CG Power and Industrial Solutions Limited
NSE:CGPOWER.NS
715.85 (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 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,998.4 | 6,335.5 | 3,950.7 | 4,858.8 | 1,830.2 | 1,960.6 | 6,488.4 | 6,915.9 | 7,924.1 | 6,825.4 | 7,687.4 | 5,232.8 | 4,975.9 | 2,984 | 6,688.2 | 5,656.4 | 2,444.86 | 2,414.67 | 2,073.31 | 759.5 | 801.9 |
Kortetermijnbeleggingen
| 13,784.8 | 399.4 | 1,274.7 | 319.5 | 28 | 156.6 | 0.1 | 52.2 | 37.8 | 1,608.2 | 208.9 | 5,007.1 | 5,011.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15,783.2 | 6,734.9 | 5,225.4 | 5,178.3 | 1,858.2 | 2,117.2 | 6,488.5 | 6,968.1 | 7,961.9 | 8,433.6 | 7,896.3 | 10,239.9 | 9,987.4 | 2,984 | 6,688.2 | 5,656.4 | 2,444.86 | 2,414.67 | 2,073.31 | 759.5 | 801.9 |
Nettovorderingen
| 16,073.7 | 13,086.6 | 11,802.5 | 11,818.2 | 10,746.1 | 28,257.8 | 59,204 | 65,886.5 | 23,583.9 | 45,994.6 | 41,330.3 | 35,776.7 | 36,313.2 | 25,427.2 | 21,462.7 | 20,556.4 | 17,204.14 | 14,213.51 | 10,949.67 | 5,452.4 | 5,365.1 |
Voorraad
| 7,507.1 | 4,904.6 | 5,123.5 | 4,282.7 | 3,843.4 | 11,928 | 5,876 | 8,821 | 5,850.1 | 14,551.8 | 16,713.9 | 16,367.2 | 12,232.7 | 11,892.5 | 10,412.1 | 10,949.2 | 10,663.63 | 9,156.12 | 5,958.88 | 1,777.5 | 1,789.4 |
Overige vlottende activa
| 2,475.3 | 1,882.8 | 2,347.9 | 3,264 | 15,999.6 | 92.6 | 6.3 | 140.4 | 66,326.7 | 4,874.7 | 2,937.7 | 2,184.3 | 1,480.2 | 5,192.2 | 2,455.4 | 4,537.1 | 3,703.76 | 3,645.51 | 2,206.03 | 959.9 | 1,091.9 |
Totaal vlottende activa
| 41,839.3 | 26,608.9 | 24,499.3 | 24,543.2 | 21,701.2 | 42,395.6 | 71,574.8 | 81,816 | 80,138.7 | 73,854.7 | 68,878.2 | 64,568.1 | 60,013.5 | 45,495.9 | 41,018.4 | 41,699.1 | 34,016.39 | 29,429.81 | 21,187.89 | 8,949.3 | 9,048.3 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 9,184.8 | 7,631 | 9,016.6 | 9,262.6 | 12,410.5 | 18,162.4 | 14,201.1 | 14,076.8 | 15,159.2 | 15,354.8 | 16,627.1 | 15,271.6 | 12,915.8 | 14,413.3 | 13,760.2 | 13,785.3 | 12,444.05 | 10,872.7 | 5,402.92 | 3,547.2 | 3,782.4 |
Goodwill
| 1,637.6 | 1,621.4 | 1,523.7 | 1,556.8 | 1,501.6 | 1,408.7 | 1,673.7 | 1,435.4 | 4,684.1 | 9,467.5 | 11,588.1 | 9,791.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 15.9 |
Immateriële activa
| 704.4 | 367.7 | 675.7 | 856.9 | 1,264.9 | 1,857 | 1,945.4 | 2,180.9 | 6,939.8 | 5,078.6 | 6,376.2 | 5,599.8 | 0 | 5,003.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,342 | 367.7 | 2,199.4 | 2,413.7 | 2,766.5 | 3,265.7 | 3,619.1 | 3,616.3 | 11,623.9 | 14,546.1 | 17,964.3 | 15,391.5 | 9,659.5 | 5,003.3 | 0 | 0 | 0 | 0 | 0 | 7.5 | 15.9 |
Langetermijnbeleggingen
