Blue Star Ltd
NSE:BLUESTARCO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Blue Star Ltd
NSE:BLUESTARCO
|
IN |
Balance Sheet
Balance Sheet Decomposition
Blue Star Ltd
Blue Star Ltd
Balance Sheet
Blue Star 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 |
46
|
29
|
24
|
25
|
24
|
46
|
9
|
79
|
116
|
464
|
489
|
119
|
622
|
351
|
375
|
940
|
711
|
839
|
2 862
|
3 279
|
2 657
|
2 433
|
3 736
|
4 256
|
|
| Cash |
46
|
29
|
24
|
25
|
24
|
46
|
9
|
79
|
116
|
464
|
489
|
119
|
622
|
275
|
307
|
892
|
711
|
554
|
1 132
|
971
|
1 547
|
1 449
|
1 834
|
1 541
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
68
|
48
|
0
|
285
|
1 730
|
2 308
|
1 110
|
984
|
1 903
|
2 715
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
40
|
25
|
24
|
39
|
0
|
1 581
|
0
|
0
|
0
|
0
|
2 791
|
1 450
|
1 299
|
2 489
|
4 167
|
|
| Total Receivables |
1 420
|
1 631
|
1 889
|
2 647
|
3 295
|
5 197
|
5 744
|
2 669
|
2 914
|
14 236
|
11 378
|
11 181
|
12 978
|
9 242
|
10 067
|
11 806
|
12 543
|
14 637
|
12 424
|
11 676
|
16 436
|
22 269
|
27 889
|
30 106
|
|
| Accounts Receivables |
887
|
984
|
1 359
|
1 958
|
2 388
|
3 507
|
4 837
|
1 614
|
1 827
|
8 016
|
5 356
|
5 395
|
6 651
|
9 130
|
9 995
|
11 736
|
12 401
|
14 487
|
12 195
|
11 421
|
16 338
|
21 252
|
26 849
|
27 918
|
|
| Other Receivables |
533
|
647
|
530
|
689
|
907
|
1 690
|
907
|
1 055
|
1 087
|
6 220
|
6 022
|
5 786
|
6 327
|
112
|
72
|
70
|
142
|
150
|
229
|
255
|
98
|
1 018
|
1 039
|
2 188
|
|
| Inventory |
559
|
659
|
767
|
1 027
|
1 498
|
1 881
|
2 735
|
2 081
|
2 580
|
4 982
|
4 467
|
5 098
|
4 656
|
5 141
|
5 640
|
6 446
|
10 894
|
9 165
|
9 209
|
9 181
|
11 885
|
14 978
|
14 962
|
22 573
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 678
|
5 550
|
8 318
|
417
|
486
|
508
|
187
|
1 468
|
1 220
|
1 024
|
1 637
|
1 965
|
2 018
|
1 669
|
2 406
|
1 527
|
1 324
|
2 025
|
|
| Total Current Assets |
2 026
|
2 319
|
2 681
|
3 698
|
4 817
|
7 124
|
10 174
|
10 379
|
13 928
|
20 140
|
16 846
|
16 930
|
18 483
|
16 202
|
18 884
|
20 214
|
25 785
|
26 606
|
26 512
|
28 596
|
34 834
|
42 506
|
50 400
|
63 128
|
|
| PP&E Net |
562
|
556
|
653
|
784
|
929
|
1 015
|
1 536
|
2 107
|
1 867
|
2 056
|
2 188
|
2 073
|
2 373
|
2 275
|
2 272
|
2 656
|
2 924
|
3 122
|
3 860
|
3 874
|
5 252
|
8 505
|
11 697
|
14 887
|
|
| PP&E Gross |
562
|
556
|
653
|
784
|
929
|
1 015
|
1 536
|
2 107
|
1 867
|
2 056
|
2 188
|
2 073
|
2 373
|
0
|
2 272
|
2 656
|
2 924
|
3 122
|
3 860
|
3 874
|
5 252
|
8 505
|
11 697
|
14 887
|
|
| Accumulated Depreciation |
641
|
715
|
772
|
858
|
1 010
|
1 167
|
1 221
|
1 270
|
1 388
|
1 637
|
1 875
|
2 141
|
2 411
|
0
|
241
|
465
|
806
|
1 239
|
1 886
|
2 409
|
2 998
|
3 493
|
4 132
|
4 877
|
|
| Intangible Assets |
0
|
0
|
0
|
58
|
153
|
153
|
26
|
16
|
126
|
137
|
198
|
255
|
336
|
416
|
487
|
558
|
631
|
608
|
624
|
557
|
489
|
814
|
1 122
|
1 631
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
1 177
|
1 871
|
1 274
|
942
|
1 378
|
833
|
741
|
807
|
1 343
|
1 275
|
1 332
|
1 007
|
1 604
|
1 588
|
|
| Long-Term Investments |
122
|
42
|
55
|
52
|
52
|
53
|
46
|
44
|
42
|
272
|
275
|
272
|
333
|
484
|
835
|
793
|
751
|
831
|
796
|
279
|
284
|
285
|
276
|
250
|
|
| Other Long-Term Assets |
80
|
65
|
39
|
41
|
29
|
19
|
11
|
87
|
105
|
134
|
164
|
174
|
565
|
1 287
|
1 392
|
1 442
|
1 531
|
1 536
|
1 257
|
914
|
936
|
873
|
1 083
|
1 092
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 790
N/A
|
2 982
+7%
|
3 428
+15%
|
4 633
+35%
|
5 980
+29%
|
8 365
+40%
|
11 792
+41%
|
12 633
+7%
|
16 067
+27%
|
23 081
+44%
|
20 848
-10%
|
21 597
+4%
|
23 363
+8%
|
21 607
-8%
|
25 247
+17%
|
26 496
