NMDC Limited
NSE:NMDC.NS
235.97 (INR) • At close November 8, 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
| 123,636.5 | 930 | 1,214.2 | 4,641 | 1,055.7 | 456.7 | 343.9 | 801.7 | 512.3 | 79,325.1 | 56,830.6 | 43,061.7 | 30,981.9 | 172,280.6 | 128,549.4 | 97,396.5 | 71,988 | 48,491.7 | 31,094.6 | 19,048.2 | 10,916.1 |
Kortetermijnbeleggingen
| 48.9 | 74,955.4 | 67,014.4 | 32,586 | 23,289.3 | 40,924.1 | 50,212.9 | 48,339.7 | 109,635.7 | 86,104.2 | 101,001 | 139,370 | 159,490 | 0 | 5,190.4 | 4,033.2 | 0 | 1,824.4 | 11,894.9 | 5,975.9 | 5,269.9 |
Liquide middelen en kortetermijnbeleggingen
| 123,685.4 | 75,885.4 | 68,228.6 | 37,227 | 24,345 | 41,380.8 | 50,556.8 | 49,141.4 | 110,148 | 165,429.3 | 157,831.6 | 182,431.7 | 190,471.9 | 172,280.6 | 133,739.8 | 101,429.7 | 71,988 | 50,316.1 | 42,989.5 | 25,024.1 | 16,186 |
Nettovorderingen
| 35,089.3 | 37,785 | 56,190.4 | 48,293 | 26,067.2 | 16,405.1 | 16,827 | 12,172.5 | 15,430.6 | 17,523.3 | 14,484.2 | 67,115.5 | 36,891 | 11,320.2 | 4,270 | 10,272.4 | 4,877.1 | 2,832.5 | 3,160.8 | 1,847.4 | 1,856 |
Voorraad
| 27,669.5 | 26,605.8 | 21,649 | 9,217.2 | 7,235.1 | 6,661.7 | 5,716.9 | 5,400.4 | 6,369.6 | 6,918.8 | 6,811.9 | 6,374.6 | 4,589.2 | 4,154.2 | 2,987.5 | 3,024.6 | 1,661.4 | 1,267.4 | 1,265.9 | 1,171.1 | 1,183.8 |
Overige vlottende activa
| 29,041.1 | 17,795.9 | 12,040.3 | 11,264.8 | 41,900.3 | 31,730.4 | 32,369.4 | 25,220 | 76,858.3 | 66,689 | 73,725.7 | 8.7 | 34.6 | 3,960.6 | 1,638.8 | 3,205.5 | 4,300.5 | 842.4 | 304.7 | 5.2 | 5.2 |
Totaal vlottende activa
| 215,485.3 | 158,072.1 | 158,108.3 | 106,002 | 73,480.4 | 79,772.9 | 88,643.1 | 79,761.8 | 193,375.9 | 239,037.1 | 238,369.2 | 255,930.5 | 231,986.7 | 191,715.6 | 142,636.1 | 117,932.2 | 82,827 | 55,258.4 | 47,720.9 | 28,047.8 | 19,231 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 57,510 | 43,803 | 224,896.4 | 204,274.6 | 187,611.8 | 170,174.1 | 156,946.7 | 135,888.4 | 114,558.6 | 90,467.6 | 65,913.3 | 44,186.9 | 26,051.6 | 17,743.3 | 13,432.4 | 9,949.4 | 6,798.9 | 6,178.7 | 5,863.2 | 5,689.1 | 6,405.1 |
Goodwill
| 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 938.9 | 0 | 0 | 0 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7,663.8 | 7,224.2 | 5,407.3 | 5,699.9 | 4,843 | 2,200.1 | 2,137.1 | 2,678.5 | 3,118 | 1,281 | 719.3 | 820.6 | 778 | 13.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 8,602.7 | 8,163.1 | 6,346.2 | 6,638.8 | 5,781.9 | 3,139 | 3,076 | 3,617.4 | 4,056.9 | 2,219.9 | 719.3 | 820.6 | 778 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 5,269.9 |
Langetermijnbeleggingen
