Balmer Lawrie & Co. Ltd.
NSE:BALMLAWRIE.NS
223.22 (INR) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 507.529 | 600.984 | 476.787 | 355.784 | 226.625 | 533.673 | 759.153 | 522.474 | 4,575.145 | 3,877.89 | 3,721.008 | 4,120.215 | 3,568.118 | 3,041.9 | 3,050.8 | 2,945.7 | 1,294.8 | 604.111 | 210.899 | 132.157 |
Kortetermijnbeleggingen
| 7,121.05 | 6,399.363 | 3,622.468 | 4,907.777 | 4,245.109 | 3,863.013 | 4,270.313 | 6,852.592 | -165.432 | 346.747 | -178.442 | 162.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 7,628.579 | 7,000.347 | 4,099.255 | 5,263.561 | 4,471.734 | 4,396.686 | 5,029.466 | 7,375.066 | 4,575.145 | 3,877.89 | 3,721.008 | 4,120.215 | 3,568.118 | 3,041.9 | 3,050.8 | 2,945.7 | 1,294.8 | 604.111 | 210.899 | 132.157 |
Nettovorderingen
| 4,299.864 | 3,702.429 | 5,901.623 | 4,822.144 | 5,477.026 | 5,779.15 | 5,941.913 | 2,854.709 | 6,241.072 | 5,645.35 | 6,040.497 | 5,255.87 | 4,390.786 | 3,901.6 | 3,180 | 2,945.7 | 3,161.9 | 2,537.697 | 2,322.779 | 1,959.293 |
Voorraad
| 1,932.162 | 2,049.761 | 2,009.479 | 1,601.379 | 1,450.57 | 1,429.331 | 1,366.332 | 1,516.964 | 2,772.305 | 3,165.333 | 3,085.841 | 2,835.621 | 2,872.473 | 2,680.3 | 2,241.2 | 2,761.2 | 1,894.3 | 1,695.555 | 2,066.976 | 1,635.028 |
Overige vlottende activa
| 968.931 | 666.038 | 142.661 | 130.325 | 122.602 | 145.021 | 294.155 | 774.913 | 321.113 | 276.931 | 288.502 | 129.06 | 791.703 | 995.5 | 1,188.6 | 789.1 | 761.1 | 677.09 | 677.982 | 751.355 |
Totaal vlottende activa
| 14,829.536 | 13,418.575 | 12,153.018 | 11,817.409 | 11,521.932 | 11,750.188 | 12,631.866 | 12,521.652 | 13,909.635 | 12,965.504 | 13,135.848 | 12,340.766 | 11,623.08 | 10,619.3 | 9,660.6 | 9,441.7 | 7,112.1 | 5,514.452 | 5,278.636 | 4,477.833 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 8,000.935 | 7,846.566 | 7,756.494 | 7,960.356 | 7,912.289 | 6,821.408 | 5,433.448 | 4,455.878 | 6,007.661 | 5,748.414 | 5,240.103 | 4,600.382 | 4,242.639 | 4,099.1 | 3,902.4 | 3,251.6 | 2,758.3 | 2,628.865 | 2,650.387 | 2,754.574 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.932 | 68.932 | 68.93 | 87.287 | 0 | 0 | 0 | 1.3 | 2.5 | 3.7 | 4.824 | 6.03 | 7.236 |
Immateriële activa
| 17.346 | 22.478 | 27.358 | 30.905 | 28.236 | 39.107 | 52.726 | 62.96 | 140.995 | 70.144 | 84.722 | 35.465 | 23.676 | 16.2 | 10.3 | 1.4 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 17.346 | 22.478 | 27.358 | 30.905 | 28.236 | 39.107 | 52.726 | 131.892 | 123.145 | 139.074 | 172.009 | 35.465 | 23.676 | 16.2 | 11.6 | 3.9 | 3.7 | 4.824 | 6.03 | 7.236 |
Langetermijnbeleggingen
