Carborundum Universal Limited
NSE:CARBORUNIV.NS
1409.6 (INR) • At close November 4, 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
| 5,579.3 | 3,963.7 | 3,475.04 | 4,783.27 | 2,920.55 | 959.37 | 1,276.34 | 1,248.39 | 1,158.03 | 979.29 | 738.6 | 843.73 | 1,086.76 | 697.92 | 604.07 | 604.07 | 476.03 | 498.94 | 228.25 | 120.87 |
Kortetermijnbeleggingen
| 154.6 | 122.2 | 22.44 | 2,087.99 | 675.14 | 961.25 | 570.49 | 116.33 | 285.42 | 333.25 | 292.15 | 243.45 | 387.72 | 683.75 | 607.52 | 607.52 | 507.48 | 339.85 | 288.04 | 248.43 |
Liquide middelen en kortetermijnbeleggingen
| 5,579.3 | 4,085.9 | 3,497.48 | 6,871.26 | 3,595.69 | 1,920.62 | 1,846.83 | 1,364.72 | 1,443.45 | 1,312.54 | 1,030.75 | 1,087.18 | 1,474.48 | 1,381.67 | 1,211.59 | 1,211.59 | 983.51 | 838.79 | 516.29 | 369.3 |
Nettovorderingen
| 6,790.4 | 6,273.8 | 5,028.94 | 4,873.25 | 4,406.9 | 5,552.37 | 5,152.81 | 3,805.83 | 4,627.21 | 4,074.87 | 4,578.95 | 4,204.57 | 4,108.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 8,501.6 | 8,989.2 | 6,909.04 | 4,605.19 | 5,076.24 | 5,328.55 | 4,380.24 | 3,866.97 | 3,866.38 | 3,883.31 | 4,340.02 | 4,025.92 | 4,086.11 | 3,107.7 | 2,445.32 | 2,445.32 | 1,734.03 | 1,016.67 | 681.92 | 554.25 |
Overige vlottende activa
| 816.3 | 910.4 | 1,043 | 744 | 322.56 | 196.6 | 172.32 | 672.08 | 219.82 | 193.91 | 213.41 | 189.83 | 156.82 | 3,290.44 | 2,684.13 | 2,684.13 | 2,261.37 | 1,325.97 | 1,072.39 | 850.85 |
Totaal vlottende activa
| 21,687.6 | 20,259.3 | 16,478.46 | 17,093.7 | 13,401.39 | 12,998.14 | 11,552.2 | 9,709.6 | 10,156.86 | 9,464.63 | 10,163.13 | 9,507.5 | 9,825.68 | 7,779.81 | 6,341.04 | 6,341.04 | 4,978.91 | 3,181.43 | 2,270.6 | 1,774.4 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 11,636.4 | 11,324.1 | 7,776.41 | 6,660 | 6,508.4 | 6,151.22 | 6,446.52 | 6,543.43 | 6,811.91 | 7,090.9 | 8,119.89 | 8,228.07 | 6,456.8 | 5,420.07 | 4,469.02 | 4,469.02 | 3,953.07 | 2,711.32 | 1,865.38 | 1,269.91 |
Goodwill
| 2,474.4 | 2,443.8 | 1,581.25 | 1,297.69 | 1,330.37 | 1,222.82 | 1,151.41 | 1,147.95 | 1,214.51 | 1,156.02 | 1,104.69 | 1,001.61 | 943.51 | 0 | 1,036.26 | 1,036.26 | 1,031.7 | 343.93 | 232.26 | 232.26 |
Immateriële activa
| 2,280.2 | 2,374.1 | 1,278.55 | 93.86 | 31.42 | 40.04 | 61.32 | 82.72 | 118 | 113.44 | 139.96 | 44.86 | 43.56 | 0 | 18.69 | 18.69 | 13.05 | 12.76 | 2.77 | 3.52 |
Goodwill en immateriële activa
| 4,754.6 | 4,817.9 | 2,859.8 | 1,391.55 | 1,361.79 | 1,262.86 | 1,212.73 | 1,230.67 | 1,332.51 | 1,269.46 | 1,244.65 | 1,046.47 | 987.07 | 104.44 | 1,054.95 | 1,054.95 | 1,044.75 | 356.69 | 235.03 | 235.78 |
Langetermijnbeleggingen