| 36,428 | 9,346.8 | 8,949.5 | 8,749 | 9,101 | 8,588.7 | -43,485.6 | -42,216.7 | -106,243 | -82,913.1 | -98,808 | -136,873.3 | -157,012.3 | 1,356.8 | -4,429 | -3,317.8 | 0 | -1,080.6 | -11,154.7 | -5,235.7 | -4,529.7 |
Belastingvorderingen
| 2,658.9 | 2,975 | 5,309.5 | 4,082.8 | 3,970.7 | 5,827.3 | 3,857.1 | 4,533.6 | 126,694.1 | 95,773.2 | 108,191.3 | 144,824.5 | 164,614.3 | 61.6 | 0 | 0 | 0 | 0 | 0 | 0 | 68.7 |
Overige niet-vlottende activa
| 35,925.4 | 60,117.1 | 44,905.8 | 39,550.7 | 32,998.5 | 31,410.3 | 77,875.9 | 76,252.1 | 50.6 | 53.7 | 53.7 | 53.7 | 66.1 | 144.5 | 5,410.2 | 4,033.2 | 1,078.3 | 2,092.4 | 11,894.9 | 6,323.4 | 584.9 |
Totaal niet-vlottende activa
| 141,125 | 124,405 | 290,407.4 | 263,295.9 | 239,463.9 | 219,139.4 | 198,270.1 | 178,074.8 | 139,117.2 | 105,601.3 | 76,069.6 | 53,012.4 | 34,497.7 | 19,327.2 | 14,413.6 | 10,664.8 | 7,877.2 | 7,190.5 | 6,603.4 | 6,776.8 | 7,798.9 |
Totaal activa
| 356,610.3 | 282,477.1 | 448,515.7 | 369,297.9 | 312,944.3 | 298,912.3 | 286,913.2 | 257,836.6 | 332,493.1 | 344,638.4 | 314,438.8 | 308,942.9 | 266,484.4 | 211,042.8 | 157,049.7 | 128,597 | 90,704.2 | 62,448.9 | 54,324.3 | 34,824.6 | 27,029.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 4,125.5 | 4,259.1 | 9,675.3 | 3,607.8 | 2,259 | 2,027.9 | 1,596.4 | 1,989 | 3,245.2 | 2,264.4 | 1,856.8 | 1,607.6 | 1,658.2 | 4,037.4 | 5,204.6 | 3,832.8 | 2,287 | 1,286.3 | 210 | 1,194.3 | 1,266.7 |
Kortlopende schulden
| 33,570.2 | 4,176.4 | 22,314.7 | 19,291.9 | 11,853.9 | 14,027.3 | 16,134.2 | 3,327.4 | 15,052.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 2,335.6 | 0 | 0 | 0 | 0 | 0 | 57,860 | 68,630.1 | 82,631.6 | 0 | 0 | 0 | 0 | 0 | 13.8 | 0 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
Uitgestelde opbrengsten
| 2,335.6 | 10,207.9 | 10,942.3 | 13,934.5 | 11,472.6 | 13,055.8 | 13,362.4 | 15,144.5 | 11,470.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 44,016.9 | 23,370.2 | 26,411.8 | 18,522.4 | 2,209.7 | 1,537.2 | 4,356 | 5,286.5 | 723.3 | 17,704.7 | 11,622.8 | 30,749.2 | 19,393.1 | 13,769.8 | 8,272 | 7,814.7 | 5,460.6 | 2,887.3 | 13,783.2 | 7,472.1 | 5,490.1 |
Totaal kortlopende verplichtingen
| 84,048.2 | 42,013.6 | 69,344.1 | 55,356.6 | 27,795.2 | 30,648.2 | 35,449 | 25,747.4 | 30,491.8 | 19,969.1 | 13,479.6 | 32,356.8 | 21,051.3 | 17,807.2 | 13,476.6 | 11,647.5 | 7,747.6 | 4,173.6 | 13,993.2 | 8,666.4 | 6,756.8 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 17.6 | 50.2 | 16,740.7 | 5,511.3 | 58.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -2,541.4 | -2,005.7 | -1,937.4 | -2,334.9 | -2,277.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,541.4 | 2,005.7 | 1,937.4 | 2,334.9 | 2,277.7 | 2,509 | 2,296.6 | 1,339.9 | 1,222.2 | 983.3 | 1,071.3 | 1,044.9 | 1,000.9 | 1,090.4 | 848.8 | 580.4 | 60.1 | 266 | 184.6 | 121.3 | 0 |