| -13,660.9 | 44.6 | 116.8 | 123.6 | 17.3 | 1,142.2 | 1,453.6 | 1,987 | 2,034.6 | 1,197.7 | 2,571.1 | -2,106.3 | -1,817.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,563 | 4,341.7 | 6,257.2 | 7,379.5 | 145.3 | 253.1 | 276.8 | 266.2 | 898.7 | 3,116.4 | 3,410 | 3,149.5 | 1,868.9 | 1,084.2 | 896 | 1,329.8 | 1,306.79 | 930.02 | 877.1 | 0 | 0 |
Overige niet-vlottende activa
| 14,989.2 | 3,190.4 | 169.8 | 299.6 | 30,017.5 | 38,139.7 | 68.8 | 118.7 | 338.3 | 1,845.2 | 707.8 | 5,253.3 | 5,011.5 | 6,747.1 | 5,535.7 | 1,672.1 | 934.32 | 644.6 | 650.98 | 735.7 | 753 |
Totaal niet-vlottende activa
| 14,418.1 | 15,575.4 | 17,759.8 | 19,479 | 45,357.1 | 60,963.1 | 19,619.4 | 20,065 | 30,054.7 | 36,060.2 | 41,280.3 | 36,959.6 | 27,638.5 | 27,247.9 | 20,191.9 | 16,787.2 | 14,685.16 | 12,447.32 | 6,931 | 4,290.4 | 4,551.3 |
Totaal activa
| 56,257.4 | 42,184.3 | 42,259.1 | 44,016.6 | 67,058.3 | 103,358.7 | 91,194.2 | 101,881 | 110,193.4 | 109,915.9 | 110,158.5 | 101,527.7 | 87,652 | 72,743.8 | 61,210.3 | 58,486.3 | 48,701.55 | 41,877.13 | 28,118.89 | 13,239.7 | 13,599.6 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 14,842.5 | 12,529.3 | 11,486.4 | 10,345.2 | 13,056.2 | 23,140.5 | 14,236.8 | 13,831.4 | 13,578.6 | 25,280.9 | 27,737.3 | 24,618.3 | 21,075.8 | 18,584.7 | 16,098 | 15,884 | 12,228.5 | 11,661.57 | 9,016.41 | 5,156.6 | 5,788 |
Kortlopende schulden
| 55.3 | 32.3 | 527.3 | 6,377.7 | 20,172.5 | 18,499.5 | 10,430.3 | 9,985.1 | 8,742.3 | 6,225.7 | 5,607.7 | 2,964.7 | 3,685.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 549 | 448.1 | 0 | 0 | 0 | 680.9 | 302.3 | 153.5 | 144.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 6,846.7 | 2,370.5 | 10,903.5 | 13,600.8 | 18,809 | 13,509.1 | 915.7 | 782.1 | 630.8 | 3,469.6 | 3,333.3 | 0 | 3,139.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 3,736.3 | 2,369.7 | 5,667 | 5,667 | 5,667 | 5,667 | 29,063.5 | 27,773.2 | 31,249.2 | 14,355.9 | 17,120.4 | 19,032.4 | 13,612.5 | 15,307.7 | 14,071.7 | 16,123.6 | 14,194.51 | 10,686.52 | 6,459.51 | 727.7 | 785.7 |
Totaal kortlopende verplichtingen
| 25,480.8 | 17,301.8 | 28,584.2 | 35,990.7 | 57,704.7 | 60,816.1 | 54,646.3 | 52,371.8 | 54,200.9 | 49,332.1 | 53,798.7 | 46,615.4 | 41,514.1 | 33,892.4 | 30,169.7 | 32,007.6 | 26,423.01 | 22,348.09 | 15,475.92 | 5,884.3 | 6,573.7 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 119.1 | 137.8 | 3,143.3 | 8,465.1 | 9,417.6 | 17,402.2 | 8,372 | 5,042.4 | 5,990.2 | 19,039.1 | 16,322.5 | 15,550.1 | 6,162.6 | 4,703.1 | 5,009.5 | 7,182 | 8,419.51 | 9,044.72 | 4,221.91 | 3,145.4 | 3,388.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 428.5 | 447.5 | 352.3 | 395.3 | 0 | 673.3 | 723.5 | 540.2 | 654.7 | 731.1 | 2,183.7 | 647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.6 | 8.3 | 38.3 | 46.8 | 566.5 | 2,387.6 | 357.2 | 2,623 | 3,427.1 | 2,006 | 1,878.3 | 1,468.6 | 1,355.9 | 1,244.3 | 945.3 | 847.7 | 718.68 | 511.84 | 450.74 | 5.3 | 118.9 |