+5%
|
32 362
+22%
|
33 510
+4%
|
34 393
+3%
|
35 495
+3%
|
43 126
+21%
|
53 991
+25%
|
66 183
+23%
|
82 575
+25%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
440
|
534
|
680
|
919
|
1 391
|
1 804
|
2 886
|
3 828
|
5 531
|
7 291
|
7 359
|
8 024
|
8 297
|
8 967
|
10 833
|
11 756
|
15 327
|
15 346
|
15 824
|
16 049
|
20 417
|
25 112
|
26 166
|
34 276
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
9
|
14
|
5
|
12
|
1
|
4
|
0
|
3
|
3
|
73
|
233
|
233
|
116
|
322
|
307
|
|
| Short-Term Debt |
0
|
0
|
0
|
13
|
141
|
92
|
373
|
255
|
499
|
4 445
|
3 670
|
4 216
|
4 944
|
3 729
|
3 446
|
1 959
|
3 440
|
3 359
|
4 012
|
1 023
|
0
|
2 096
|
1 666
|
1 994
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
18
|
50
|
57
|
30
|
327
|
273
|
2 602
|
2 272
|
218
|
430
|
|
| Other Current Liabilities |
1 045
|
1 107
|
1 229
|
1 761
|
1 872
|
3 383
|
5 496
|
4 518
|
4 940
|
6 192
|
5 498
|
5 281
|
5 266
|
3 760
|
4 302
|
4 799
|
5 146
|
5 751
|
5 222
|
5 036
|
6 440
|
8 242
|
10 424
|
12 438
|
|
| Total Current Liabilities |
1 485
|
1 641
|
1 909
|
2 693
|
3 404
|
5 279
|
8 755
|
8 602
|
10 971
|
17 938
|
16 845
|
17 526
|
18 519
|
16 457
|
18 603
|
18 564
|
23 973
|
24 489
|
25 457
|
22 615
|
29 692
|
37 838
|
38 796
|
49 444
|
|
| Long-Term Debt |
121
|
121
|
133
|
373
|
759
|
890
|
365
|
273
|
89
|
0
|
0
|
0
|
0
|
253
|
183
|
202
|
259
|
87
|
863
|
3 805
|
2 935
|
2 252
|
545
|
1 387
|
|
| Deferred Income Tax |
70
|
66
|
87
|
83
|
91
|
65
|
36
|
87
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
135
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
12
|
15
|
18
|
23
|
27
|
30
|
32
|
26
|
26
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
49
|
64
|
59
|
98
|
146
|
146
|
188
|
185
|
226
|
197
|
294
|
563
|
645
|
934
|
|
| Total Liabilities |
1 676
N/A
|
1 827
+9%
|
2 129
+17%
|
3 149
+48%
|
4 253
+35%
|
6 235
+47%
|
9 157
+47%
|
8 962
-2%
|
11 151
+24%
|
17 968
+61%
|
16 894
-6%
|
17 590
+4%
|
18 578
+6%
|
16 817
-9%
|
18 943
+13%
|
18 925
0%
|
24 435
+29%
|
24 779
+1%
|
26 569
+7%
|
26 643
+0%
|
32 951
+24%
|
40 684
+23%
|
40 082
-1%
|
51 925
+30%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
193
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
360
|
180
|
180
|
191
|
192
|
193
|
193
|
193
|
193
|
193
|
411
|
411
|
|
| Retained Earnings |
871
|
975
|
1 118
|
1 304
|
1 547
|
1 950
|
2 456
|
3 488
|
4 734
|
4 929
|
3 755
|
3 814
|
4 402
|
4 604
|
4 399
|
5 625
|
5 755
|
6 427
|
5 476
|
6 520
|
7 906
|
10 948
|
13 806
|
18 304
|
|
| Additional Paid In Capital |
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 731
|
1 805
|
1 973
|
2 102
|
2 102
|
2 102
|
2 102
|
2 102
|
11 711
|
11 711
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
19
|
13
|
24
|
6
|
5
|
49
|
7
|
9
|
54
|
38
|
25
|
65
|
173
|
224
|
|
| Total Equity |
1 114
N/A
|
1 155
+4%
|
1 298
+12%
|
1 484
+14%
|
1 727
+16%
|
2 130
+23%
|
2 635
+24%
|
3 671
+39%
|
4 917
+34%
|
5 112
+4%
|
3 953
-23%
|
4 007
+1%
|
4 785
+19%
|
4 790
+0%
|
6 304
+32%
|
7 571
+20%
|
7 927
+5%
|
8 731
+10%
|
7 824
-10%
|
8 852
+13%
|
10 176
+15%
|
13 307
+31%
|
26 101
+96%
|
30 650
+17%
|
|
| Total Liabilities & Equity |
2 790
N/A
|
2 982
+7%
|
3 428
+15%
|
4 633
+35%
|
5 980
+29%
|
8 365
+40%
|
11 792
+41%
|
12 633
+7%
|
16 067
+27%
|
23 081
+44%
|
20 848
-10%
|
21 597
+4%
|
23 363
+8%
|
21 607
-8%
|
25 247
+17%
|
26 496
+5%
|
32 362
+22%
|
33 510
+4%
|
34 393
+3%
|
35 495
+3%
|
43 126
+21%
|
53 991
+25%
|
66 183
+23%
|
82 575
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
102
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
96
|
96
|
96
|
96
|
96
|
96
|
193
|
206
|
206
|
|