Expleo Solutions Limited
NSE:EXPLEOSOL.NS
1206.95 (INR) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 1,761.38 | 1,525.31 | 1,730.8 | 983.22 | 789.92 | 978.92 | 595.21 | 829.59 | 853.71 | 683.481 | 502.496 | 387.306 | 400.644 | 396.699 | 513.954 | 265.597 | 147.247 |
Kortetermijnbeleggingen
| 632.18 | 0.74 | 31.08 | 320 | 79.63 | 4.13 | 250.87 | 58.25 | 4.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,393.56 | 1,526.05 | 1,761.88 | 1,303.22 | 869.55 | 983.05 | 846.08 | 887.84 | 857.94 | 683.481 | 502.496 | 387.306 | 400.644 | 396.699 | 513.954 | 265.597 | 147.247 |
Nettovorderingen
| 2,965.52 | 3,507.16 | 2,358.75 | 915.54 | 880.24 | 608.25 | 728.31 | 442.91 | 637.482 | 584.335 | 562.17 | 451.871 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -150.28 | -189.87 | 22.7 | -0.11 | 25.71 | 30.87 | 37.19 | 34.68 | 10.278 | 0 | 82.606 | 67.517 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 617.9 | 684.52 | 71.81 | 40.61 | -1.02 | 2.7 | 21.02 | 14.68 | 13.35 | 19.76 | 9.698 | 44.933 | 109.502 | 9.288 | 8.167 | 2.037 | 2.55 |
Totaal vlottende activa
| 5,976.98 | 5,527.86 | 4,485.29 | 2,259.26 | 1,774.48 | 1,624.87 | 1,632.6 | 1,380.11 | 1,519.05 | 1,380.137 | 1,156.971 | 951.627 | 898.953 | 695.672 | 789.175 | 600.336 | 419.985 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 1,108.68 | 1,213.28 | 1,118.46 | 248.39 | 259.54 | 186.68 | 212.93 | 246.72 | 225.57 | 236.34 | 257.791 | 292.835 | 79.897 | 74.434 | 40.928 | 30.01 | 24.581 |
Goodwill
| 19 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.316 | -4.266 | -5.217 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 232 | 248.36 | 25.24 | 0.03 | 0.34 | 1.97 | 10.69 | 19.84 | 22.37 | 23.991 | 27.257 | 24.452 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 251 | 267.36 | 25.24 | 0.03 | 0.34 | 1.97 | 10.69 | 19.84 | 22.37 | 20.675 | 22.991 | 19.235 | 28.84 | 37.065 | 1.512 | 3.478 | 3.593 |
Langetermijnbeleggingen
| 38.19 | 40.81 | 0.68 | 21.64 | 22.17 | 8.79 | 0.38 | 2 | 4.517 | 3.286 | 5.181 | 5.208 | 1.055 | 70.927 | 0 | 0 | 0 |
Belastingvorderingen
| 39.55 | 94.32 | 38.32 | 16.45 | 13.82 | 25.38 | 16.94 | 12.57 | 24.03 | 6.52 | 5.754 | 9.473 | 3.97 | 9.318 | 10.339 | 6.227 | 3.407 |
Overige niet-vlottende activa
| 233.15 | 158.65 | 272.27 | 97.49 | 69.25 | 75.48 | 38 | 44.89 | 39.163 | 4.154 | 19.953 | 6.63 | 5.497 | 4.833 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 1,670.57 | 1,774.42 | 1,454.97 | 384 | 365.12 | 298.3 | 278.94 | 326.02 | 315.65 | 270.975 | 311.67 | 333.381 | 119.258 | 196.576 | 52.78 | 39.715 | 31.581 |
Totaal activa
| 7,647.55 | 7,302.28 | 5,940.26 | 2,643.26 | 2,139.6 | 1,923.17 | 1,911.54 | 1,706.13 | 1,834.7 | 1,651.112 | 1,468.641 | 1,285.008 | 1,018.212 | 892.248 | 841.955 | 640.051 | 451.566 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 276.81 | 638.39 | 728.39 | 54.57 | 118.12 | 80.98 | 77.91 | 33.15 | 34.3 | 43.903 | 15.87 | 12.94 | 10.559 | 5.187 | 4.907 | 12.495 | 5.111 |
