Graphite India Limited
NSE:GRAPHITE.NS
521.5 (INR) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 700 | 230 | 684.5 | 2,299.7 | 3,638.6 | 4,003.9 | 555.8 | 113.6 | 167.268 | 281.627 | 273.175 | 139.565 | 189.6 | 481.679 | 802.044 | 1,770.831 | 663.809 | 916.644 | 1,516.452 |
Kortetermijnbeleggingen
| 26,470 | 14,900 | 17,511.1 | 18,952.5 | 14,893 | 19,982.1 | 10,432.9 | 5,654.3 | 3,763.233 | 2,670.056 | 3,426.642 | 2,364.096 | 0 | 1,464.539 | 1,188.108 | 1,318.906 | 1,083.327 | 1,043.7 | 806.514 |
Liquide middelen en kortetermijnbeleggingen
| 27,170 | 15,130 | 18,195.6 | 21,252.2 | 18,531.6 | 23,986 | 10,988.7 | 5,767.9 | 3,930.501 | 2,951.683 | 3,699.817 | 2,503.661 | 189.6 | 1,946.218 | 1,990.152 | 3,089.737 | 1,747.136 | 1,960.344 | 2,322.966 |
Nettovorderingen
| 5,230 | 5,470 | 8,035.6 | 5,807 | 4,544.3 | 9,143.6 | 8,524.3 | 4,611.4 | 5,205.1 | 4,326.096 | 4,722.616 | 5,156.298 | 4,573.909 | 3,390.621 | 2,912.317 | 3,181.749 | 4,117.756 | 3,435.567 | 2,418.861 |
Voorraad
| 13,540 | 23,280 | 17,133.8 | 10,164.7 | 15,656.5 | 21,603.7 | 7,864.4 | 6,020.9 | 7,485.076 | 9,917.169 | 10,354.343 | 12,207.128 | 10,374.508 | 9,057.505 | 7,285.742 | 6,948.565 | 5,338.081 | 4,393.22 | 3,268.891 |
Overige vlottende activa
| 1,050 | 1,860 | 1,290 | 1,300 | 8,056.7 | 10,394.9 | 9,388.2 | 5,748.3 | 5,971.179 | 5,319.535 | 6,278.569 | 7,189.999 | 3,373.992 | 87.138 | 112.09 | 139.387 | 128.019 | 138.891 | 88.49 |
Totaal vlottende activa
| 46,990 | 45,740 | 44,655 | 38,523.9 | 42,244.8 | 55,984.6 | 28,241.3 | 17,537.1 | 17,386.756 | 18,188.387 | 20,332.729 | 21,900.788 | 18,512.009 | 14,481.482 | 12,300.301 | 13,359.438 | 11,330.992 | 9,928.022 | 8,099.208 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 10,260 | 8,470 | 7,627.1 | 7,185.1 | 6,702.9 | 6,788 | 7,083.1 | 6,976 | 6,542.691 | 6,464.907 | 6,960.451 | 7,128.705 | 7,277.724 | 6,136.998 | 5,426.782 | 5,713.952 | 5,382.744 | 5,587.412 | 5,195.519 |
Goodwill
| 530 | 530 | 560.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.314 | 6.314 | 6.314 | 6.314 | 0 | 6.775 | 6.775 | 6.775 | 6.775 | 6.775 | 6.775 |
Immateriële activa
| 150 | 160 | 139.2 | 7.7 | 10.8 | 12.7 | 7.5 | 12.2 | 17.85 | 22.455 | 30.261 | 18.578 | 19.569 | 8.803 | 13.002 | 10.143 | 15.272 | 17.358 | 3.841 |
Goodwill en immateriële activa
| 680 | 690 | 699.5 | 14 | 17.1 | 19 | 13.8 | 18.5 | 24.164 | 28.769 | 36.575 | 24.892 | 19.569 | 15.578 | 19.777 | 16.918 | 22.047 | 24.133 | 10.616 |
Langetermijnbeleggingen
