Vardhman Textiles Ltd
NSE:VTL
Balance Sheet
Balance Sheet Decomposition
Vardhman Textiles Ltd
Vardhman Textiles Ltd
Balance Sheet
Vardhman Textiles 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 |
219
|
202
|
200
|
272
|
2 740
|
372
|
288
|
65
|
468
|
436
|
812
|
126
|
789
|
634
|
2 154
|
423
|
704
|
401
|
2 149
|
926
|
666
|
823
|
5
|
5
|
|
| Cash |
219
|
202
|
200
|
272
|
2 740
|
372
|
288
|
65
|
468
|
435
|
818
|
626
|
789
|
476
|
353
|
325
|
704
|
401
|
0
|
0
|
0
|
819
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
500
|
0
|
158
|
1 801
|
98
|
0
|
0
|
2 149
|
926
|
666
|
4
|
5
|
5
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1 857
|
431
|
3 664
|
2 155
|
2 355
|
2 472
|
5 221
|
4 127
|
3 919
|
2 204
|
9 347
|
9 794
|
5 926
|
6 336
|
6 575
|
7 801
|
14 101
|
2 452
|
4 778
|
|
| Total Receivables |
2 038
|
1 805
|
2 171
|
3 394
|
4 394
|
5 227
|
6 163
|
6 495
|
6 968
|
10 659
|
8 223
|
9 588
|
10 592
|
11 311
|
11 024
|
9 867
|
11 419
|
12 793
|
12 499
|
15 091
|
18 866
|
17 269
|
18 414
|
18 123
|
|
| Accounts Receivables |
1 032
|
1 063
|
1 408
|
2 171
|
2 298
|
97
|
149
|
261
|
145
|
112
|
66
|
7 465
|
8 678
|
8 202
|
7 776
|
7 335
|
7 575
|
8 031
|
8 210
|
10 386
|
13 212
|
11 910
|
12 254
|
12 982
|
|
| Other Receivables |
1 006
|
742
|
763
|
1 223
|
2 096
|
5 130
|
6 014
|
6 234
|
6 823
|
10 547
|
8 157
|
2 123
|
1 914
|
3 109
|
3 248
|
2 532
|
3 844
|
4 762
|
4 289
|
4 705
|
5 654
|
5 359
|
6 161
|
5 141
|
|
| Inventory |
2 585
|
3 719
|
4 392
|
5 541
|
5 993
|
7 327
|
9 423
|
7 442
|
12 978
|
19 344
|
15 943
|
20 603
|
24 026
|
18 351
|
19 867
|
18 589
|
23 434
|
27 203
|
27 700
|
29 094
|
30 738
|
25 563
|
42 663
|
39 366
|
|
| Other Current Assets |
0
|
3
|
17
|
15
|
6
|
24
|
151
|
1 009
|
1 265
|
1 018
|
1 008
|
65
|
1 740
|
113
|
191
|
159
|
106
|
487
|
143
|
335
|
481
|
88
|
444
|
244
|
|
| Total Current Assets |
4 842
|
5 723
|
6 746
|
9 191
|
13 122
|
14 759
|
16 456
|
18 676
|
23 835
|
33 812
|
28 458
|
35 603
|
41 274
|
34 327
|
35 439
|
38 384
|
45 456
|
46 810
|
48 825
|
52 022
|
58 553
|
57 845
|
64 316
|
63 046
|
|
| PP&E Net |
6 239
|
6 905
|
4 648
|
8 505
|
10 646
|
17 812
|
25 531
|
26 052
|
25 757
|
26 376
|
27 420
|
28 925
|
32 093
|
26 820
|
26 893
|
26 203
|
27 203
|
34 599
|
37 551
|
36 023
|
37 309
|
39 842
|
38 177
|
43 921
|
|
| PP&E Gross |
6 239
|
6 905
|
4 648
|
8 505
|
10 646
|
17 812
|
25 531
|
26 052
|
25 757
|
26 376
|
0
|
28 925
|
32 093
|
26 820
|
26 893
|
26 203
|
27 203
|
34 599
|
37 551
|
36 023
|
37 309
|
39 842
|
38 177
|
43 921
|
|
| Accumulated Depreciation |
3 326
|
3 934
|
4 031
|
7 797
|
8 755
|
9 898
|
12 391
|
13 690
|
16 149
|
18 610
|
0
|
23 134
|
26 063
|
30 443