Overige niet-vlottende verplichtingen
| 464.2 | 7.3 | 6.7 | 4.6 | 11 | 899.1 | 4 | 9.4 | 63.3 | 521.8 | 864.8 | -0.1 | 1,706.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 588.9 | 581.9 | 3,635.8 | 8,868.8 | 10,390.4 | 20,688.9 | 9,406.5 | 8,398.3 | 10,020.8 | 22,221.6 | 19,796.7 | 19,202.3 | 9,871.9 | 5,947.4 | 5,954.8 | 8,029.7 | 9,138.19 | 9,556.56 | 4,672.65 | 3,150.7 | 3,507 |
Totaal passiva
| 26,069.7 | 17,883.7 | 32,220 | 44,859.5 | 68,095.1 | 81,505 | 64,052.8 | 60,770.1 | 64,221.7 | 71,553.7 | 73,595.4 | 65,817.7 | 51,386 | 39,839.8 | 36,124.5 | 40,037.3 | 35,561.2 | 31,904.65 | 20,148.57 | 9,035 | 10,080.7 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,054.7 | 3,054.3 | 2,883.7 | 2,676 | 1,253.5 | 1,253.5 | 1,253.5 | 1,253.5 | 1,253.5 | 1,253.5 | 1,253.5 | 1,283 | 1,283 | 1,283 | 1,283 | 733.2 | 733.17 | 733.17 | 523.7 | 523.7 | 523.7 |
Ingehouden winsten
| 9,094.3 | -3,094.7 | -6,190.1 | -15,295.9 | -8,277.9 | 11,513.9 | 15,830.8 | 27,541.5 | 33,075.1 | 37,875.3 | 30,841.3 | 29,279.9 | 29,908.5 | 27,431.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 27,119.7 | 10,775.6 | 10,920.1 | 6,743.4 | -5,744.5 | -7,408.4 | -9,880.5 | -9,588.2 | -9,053.1 | -20,990.7 | -21,730.7 | -18,891.3 | -18,434.9 | -16,773 | -17,234.3 | -17,040.2 | -14,885.82 | -12,479.51 | -11,925.81 | -4,693.8 | -4,438.8 |
Overige totale aandeelhoudersvermogen
| -9,094.3 | 13,565.4 | 2,415.9 | 5,029.5 | 11,576.7 | 15,946.5 | 19,873.3 | 21,819.8 | 20,614.2 | 20,021.1 | 26,081.5 | 23,943.6 | 23,352.8 | 20,805.5 | 40,994.1 | 34,617.5 | 27,170.5 | 21,434.83 | 19,255.89 | 8,359.7 | 7,409.3 |
Totaal eigen vermogen van aandeelhouders
| 30,174.4 | 24,300.6 | 10,029.6 | -847 | -1,192.2 | 21,305.5 | 27,077.1 | 41,026.6 | 45,889.7 | 38,159.2 | 36,445.6 | 35,615.2 | 36,109.4 | 32,746.8 | 25,042.8 | 18,310.5 | 13,017.85 | 9,688.49 | 7,853.78 | 4,189.6 | 3,494.2 |
Totaal eigen vermogen
| 30,187.7 | 24,309.9 | 10,039.1 | -842.9 | -1,036.8 | 21,853.7 | 27,141.4 | 41,110.9 | 45,971.7 | 38,362.2 | 36,563.1 | 35,710 | 36,266 | 32,904 | 25,085.8 | 18,449 | 13,140.35 | 9,972.48 | 7,970.32 | 4,204.7 | 3,518.9 |
Totaal passiva en aandeelhoudersvermogen
| 56,257.4 | 42,184.3 | 42,259.1 | 44,016.6 | 67,058.3 | 103,358.7 | 91,194.2 | 101,881 | 110,193.4 | 109,915.9 | 110,158.5 | 101,527.7 | 87,652 | 72,743.8 | 61,210.3 | 58,486.3 | 48,701.55 | 41,877.13 | 28,118.89 | 13,239.7 | 13,599.6 |