| 1,922.4 | 1,615.84 | 1,378.18 | 1,270.5 | 1,211.75 | 1,303.94 | 661.96 | 1,189.4 | -199.92 | -255.24 | -211.08 | -231.3 | -375.42 | 897.62 | 2.36 | 2.36 | -151.55 | 87.86 | -76.98 | 1.58 |
Belastingvorderingen
| 1,105.6 | 762.1 | 269.2 | 129.11 | 91.72 | 101.05 | 109.64 | 89.98 | 61.18 | 93.77 | 91.12 | 78.09 | 15.45 | -104.44 | 607.52 | 607.52 | 507.48 | 339.85 | 288.04 | 248.43 |
Overige niet-vlottende activa
| 412.4 | 464.96 | 4,466.23 | 340.15 | 341.69 | 503.11 | 1,002.16 | 459.14 | 673.37 | 586.81 | 539.62 | 480.18 | 741.17 | 788.19 | 684.98 | 684.98 | 383.16 | 339.24 | 154.3 | 108.8 |
Totaal niet-vlottende activa
| 19,831.4 | 18,984.9 | 16,749.82 | 9,791.31 | 9,515.35 | 9,322.18 | 9,433.01 | 9,512.62 | 8,679.05 | 8,785.7 | 9,784.2 | 9,601.51 | 7,825.07 | 7,105.88 | 6,818.83 | 6,818.83 | 5,736.91 | 3,834.96 | 2,465.77 | 1,864.5 |
Totaal activa
| 41,519 | 39,244.2 | 33,228.28 | 26,885.01 | 22,916.74 | 22,320.32 | 20,985.21 | 19,222.22 | 18,835.91 | 18,250.33 | 19,947.33 | 19,109.01 | 17,650.75 | 14,885.69 | 13,159.87 | 13,159.87 | 10,715.82 | 7,016.39 | 4,736.37 | 3,638.9 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 3,977.7 | 3,359 | 3,703.59 | 3,031.06 | 1,953.99 | 2,086.76 | 1,975.67 | 1,650.23 | 1,527.93 | 1,708.29 | 2,005.9 | 1,760.03 | 1,670.42 | 0 | 1,099.94 | 1,261.57 | 1,033.28 | 822.37 | 566.58 | 422.97 |
Kortlopende schulden
| 933.2 | 1,957.2 | 2,090.16 | 396.45 | 581.67 | 874.71 | 1,189.63 | 1,468.46 | 2,813.8 | 2,836.55 | 2,690.84 | 2,377.21 | 1,930.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 393.4 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 393.4 | 1,553 | 1,344.39 | 1,140.7 | 854.12 | 999.9 | 922.97 | 862.27 | 952.9 | 926.58 | 788.53 | 924.98 | 1,131.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,469.3 | 511.7 | 589.21 | 92.6 | 142.16 | 92.61 | 97.54 | 150.49 | 171.68 | 203.29 | 186.93 | 161.39 | 104.34 | 2,274.64 | 973.74 | 812.11 | 682.89 | 406.28 | 287.63 | 180.1 |
Totaal kortlopende verplichtingen
| 6,773.6 | 7,380.9 | 7,727.35 | 4,660.81 | 3,531.94 | 4,053.98 | 4,185.81 | 4,131.45 | 5,466.31 | 5,674.71 | 5,672.2 | 5,223.61 | 4,837.24 | 2,274.64 | 2,073.68 | 2,073.68 | 1,716.17 | 1,228.65 | 854.21 | 603.07 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 275.1 | 815.3 | 231.99 | 170.94 | 58.3 | -39 | -25.99 | -5.8 | 295.33 | 566.75 | 1,872.69 | 1,975 | 2,063.19 | 4,084.62 | 5,150.49 | 5,150.49 | 3,822.25 | 1,954.35 | 770.24 | 445.55 |
Uitgestelde opbrengsten niet-vlottend