|
33 706
|
7 099
|
8 891
|
11 428
|
14 591
|
18 181
|
21 717
|
25 568
|
29 456
|
32 508
|
|
| Intangible Assets |
0
|
11
|
11
|
8
|
5
|
2
|
2
|
256
|
229
|
216
|
182
|
220
|
257
|
139
|
111
|
67
|
38
|
24
|
25
|
23
|
19
|
18
|
96
|
78
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
51
|
29
|
29
|
29
|
29
|
133
|
126
|
126
|
125
|
125
|
125
|
125
|
25
|
25
|
25
|
25
|
25
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
51
|
1 275
|
608
|
652
|
725
|
674
|
859
|
859
|
695
|
694
|
1 723
|
438
|
1 535
|
1 995
|
|
| Long-Term Investments |
473
|
523
|
822
|
896
|
568
|
576
|
54
|
1 401
|
923
|
236
|
2 649
|
1 596
|
3 972
|
9 006
|
11 639
|
9 359
|
8 564
|
7 553
|
6 304
|
7 366
|
12 147
|
14 320
|
14 755
|
14 237
|
|
| Other Long-Term Assets |
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
543
|
877
|
239
|
312
|
201
|
200
|
198
|
196
|
192
|
10
|
18
|
16
|
838
|
903
|
1 019
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
51
|
29
|
29
|
29
|
29
|
133
|
126
|
126
|
125
|
125
|
125
|
125
|
25
|
25
|
25
|
25
|
25
|
|
| Total Assets |
11 558
N/A
|
13 165
+14%
|
12 228
-7%
|
18 600
+52%
|
24 341
+31%
|
33 149
+36%
|
42 095
+27%
|
46 435
+10%
|
50 773
+9%
|
61 263
+21%
|
59 665
-3%
|
67 887
+14%
|
78 648
+16%
|
71 272
-9%
|
75 133
+5%
|
75 011
0%
|
82 441
+10%
|
90 162
+9%
|
93 535
+4%
|
96 169
+3%
|
109 791
+14%
|
113 326
+3%
|
119 808
+6%
|
124 321
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
314
|
159
|
182
|
418
|
499
|
1 121
|
900
|
767
|
867
|
1 228
|
1 162
|
838
|
1 607
|
1 965
|
1 803
|
2 452
|
2 906
|
3 156
|
3 572
|
2 993
|
3 956
|
3 599
|
3 584
|
4 966
|
|
| Accrued Liabilities |
82
|
64
|
19
|
36
|
31
|
20
|
49
|
72
|
69
|
1 491
|
1 589
|
50
|
483
|
34
|
4
|
16
|
249
|
234
|
254
|
300
|
248
|
219
|
1 734
|
1 770
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 628
|
5 052
|
7 780
|
8 407
|
6 072
|
10 308
|
10 663
|
8 212
|
8 864
|
7 369
|
5 516
|
5 968
|
3 435
|
8 390
|
4 036
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 604
|
2 083
|
2 961
|
4 768
|
7 330
|
5 598
|
4 293
|
2 905
|
3 025
|
2 177
|
2 839
|
4 652
|
4 026
|
5 391
|
855
|
|
| Other Current Liabilities |
590
|
1 408
|
691
|
1 053
|
1 463
|
1 654
|
1 766
|
2 066
|
2 358
|
913
|
1 463
|
3 925
|
4 420
|
2 931
|
3 346
|
3 436
|
2 585
|
3 342
|
2 983
|
2 589
|
4 474
|
3 169
|
1 522
|
1 993
|
|
| Total Current Liabilities |
986
|
1 631
|
893
|
1 507
|
1 994
|
2 795
|
2 715
|
2 905
|
3 294
|
13 864
|
11 350
|
15 554
|
19 685
|
18 330
|
21 059
|
20 860
|
16 857
|
18 621
|
16 355
|
14 238
|
19 297
|
14 448
|
20 621
|
13 621
|
|
| Long-Term Debt |
5 393
|
5 857
|
5 394
|
7 597
|
11 222
|
17 719
|
24 340
|
25 331
|
26 430
|
19 212
|
20 436
|