Overige niet-vlottende verplichtingen
| 15,815.4 | 14,062.7 | 12,427.4 | 9,454.1 | 8,279.6 | 5,176.2 | 4,844.6 | 4,773.3 | 715 | 513.7 | 405.9 | 431.6 | 368.6 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 19.5 |
Totaal niet-vlottende verplichtingen
| 15,833 | 14,112.9 | 29,168.1 | 14,965.4 | 8,337.9 | 7,685.2 | 7,141.2 | 6,113.2 | 1,937.2 | 1,497 | 1,477.2 | 1,476.5 | 1,369.5 | 1,090.4 | 848.8 | 580.4 | 60.1 | 266 | 186.3 | 123 | 19.5 |
Totaal passiva
| 99,881.2 | 56,126.5 | 98,512.2 | 70,322 | 36,133.1 | 38,333.4 | 42,590.2 | 31,860.6 | 32,429 | 21,466.1 | 14,956.8 | 33,833.3 | 22,420.8 | 18,897.6 | 14,325.4 | 12,227.9 | 7,807.7 | 4,439.6 | 14,179.5 | 8,789.4 | 6,776.3 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 541,162.4 | 507,363.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,930.7 | 2,930.7 | 2,930.7 | 2,930.7 | 3,061.9 | 3,061.9 | 3,163.9 | 3,163.9 | 3,964.7 | 3,964.7 | 3,964.7 | 3,964.7 | 3,964.7 | 3,964.7 | 3,964.7 | 3,964.7 | 1,321.6 | 1,321.6 | 1,321.6 | 1,321.6 | 1,321.6 |
Ingehouden winsten
| 19,237.9 | 18,619.4 | 16,816.3 | 16,238.8 | 15,186.8 | 13,973.2 | 8,160.3 | -313 | 396.7 | 27,559.5 | 14,361.4 | 2.7 | 6.7 | 8.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 253,628.3 | 204,658.2 | 159,636.6 | 279,671 | -9,761.1 | -7,252.9 | -5,269.8 | -3,429.9 | -16,536.9 | -14,918.5 | -12,994.1 | -12,164.3 | -11,103.5 | -11,569 | -9,839.9 | -9,225.4 | -8,533.4 | -7,992.5 | -7,295.2 | -6,393.4 | -5,738.8 |
Overige totale aandeelhoudersvermogen
| -19,237.9 | 0 | 170,485.4 | 0 | -272,919.3 | -256,705.7 | 238,119.7 | 226,401.1 | 311,735.4 | 306,060.7 | 294,136.3 | 283,306.5 | 251,195.7 | 199,741.2 | 148,599.5 | 121,629.8 | 90,108.3 | 64,680.2 | 46,118.4 | 31,107 | 24,670.8 |
Totaal eigen vermogen van aandeelhouders
| 256,559 | 226,208.3 | 349,869 | 298,840.5 | 276,730.7 | 260,440 | 244,174.1 | 225,822.1 | 299,559.9 | 322,666.4 | 299,468.3 | 275,109.6 | 244,063.6 | 192,145.2 | 142,724.3 | 116,369.1 | 82,896.5 | 58,009.3 | 40,144.8 | 26,035.2 | 20,253.6 |
Totaal eigen vermogen
| 256,729.1 | 226,350.6 | 350,003.5 | 298,975.9 | 276,811.2 | 260,578.9 | 244,323 | 225,976 | 300,064.1 | 323,172.3 | 299,482 | 275,123.2 | 244,063.6 | 192,145.2 | 142,724.3 | 116,369.1 | 82,896.5 | 58,009.3 | 40,144.8 | 26,035.2 | 20,253.6 |
Totaal passiva en aandeelhoudersvermogen
| 356,610.3 | 282,477.1 | 448,515.7 | 369,297.9 | 312,944.3 | 298,912.3 | 286,913.2 | 257,836.6 | 332,493.1 | 344,638.4 | 314,438.8 | 308,942.9 | 266,484.4 | 211,042.8 | 157,049.7 | 128,597 | 90,704.2 | 62,448.9 | 54,324.3 | 34,824.6 | 27,029.9 |