Kortlopende schulden
| 50.74 | 39.89 | 36.9 | 14.44 | 18.75 | 377.17 | 452.92 | 331.34 | 362.749 | 23.076 | 23.076 | 28.846 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 58.6 | 146.94 | 81.6 | 60.53 | 52.8 | 53.73 | 97.23 | 81.31 | 105.07 | 0 | 0 | 0 | 0 | 16.108 | 9.856 | 10.79 | 7.81 |
Uitgestelde opbrengsten
| 593.66 | 48.89 | 97.29 | 3.92 | 2.32 | 7.4 | 17.65 | 15.7 | 30.691 | 386.826 | -23.076 | -28.846 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -220.37 | 164.85 | 73.34 | 361.01 | 223.91 | -78.45 | -98.03 | -59.75 | -77.4 | 62.125 | 258.21 | 262.795 | 242.009 | 141.508 | 129.6 | 135.314 | 104.55 |
Totaal kortlopende verplichtingen
| 1,036.25 | 1,677.35 | 1,745.91 | 549.04 | 534.02 | 521.81 | 625.59 | 434.9 | 489.71 | 559.832 | 289.949 | 288.675 | 263.127 | 167.989 | 149.271 | 171.094 | 122.582 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 209.82 | 222.69 | 110.19 | 50.94 | 65.38 | 0 | 0 | 0 | 0 | 73.252 | 96.329 | 114.258 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 289.97 | 93.75 | 138.38 | 24.65 | 18.18 | 12.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 499.79 | 322.61 | 248.57 | 75.59 | 83.56 | 12.91 | 0 | 0 | 0 | 73.252 | 96.329 | 114.258 | 0 | 24.575 | 0 | 0 | 0 |
Totaal passiva
| 1,536.04 | 1,999.96 | 1,994.48 | 624.63 | 617.58 | 534.72 | 625.59 | 434.9 | 489.71 | 633.084 | 386.278 | 402.933 | 263.127 | 192.564 | 149.271 | 171.094 | 122.582 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 155.2 | 155.2 | 155.2 | 102.52 | 102.52 | 107.13 | 107.1 | 106.8 | 106.39 | 105.453 | 102.677 | 101.237 | 100.516 | 100.516 | 100.516 | 87.016 | 76.627 |
Ingehouden winsten
| 6,898.09 | 6,088.9 | 4,732.36 | 1,664.1 | 1,167.49 | 874.39 | 803.23 | 820.98 | 918.85 | 635.09 | 741.435 | 574.301 | 466.638 | 420.336 | 413.336 | 350.762 | 216.051 |
Overige gereserveerde algehele resultaten
| -948.47 | 161.89 | 161.89 | 102.52 | 102.52 | 300.66 | 300.32 | 296.83 | 292.387 | 1.778 | -0 | 0.183 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 6.69 | -1,103.67 | -1,103.67 | 149.49 | 149.49 | 106.27 | 75.3 | 46.62 | 27.363 | 275.707 | 238.251 | 206.354 | 187.931 | 178.831 | 178.831 | 31.18 | 36.306 |
Totaal eigen vermogen van aandeelhouders
| 6,111.51 | 5,302.32 | 3,945.78 | 2,018.63 | 1,522.02 | 1,388.45 | 1,285.95 | 1,271.23 | 1,344.99 | 1,018.028 | 1,082.362 | 882.074 | 755.085 | 699.684 | 692.683 | 468.958 | 328.984 |
Totaal eigen vermogen
| 6,111.51 | 5,302.32 | 3,945.78 | 2,018.63 | 1,522.02 | 1,388.45 | 1,285.95 | 1,271.23 | 1,344.99 | 1,018.028 | 1,082.362 | 882.074 | 755.085 | 699.684 | 692.683 | 468.958 | 328.984 |
Totaal passiva en aandeelhoudersvermogen
| 7,647.55 | 7,302.28 | 5,940.26 | 2,643.26 | 2,139.6 | 1,923.17 | 1,911.54 | 1,706.13 | 1,834.7 | 1,651.112 | 1,468.641 | 1,285.008 | 1,018.212 | 892.248 | 841.955 | 640.051 | 451.566 |