20 996
|
20 552
|
13 348
|
10 397
|
7 427
|
12 098
|
10 888
|
12 663
|
12 968
|
9 212
|
9 315
|
4 133
|
7 492
|
|
| Deferred Income Tax |
481
|
518
|
560
|
976
|
946
|
973
|
1 634
|
2 080
|
2 287
|
2 311
|
2 322
|
2 552
|
2 924
|
2 293
|
2 377
|
2 557
|
2 556
|
3 233
|
2 435
|
2 574
|
2 491
|
2 683
|
2 850
|
3 235
|
|
| Minority Interest |
420
|
461
|
88
|
92
|
114
|
158
|
776
|
2 287
|
2 720
|
3 142
|
3 412
|
3 555
|
3 963
|
1 108
|
1 030
|
1 122
|
1 088
|
1 131
|
1 206
|
1 332
|
1 375
|
885
|
879
|
696
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
79
|
166
|
203
|
424
|
270
|
312
|
305
|
375
|
397
|
376
|
378
|
360
|
324
|
318
|
|
| Total Liabilities |
7 280
N/A
|
8 467
+16%
|
6 935
-18%
|
10 173
+47%
|
14 276
+40%
|
21 645
+52%
|
29 464
+36%
|
32 603
+11%
|
34 731
+7%
|
38 621
+11%
|
37 598
-3%
|
42 822
+14%
|
47 327
+11%
|
35 503
-25%
|
35 134
-1%
|
32 278
-8%
|
32 904
+2%
|
34 247
+4%
|
33 057
-3%
|
31 487
-5%
|
32 753
+4%
|
27 691
-15%
|
28 807
+4%
|
25 361
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
257
|
257
|
257
|
257
|
566
|
566
|
566
|
566
|
566
|
625
|
625
|
625
|
625
|
609
|
609
|
549
|
564
|
565
|
565
|
566
|
568
|
569
|
569
|
569
|
|
| Retained Earnings |
3 392
|
3 812
|
4 408
|
7 101
|
8 644
|
10 243
|
11 512
|
12 999
|
15 333
|
19 917
|
19 342
|
22 341
|
28 596
|
33 033
|
37 260
|
42 155
|
48 785
|
55 065
|
59 613
|
63 730
|
75 951
|
84 522
|
89 881
|
97 840
|
|
| Additional Paid In Capital |
628
|
628
|
628
|
1 068
|
854
|
695
|
552
|
267
|
143
|
2 099
|
2 099
|
2 099
|
2 099
|
2 099
|
2 099
|
0
|
55
|
113
|
136
|
246
|
460
|
514
|
526
|
526
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
20
|
17
|
18
|
19
|
23
|
26
|
25
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
30
|
0
|
106
|
152
|
147
|
124
|
40
|
6
|
0
|
0
|
|
| Total Equity |
4 277
N/A
|
4 697
+10%
|
5 293
+13%
|
8 427
+59%
|
10 065
+19%
|
11 504
+14%
|
12 630
+10%
|
13 832
+10%
|
16 042
+16%
|
22 642
+41%
|
22 067
-3%
|
25 065
+14%
|
31 320
+25%
|
35 769
+14%
|
39 999
+12%
|
42 732
+7%
|
49 537
+16%
|
55 915
+13%
|
60 479
+8%
|
64 683
+7%
|
77 038
+19%
|
85 634
+11%
|
91 001
+6%
|
98 960
+9%
|
|
| Total Liabilities & Equity |
11 558
N/A
|
13 165
+14%
|
12 228
-7%
|
18 600
+52%
|
24 341
+31%
|
33 149
+36%
|
42 095
+27%
|
46 435
+10%
|
50 773
+9%
|
61 263
+21%
|
59 665
-3%
|
67 887
+14%
|
78 648
+16%
|
71 272
-9%
|
75 133
+5%
|
75 011
0%
|
82 441
+10%
|
90 162
+9%
|
93 535
+4%
|
96 169
+3%
|
109 791
+14%
|
113 326
+3%
|
119 808
+6%
|
124 321
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
193
|
191
|
129
|
129
|
283
|
283
|
283
|
283
|
283
|
313
|
313
|
313
|
313
|
305
|
305
|
275
|
282
|
282
|
283
|
283
|
284
|
284
|
285
|
285
|
|