Dalmia Bharat Ltd
NSE:DALBHARAT
Balance Sheet
Balance Sheet Decomposition
Dalmia Bharat Ltd
Dalmia Bharat Ltd
Balance Sheet
Dalmia Bharat Ltd
| Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
3 510
|
4 650
|
4 030
|
1 950
|
1 600
|
2 340
|
5 690
|
1 380
|
|
| Cash |
3 150
|
2 800
|
1 370
|
90
|
200
|
60
|
2 410
|
90
|
|
| Cash Equivalents |
360
|
1 850
|
2 660
|
1 860
|
1 400
|
2 280
|
3 280
|
1 290
|
|
| Short-Term Investments |
34 080
|
23 150
|
34 030
|
33 320
|
50 750
|
29 350
|
38 720
|
50 880
|
|
| Total Receivables |
13 770
|
12 120
|
7 350
|
11 780
|
6 830
|
15 310
|
16 560
|
13 330
|
|
| Accounts Receivables |
5 640
|
5 490
|
6 640
|
5 320
|
6 730
|
7 150
|
8 830
|
8 890
|
|
| Other Receivables |
8 130
|
6 630
|
710
|
6 460
|
100
|
8 160
|
7 730
|
4 440
|
|
| Inventory |
7 790
|
10 320
|
9 740
|
7 600
|
9 450
|
16 130
|
15 870
|
16 850
|
|
| Other Current Assets |
2 750
|
3 800
|
4 210
|
5 950
|
6 490
|
10 370
|
4 000
|
740
|
|
| Total Current Assets |
61 900
|
54 040
|
59 360
|
60 600
|
75 120
|
73 500
|
78 560
|
83 290
|
|
| PP&E Net |
92 980
|
95 870
|
102 890
|
108 770
|
116 800
|
134 690
|
151 770
|
172 110
|
|
| PP&E Gross |
92 980
|
95 870
|
0
|
108 770
|
0
|
134 690
|
151 770
|
172 110
|
|
| Accumulated Depreciation |
18 220
|
24 840
|
0
|
41 480
|
0
|
57 690
|
66 380
|
74 940
|
|
| Intangible Assets |
30 110
|
28 860
|
27 880
|
27 430
|
25 670
|
24 550
|
24 220
|
22 960
|
|
| Goodwill |
19 010
|
16 200
|
12 180
|
10 110
|
9 330
|
7 300
|
5 270
|
3 740
|
|
| Note Receivable |
1 220
|
2 070
|
1 430
|
2 480
|
940
|
7 330
|
8 280
|
8 070
|
|
| Long-Term Investments |
1 140
|
1 180
|
2 500
|
7 500
|
14 650
|
5 970
|
5 990
|
7 590
|
|
| Other Long-Term Assets |
6 980
|
7 160
|
2 540
|
3 530
|
3 700
|
2 090
|
3 400
|
4 500
|
|
| Other Assets |
19 010
|
16 200
|
12 180
|
10 110
|
9 330
|
7 300
|
5 270
|
3 740
|
|
| Total Assets |
213 340
N/A
|
205 380
-4%
|
208 780
+2%
|
220 420
+6%
|
246 210
+12%
|
255 430
+4%
|
277 490
+9%
|
302 260
+9%
|
|
| Liabilities | |||||||||
| Accounts Payable |
9 280
|
8 770
|
8 290
|
8 990
|
8 500
|
11 350
|
13 160
|
15 390
|
|
| Accrued Liabilities |
620
|
600
|
0
|
830
|
0
|
970
|
970
|
810
|
|
| Short-Term Debt |
8 630
|
9 080
|
12 460
|
0
|
0
|
3 650
|
140
|
4 540
|
|
| Current Portion of Long-Term Debt |
9 440
|
9 550
|
400
|
16 490
|
12 140
|
1 910
|
2 210
|
2 480
|
|
| Other Current Liabilities |
11 690
|
13 830
|
29 740
|
21 920
|
25 320
|
26 720
|
28 260
|
29 010
|
|
| Total Current Liabilities |
39 660
|
41 830
|
50 890
|
48 230
|
45 960
|
44 600
|
44 740
|
52 230
|
|
| Long-Term Debt |
54 590
|
40 150
|
35 640
|
21 900
|
19 620
|
32 990
|
45 700
|
50 000
|
|
| Deferred Income Tax |
13 930
|
12 790
|
12 770
|
18 150
|
15 870
|
16 340
|
17 950
|
20 360
|
|
| Minority Interest |
300
|
110
|
250
|
340
|
720
|
1 160
|
1 100
|
1 260
|
|
| Other Liabilities |
2 110
|
4 110
|
3 620
|
3 700
|
3 430
|
4 060
|
4 030
|
4 670
|
|
| Total Liabilities |
109 990
N/A
|
98 990
-10%
|
103 170
+4%
|
92 320
-11%
|
85 600
-7%
|
99 150
+16%
|
113 520
+14%
|
128 520
+13%
|
|
| Equity | |||||||||
| Common Stock |
0
|
390
|
390
|
370
|
370
|
370
|
380
|
380
|
|
| Retained Earnings |
5 790
|
23 880
|
105 220
|
39 730
|
160 240
|
67 140
|
73 960
|
79 070
|
|
| Additional Paid In Capital |
10 750
|
76 990
|
0
|
73 100
|
0
|
73 450
|
73 590
|
73 600
|
|
| Other Equity |
86 810
|
5 130
|
0
|
14 900
|
0
|
15 320
|
16 040
|
20 690
|
|
| Total Equity |
103 350
N/A
|
106 390
+3%
|
105 610
-1%
|
128 100
+21%
|
160 610
+25%
|
156 280
-3%
|
163 970
+5%
|
173 740
+6%
|
|
| Total Liabilities & Equity |
213 340
N/A
|
205 380
-4%
|
208 780
+2%
|
220 420
+6%
|
246 210
+12%
|
255 430
+4%
|
277 490
+9%
|
302 260
+9%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
193
|
193
|
193
|
187
|
187
|
187
|
188
|
188
|
|