| -1,470.863 | 5,177.419 | 4,364.794 | 3,861.804 | 3,747.044 | -612.36 | -1,344.275 | -4,089.064 | 166.878 | 1.446 | 179.894 | 1.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7,138.48 | 28.854 | 157.329 | 116.804 | 137.008 | 4,798.638 | 5,173.335 | 6,907.308 | 87.004 | -1.446 | 6.259 | -1.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 215.669 | 123.444 | 3.493 | 4.665 | 7.053 | 8.33 | 10.188 | 371.515 | 3.836 | 169.073 | 0.11 | 284.866 | 303.493 | 28.6 | 28.7 | 9.3 | 14.9 | 10.954 | 0.499 | 0.803 |
Totaal niet-vlottende activa
| 13,901.567 | 13,198.761 | 12,309.468 | 11,974.534 | 11,831.63 | 11,055.123 | 9,325.422 | 7,777.529 | 6,388.524 | 6,056.561 | 5,598.375 | 4,920.713 | 4,569.808 | 4,143.9 | 3,942.7 | 3,264.8 | 2,776.9 | 2,644.643 | 2,656.916 | 2,762.613 |
Totaal activa
| 28,731.103 | 26,617.336 | 24,462.486 | 23,791.943 | 23,353.562 | 22,805.311 | 21,957.288 | 20,299.181 | 20,298.159 | 19,022.065 | 18,734.223 | 17,261.479 | 16,192.888 | 14,763.2 | 13,603.3 | 12,706.5 | 9,889 | 8,159.095 | 7,935.552 | 7,240.446 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 3,147.232 | 3,042.662 | 2,729.616 | 2,714.585 | 2,216.115 | 2,929.908 | 3,231.893 | 3,071.173 | 2,944.107 | 3,035.411 | 3,465.118 | 3,032.73 | 2,776.55 | 4,992 | 4,391 | 4,560.5 | 3,682.4 | 3,044.333 | 2,787.555 | 2,215.529 |
Kortlopende schulden
| 254.072 | 163.209 | 139.023 | 107.345 | 142.505 | 30.639 | 37.435 | -97.935 | 668.602 | 864.342 | 719.739 | 644.911 | 738.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 523.742 | 297.647 | 251.395 | 250.818 | 166.564 | 217.058 | 248.619 | 457.457 | 406.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 2,783.63 | 2,410.766 | 2,034.867 | 1,969.141 | 2,047.788 | 1,861.642 | 2,068.108 | 97.935 | 1,174.273 | 1,207.699 | 1,217.519 | 1,365.956 | 1,484.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -2,739.688 | -2,535.515 | -2,620.371 | -2,477.515 | -1,852.497 | -2,805.302 | -3,084.704 | -769.884 | -720.116 | -1,003.546 | -1,346.86 | -1,187.013 | -972.242 | -3,622.4 | -3,222.8 | -3,060.5 | -2,685.7 | -2,492.919 | -2,304.411 | -1,475.692 |
Totaal kortlopende verplichtingen
| 7,116.22 | 6,421.431 | 5,264.146 | 5,278.959 | 4,936.59 | 5,163.853 | 5,733.244 | 5,829.919 | 7,417.099 | 7,139.317 | 7,520.634 | 6,889.314 | 6,804.627 | 6,361.6 | 5,559.2 | 6,060.5 | 4,679.1 | 3,595.747 | 3,270.699 | 2,955.366 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 876.753 | 1,047.504 | 1,080.731 | 1,144.396 | 1,075.755 | 760.824 | 111.599 | -0.355 | 643.84 | 894.115 | 944.75 | 1,143.055 | 1,254.79 | 1,883.2 | 2,189.8 | 1,539.7 | 855.4 | 692.38 | 1,280.53 | 1,273.775 |
Uitgestelde opbrengsten niet-vlottend
| 895.164 | 39.605 | 49.224 | 0.455 | 0.855 | 0.355 | 0.355 | 0.355 | 0.355 | 122.878 | 0 | 98.198 | 78.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,285.675 | 1,288.081 | 1,087.323 | 984.21 | 883.402 | 736.403 | 631.476 | 320.221 | 307.613 | 1.209 | 0 | 15.052 | 59.058 | 125.8 | 180.7 | 137.4 | 207.2 | 312.057 | 337.261 | 358.09 |