| 9,260 | -5,530 | -11,670 | -9,543.6 | -7,586.1 | -14,001.2 | -8,682.3 | -4,997.9 | -3,366.872 | -1,647.038 | -3,005.834 | -2,080.09 | 1,211.889 | 787.574 | 685.412 | -309.173 | -26.018 | 62.646 | -677.857 |
Belastingvorderingen
| 50 | 30 | 18.3 | 29.9 | 49.1 | 47.2 | 494.3 | 29.3 | 3,976.738 | 2,915.457 | 0 | 0 | 12.266 | 14.685 | 2.617 | 5.739 | 2.409 | 0 | 806.514 |
Overige niet-vlottende activa
| 720 | 15,710 | 21,660 | 19,094.2 | 14,402.7 | 20,225 | 10,652.7 | 5,872 | -0.006 | -0.002 | 3,640.564 | 2,543.762 | 135.815 | 1,464.539 | 1,188.108 | 1,318.906 | 1,083.327 | 1,043.7 | 1.344 |
Totaal niet-vlottende activa
| 20,970 | 19,370 | 18,334.9 | 16,779.6 | 13,585.7 | 13,078 | 9,561.6 | 7,897.9 | 7,176.715 | 7,762.093 | 7,631.756 | 7,617.269 | 8,657.263 | 8,419.374 | 7,322.696 | 6,746.342 | 6,464.509 | 6,717.891 | 5,336.136 |
Totaal activa
| 67,960 | 65,110 | 62,989.9 | 55,303.5 | 55,830.5 | 69,062.6 | 37,802.9 | 25,435 | 24,563.471 | 25,950.48 | 27,964.485 | 29,518.057 | 27,169.272 | 22,900.856 | 19,622.997 | 20,105.78 | 17,795.501 | 16,645.913 | 13,435.344 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 1,620 | 3,030 | 4,482.3 | 2,299.7 | 1,914.5 | 6,468.7 | 4,119 | 2,166.2 | 1,711.653 | 2,093.463 | 2,416.041 | 1,822.624 | 1,868.883 | 1,958.346 | 1,513.995 | 1,377.499 | 1,264.49 | 1,239.935 | 1,052.997 |
Kortlopende schulden
| 1,770 | 4,260 | 4,294.2 | 2,240.5 | 4,179.6 | 3,595.9 | 2,721.8 | 2,592.3 | 3,023.353 | 3,250.191 | 3,630.756 | 6,163.796 | 4,357.418 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 4,980 | 4,770 | 1,261.7 | 2,583.7 | 2,305.3 | 2,565.4 | 1,150.7 | 7.8 | 349.458 | 331.207 | 293.853 | 227.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4,980 | 6,550 | 2,997.3 | 4,328.1 | 3,297.2 | 2,565.4 | 1,150.7 | 461.3 | 349.458 | 331.207 | 293.853 | 227.019 | 1,264.374 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,950 | 370 | 440 | 39.9 | 39.9 | 1,756.5 | 1,517.1 | 743 | 1,196.018 | 1,541.893 | 2,097.969 | 1,925.265 | 804.024 | 1,683.022 | 1,299.481 | 1,628.303 | 2,087.437 | 1,276.946 | 986.949 |
Totaal kortlopende verplichtingen
| 10,320 | 14,210 | 12,213.8 | 8,908.2 | 9,431.2 | 14,386.5 | 9,508.6 | 5,962.8 | 6,280.482 | 7,216.754 | 8,438.619 | 10,138.704 | 8,294.699 | 3,641.368 | 2,813.476 | 3,005.802 | 3,351.927 | 2,516.881 | 2,039.946 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 3.4 | 62.6 | 61.3 | 13.8 | 0 | 0 | 0 | 0 | 0 | 417.2 | 1,002.324 | 1,269.109 | 0 | 3,410.474 | 3,243.382 | 5,284.7 | 6,191.471 | 7,056.25 | 6,162.042 |
Uitgestelde opbrengsten niet-vlottend