| 510.6 | 13.56 | 121 | 227.79 | 197.21 | 233.56 | 0 | 0 | 0 | 0 | 0 | -620.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 608.4 | 525.2 | 409.23 | 96.4 | 132.59 | 355.42 | 383.15 | 463.95 | 429.42 | 493.43 | 590.63 | 580.85 | 505.46 | 476.75 | 411.42 | 411.42 | 330.86 | 227.98 | 197.59 | 159.42 |
Overige niet-vlottende verplichtingen
| 701.1 | 1,024.64 | 241.6 | -49.83 | -42.26 | -47.76 | 184 | 148.13 | 72.58 | 50.31 | 52.74 | 620.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 2,095.2 | 2,378.7 | 1,003.82 | 445.3 | 345.84 | 502.22 | 541.16 | 606.28 | 797.33 | 1,110.49 | 2,516.06 | 2,555.85 | 2,568.65 | 4,561.37 | 5,561.91 | 5,561.91 | 4,153.11 | 2,182.33 | 967.83 | 604.97 |
Totaal passiva
| 8,868.8 | 9,759.6 | 8,731.17 | 5,106.11 | 3,877.78 | 4,556.2 | 4,726.97 | 4,737.73 | 6,263.64 | 6,785.2 | 8,188.26 | 7,779.46 | 7,405.89 | 6,836.01 | 7,635.59 | 7,635.59 | 5,869.28 | 3,410.98 | 1,822.04 | 1,208.04 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 30,896.68 | 28,163.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 190.3 | 189.9 | 189.86 | 189.59 | 189.41 | 189.15 | 188.96 | 188.66 | 188.38 | 188.18 | 187.76 | 187.47 | 187.4 | 186.94 | 186.71 | 186.71 | 186.71 | 186.71 | 186.71 | 93.35 |
Ingehouden winsten
| 21,270.14 | 17,900.79 | 14,986.98 | 12,772.61 | 9,892.38 | 8,734.26 | 7,360.98 | 6,107.27 | 6,777.43 | 6,155.01 | 5,609.06 | 5,206.57 | 4,826.7 | 4,006.05 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 31,066.8 | 9,698.57 | 8,072.49 | 8,026.2 | -4,582.19 | -3,691.48 | -2,714.47 | -1,775.84 | -6,644.16 | -6,725.4 | -5,871.22 | -5,099.1 | -4,251.24 | -3,656.38 | -2,612.8 | -2,612.8 | -2,330.48 | -1,619.23 | -1,552.18 | -1,437.99 |
Overige totale aandeelhoudersvermogen
| -21,270.14 | 416.34 | 388.39 | 326.27 | -17,812.73 | -16,154.35 | 10,808.03 | 9,307.77 | 11,537.23 | 11,269.31 | 11,134.21 | 10,296.58 | 8,707.35 | 6,918.8 | 7,464.77 | 7,464.77 | 6,611.45 | 4,852.32 | 4,155.04 | 3,660.52 |
Totaal eigen vermogen van aandeelhouders
| 31,257.1 | 28,205.6 | 23,637.72 | 21,314.67 | 18,583.55 | 17,241.02 | 15,643.5 | 13,827.86 | 11,858.88 | 10,887.1 | 11,059.81 | 10,591.52 | 9,470.21 | 7,455.41 | 5,038.68 | 5,038.68 | 4,467.68 | 3,419.8 | 2,789.57 | 2,315.88 |
Totaal eigen vermogen
| 32,650.2 | 29,484.6 | 24,497.11 | 21,778.9 | 19,038.96 | 17,764.12 | 16,258.24 | 14,484.49 | 12,572.27 | 11,465.13 | 11,759.07 | 11,329.55 | 10,244.86 | 8,049.68 | 5,524.28 | 5,524.28 | 4,846.54 | 3,605.41 | 2,914.33 | 2,430.86 |
Totaal passiva en aandeelhoudersvermogen
| 41,519 | 39,244.2 | 33,228.28 | 26,885.01 | 22,916.74 | 22,320.32 | 20,985.21 | 19,222.22 | 18,835.91 | 18,250.33 | 19,947.33 | 19,109.01 | 17,650.75 | 14,885.69 | 13,159.87 | 13,159.87 | 10,715.82 | 7,016.39 | 4,736.37 | 3,638.9 |