Other Receivables |
53
|
56
|
103
|
119
|
857
|
762
|
872
|
1 058
|
1 294
|
1 502
|
84
|
91
|
31
|
31
|
28
|
221
|
219
|
166
|
33
|
97
|
81
|
66
|
|
| Inventory |
390
|
515
|
497
|
583
|
625
|
506
|
629
|
831
|
1 063
|
1 371
|
1 214
|
1 060
|
1 109
|
926
|
740
|
745
|
931
|
935
|
953
|
1 173
|
1 208
|
1 428
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
35
|
55
|
38
|
36
|
53
|
68
|
308
|
305
|
186
|
179
|
150
|
20
|
24
|
32
|
161
|
849
|
490
|
104
|
|
| Total Current Assets |
852
|
1 065
|
1 194
|
1 449
|
1 671
|
1 503
|
1 712
|
2 115
|
2 631
|
3 199
|
3 246
|
3 002
|
3 010
|
2 892
|
2 409
|
2 903
|
1 936
|
2 008
|
3 692
|
3 454
|
3 450
|
3 553
|
|
| PP&E Net |
155
|
0
|
213
|
223
|
265
|
313
|
377
|
365
|
367
|
441
|
526
|
740
|
2 350
|
2 336
|
2 485
|
2 680
|
2 893
|
2 791
|
2 716
|
2 705
|
3 055
|
3 254
|
|
| PP&E Gross |
155
|
0
|
213
|
223
|
265
|
313
|
377
|
365
|
367
|
441
|
0
|
0
|
0
|
0
|
0
|
2 680
|
2 893
|
2 791
|
0
|
2 705
|
3 055
|
3 254
|
|
| Accumulated Depreciation |
210
|
237
|
267
|
295
|
325
|
360
|
391
|
389
|
420
|
451
|
0
|
0
|
0
|
0
|
0
|
222
|
327
|
451
|
0
|
685
|
751
|
881
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
19
|
12
|
19
|
29
|
26
|
19
|
18
|
13
|
55
|
46
|
41
|
33
|
42
|
45
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
12
|
13
|
18
|
22
|
24
|
21
|
20
|
19
|
17
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
0
|
16
|
18
|
14
|
17
|
44
|
|
| Other Long-Term Assets |
57
|
215
|
0
|
0
|
5
|
5
|
6
|
0
|
0
|
1
|
1
|
26
|
41
|
76
|
6
|
324
|
461
|
198
|
0
|
30
|
133
|
127
|
|
| Total Assets |
1 064
N/A
|
1 280
+20%
|
1 407
+10%
|
1 672
+19%
|
1 941
+16%
|
1 824
-6%
|
2 096
+15%
|
2 525
+20%
|
3 032
+20%
|
3 667
+21%
|
3 813
+4%
|
3 820
+0%
|
5 452
+43%
|
5 346
-2%
|
4 942
-8%
|
5 942
+20%
|
5 361
-10%
|
5 058
-6%
|
6 467
+28%
|
6 237
-4%
|
6 696
+7%
|
7 023
+5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
399
|
504
|
515
|
673
|
786
|
706
|
867
|
1 038
|
1 316
|
1 643
|
1 619
|
1 577
|
1 255
|
1 291
|
1 395
|
976
|
961
|
1 118
|
1 060
|
1 000
|
1 347
|
1 921
|
|
| Accrued Liabilities |
1
|
1
|
2
|
3
|
5
|
2
|
5
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
3
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
38
|
51
|
69
|
47
|
101
|
76
|
185
|
584
|
687
|
811
|
965
|
1 099
|
1 242
|
1 371
|
1 500
|
1 268
|
1 007
|
0
|
0
|
555
|
708
|
1 322
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
95
|
100
|
41
|
75
|
19
|
1 068
|
596
|
696
|
132
|
65
|
|
| Other Current Liabilities |
9
|
10
|
17
|
22
|
41
|
17
|
48
|
264
|
291
|
291
|
263
|
267
|
258
|
224
|
306
|
299
|
370
|
333
|
367
|
224
|
255
|
241
|
|
| Total Current Liabilities |
446
|
567
|
603
|
745
|
933
|
800
|
1 105
|
1 890
|
2 300
|
2 746
|
2 846
|
2 942
|
2 850
|
2 985
|
3 243
|
2 623
|
2 365
|
2 522
|
2 023
|
2 475
|
2 443
|
3 549
|
|
| Long-Term Debt |
335
|
426
|
505
|
598
|
611
|
604
|
502
|
13
|
0
|
71
|
135
|
184
|
336
|
237
|
249
|
196
|
191
|
241
|
830
|
150
|
219
|
252
|
|
| Deferred Income Tax |
14
|
18
|
16
|
22
|
27
|
29
|
33
|
32
|
28
|
26
|
18
|
0
|
269
|
215
|
0
|
0
|
0
|
0
|
25
|
25
|
25
|
25
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
3
|
1
|
0
|
0
|
0
|
0
|
54
|
66
|
75
|
81
|
78
|
67
|
70
|
69
|
71
|
76
|
65
|
84
|
61
|
78
|
47
|
|
| Total Liabilities |
804
N/A
|
1 014
+26%
|
1 123
+11%
|
1 365
+22%
|
1 571
+15%
|
1 433
-9%
|
1 640
+14%
|
1 988
+21%
|
2 395
+20%
|
2 917
+22%
|
3 080
+6%
|
3 204
+4%
|
3 521
+10%
|
3 507
0%
|
3 562
+2%
|
2 889
-19%
|
2 632
-9%
|
2 827
+7%
|
2 962
+5%
|
2 711
-8%
|
2 764
+2%
|
3 873
+40%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
107
|
109
|
109
|
144
|
144
|
167
|
167
|
|
| Retained Earnings |
86
|
95
|
114
|
140
|
205
|
227
|
294
|
375
|
476
|
589
|
695
|
578
|
1 893
|
1 800
|
1 343
|
426
|
44
|
455
|
3 361
|
1 258
|
3 439
|
4 221
|
|
| Additional Paid In Capital |
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
0
|
0
|
0
|
0
|
0
|
2 523
|
2 579
|
2 579
|
0
|
4 639
|
6 116
|
6 116
|
|
| Unrealized Security Profit/Loss |
40
|
38
|
36
|
34
|
32
|
31
|
30
|
29
|
29
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 087
|
1 087
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
259
N/A
|
266
+3%
|
283
+6%
|
307
+8%
|
370
+21%
|
391
+6%
|
456
+17%
|
537
+18%
|
637
+19%
|
750
+18%
|
733
-2%
|
616
-16%
|
1 931
+213%
|
1 838
-5%
|
1 380
-25%
|
3 053
+121%
|
2 729
-11%
|
2 231
-18%
|
3 505
+57%
|
3 525
+1%
|
3 932
+12%
|
3 150
-20%
|
|
| Total Liabilities & Equity |
1 064
N/A
|
1 280
+20%
|
1 407
+10%
|
1 672
+19%
|
1 941
+16%
|
1 824
-6%
|
2 096
+15%
|
2 525
+20%
|
3 032
+20%
|
3 667
+21%
|
3 813
+4%
|
3 820
+0%
|
5 452
+43%
|
5 346
-2%
|
4 942
-8%
|
5 942
+20%
|
5 361
-10%
|
5 058
-6%
|
6 467
+28%
|
6 237
-4%
|
6 696
+7%
|
7 023
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
54
|
54
|
54
|
72
|
72
|
84
|
84
|
|