Overige niet-vlottende verplichtingen
| 78.241 | 700.839 | 746.228 | 572.431 | 476.968 | 442.709 | 383.081 | 560.527 | 252.46 | 431.668 | 455.59 | 450.92 | 380.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 3,135.833 | 3,076.029 | 2,963.506 | 2,701.492 | 2,436.98 | 1,940.291 | 1,126.511 | 880.748 | 1,204.268 | 1,449.87 | 1,400.34 | 1,707.225 | 1,772.908 | 2,009 | 2,370.5 | 1,677.1 | 1,062.6 | 1,004.437 | 1,617.79 | 1,631.865 |
Totaal passiva
| 10,252.053 | 9,497.46 | 8,227.652 | 7,980.451 | 7,373.57 | 7,104.144 | 6,859.755 | 6,710.667 | 8,621.367 | 8,589.187 | 8,920.974 | 8,596.539 | 8,577.535 | 8,370.6 | 7,929.7 | 7,737.6 | 5,741.7 | 4,600.184 | 4,888.489 | 4,587.232 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 20,331.662 | 19,890.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,710.038 | 1,710.038 | 1,710.038 | 1,710.038 | 1,710.038 | 1,140.025 | 1,140.025 | 1,140.025 | 285.006 | 285.006 | 285.006 | 162.861 | 162.861 | 162.9 | 162.9 | 162.9 | 162.9 | 162.861 | 162.861 | 162.861 |
Ingehouden winsten
| 13,453.138 | 12,036.679 | 11,008.243 | 10,487.603 | 10,583.239 | 9,997.384 | 9,373.213 | 8,442.48 | 5,042.147 | 4,462.952 | 4,649.004 | 3,536.103 | 2,717.058 | 0 | 2,623.6 | 2,131.3 | 1,741.5 | 1,400.88 | 1,029.925 | 804.932 |
Overige gereserveerde algehele resultaten
| 16,497.945 | 2,697.87 | 2,795.395 | -1,921.118 | -1,361.873 | -985.239 | -714.846 | -441.884 | -5,383.732 | -4,877.328 | -4,135.771 | -3,868.788 | -3,563.143 | -3,354.5 | -3,053.4 | -2,571.2 | -2,708.1 | -2,597.312 | -2,410.502 | -2,200.969 |
Overige totale aandeelhoudersvermogen
| -13,453.138 | 362.68 | 362.677 | -15,188.01 | -15,283.646 | 5,043.139 | 4,771.019 | 4,447.893 | 11,733.371 | 10,562.248 | 9,015.01 | 8,800.163 | 8,268.006 | 9,584.2 | 5,940.5 | 5,245.9 | 4,951 | 4,592.481 | 4,264.779 | 3,886.391 |
Totaal eigen vermogen van aandeelhouders
| 18,207.983 | 16,807.267 | 15,876.353 | 15,420.175 | 15,538.325 | 15,195.309 | 14,569.411 | 13,588.514 | 11,676.792 | 10,432.878 | 9,813.249 | 8,630.339 | 7,584.782 | 6,392.6 | 5,673.6 | 4,968.9 | 4,147.3 | 3,558.911 | 3,047.062 | 2,653.215 |
Totaal eigen vermogen
| 18,479.05 | 17,119.876 | 16,234.834 | 15,811.492 | 15,979.992 | 15,701.167 | 15,097.533 | 13,588.514 | 11,676.792 | 10,432.878 | 9,813.249 | 8,664.94 | 7,615.353 | 6,392.6 | 5,673.6 | 4,968.9 | 4,147.3 | 3,558.911 | 3,047.062 | 2,653.215 |
Totaal passiva en aandeelhoudersvermogen
| 28,731.103 | 26,617.336 | 24,462.486 | 23,791.943 | 23,353.562 | 22,805.311 | 21,957.288 | 20,299.181 | 20,298.159 | 19,022.065 | 18,734.223 | 17,261.479 | 16,192.888 | 14,763.2 | 13,603.3 | 12,706.5 | 9,889 | 8,159.095 | 7,935.552 | 7,240.446 |