| -3.4 | 0 | -41.2 | -13.8 | 0 | 0 | 0 | 0 | 0 | 31.52 | 34 | 41.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,470 | 1,170 | 1,215.3 | 927.4 | 818.6 | 1,139.5 | 945 | 850.1 | 727.971 | 821.168 | 896.673 | 950.373 | 1,576.3 | 630.247 | 737.621 | 627.621 | 700.121 | 638.121 | 468.276 |
Overige niet-vlottende verplichtingen
| 20 | 17.4 | 70 | 50.4 | 38 | 30.8 | 31.1 | 46.5 | 44.135 | 0.07 | 0.07 | 0.07 | 741.104 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,490 | 1,250 | 1,305.4 | 977.8 | 856.6 | 1,170.3 | 976.1 | 896.6 | 772.106 | 1,269.958 | 1,933.067 | 2,260.751 | 2,317.404 | 4,040.721 | 3,981.003 | 5,912.321 | 6,891.592 | 7,694.371 | 6,630.318 |
Totaal passiva
| 11,810 | 15,460 | 13,519.2 | 9,886 | 10,287.8 | 15,556.8 | 10,484.7 | 6,859.4 | 7,052.588 | 8,486.712 | 10,371.686 | 12,399.455 | 10,612.103 | 7,682.089 | 6,794.479 | 8,918.123 | 10,243.519 | 10,211.252 | 8,670.264 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 390 | 390 | 390.8 | 390.8 | 390.8 | 390.8 | 390.8 | 390.8 | 390.768 | 390.768 | 390.768 | 390.768 | 390.768 | 390.768 | 343.037 | 341.963 | 302.187 | 293.809 | 293.809 |
Ingehouden winsten
| 39,597.8 | 33,137 | 33,094.6 | 29,065.7 | 29,448.1 | 37,752.1 | 11,347.7 | 2,664.6 | 1,682.549 | 2,294.036 | 2,197.108 | 14,640.156 | 3,165.624 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 55,720 | 14,100.9 | 13,972.9 | 13,951.3 | -2,577.8 | -2,060.9 | -1,453.2 | -933.1 | -8,189.092 | -7,443.377 | -7,062.761 | -6,355.686 | -5,749.633 | -5,246.909 | -4,766.87 | -4,336.408 | -3,021.871 | -2,612.65 | -2,260.189 |
Overige totale aandeelhoudersvermogen
| -39,597.8 | 2,012.1 | 2,009.7 | 2,009.7 | 18,281.6 | 17,423.8 | 17,032.9 | 16,453.3 | 23,626.658 | 22,222.341 | 22,067.684 | 8,443.364 | 18,750.41 | 20,074.908 | 17,252.351 | 15,182.102 | 10,271.666 | 8,753.502 | 6,731.46 |
Totaal eigen vermogen van aandeelhouders
| 56,110 | 49,640 | 49,468 | 45,417.5 | 45,542.7 | 53,505.8 | 27,318.2 | 18,575.6 | 17,510.883 | 17,463.768 | 17,592.799 | 17,118.602 | 16,557.169 | 15,218.767 | 12,828.518 | 11,187.657 | 7,551.982 | 6,434.661 | 4,765.08 |
Totaal eigen vermogen
| 56,150 | 49,650 | 49,470.7 | 45,417.5 | 45,542.7 | 53,505.8 | 27,318.2 | 18,575.6 | 17,510.883 | 17,463.768 | 17,592.799 | 17,118.602 | 16,557.169 | 15,218.767 | 12,828.518 | 11,187.657 | 7,551.982 | 6,434.661 | 4,765.08 |
Totaal passiva en aandeelhoudersvermogen
| 67,960 | 65,110 | 62,989.9 | 55,303.5 | 55,830.5 | 69,062.6 | 37,802.9 | 25,435 | 24,563.471 | 25,950.48 | 27,964.485 | 29,518.057 | 27,169.272 | 22,900.856 | 19,622.997 | 20,105.78 | 17,795.501 | 16,645.913 | 13,435.344 |