Simplex Infrastructures Limited
NSE:SIMPLEXINF.NS
262.7 (INR) • At close November 12, 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
| 615.9 | 557.7 | 241.5 | 378.1 | 658.8 | 992.1 | 1,046.6 | 382.5 | 265.4 | 334.2 | 938.4 | 830.3 | 732.3 | 1,064.187 | 1,099.388 | 1,190.561 | 424.842 | 424.842 | 444.859 | 231.625 |
Kortetermijnbeleggingen
| 1 | 16,991.2 | 0.9 | 0.9 | 0.9 | 2.5 | 2.4 | 25.1 | 38.1 | 6.8 | 14.7 | 28.7 | 38.9 | 4,053.271 | 3,975.656 | 3,379.673 | 1,777.233 | 1,706.823 | 890.078 | 585.765 |
Liquide middelen en kortetermijnbeleggingen
| 616.9 | 17,548.9 | 242.4 | 379 | 659.7 | 994.6 | 1,049 | 407.6 | 303.5 | 341 | 953.1 | 859 | 771.2 | 5,117.458 | 5,075.044 | 4,570.234 | 2,202.075 | 2,131.665 | 1,334.937 | 817.39 |
Nettovorderingen
| 15,306.8 | 61,324.5 | 60,284.2 | 59,008.6 | 60,944.7 | 75,039.1 | 70,818.8 | 20,186.3 | 29,020.5 | 32,692.4 | 29,036.8 | 30,581 | 16,886.9 | 22,977.438 | 18,060.601 | 16,820.669 | 8,492.856 | 8,563.266 | 5,441.51 | 4,011.651 |
Voorraad
| 2,926.7 | 3,192.8 | 3,946.1 | 4,538.8 | 5,213.1 | 7,738.8 | 7,567.6 | 7,464.5 | 8,589.5 | 10,161.3 | 9,169.2 | 7,978.5 | 8,794.9 | 8,118.79 | 6,712.241 | 6,792.4 | 2,851.884 | 2,851.884 | 1,800.529 | 1,561.378 |
Overige vlottende activa
| 69,589.3 | 51,362 | 50,650.8 | 31.2 | 39.7 | 89.5 | 92.7 | 42,870.9 | 29,662 | 27,079 | 19,897.4 | 16,295.2 | 20,941.4 | 1,445.768 | 1,397.438 | 1,273.01 | 408.14 | 408.14 | 420.798 | 291.749 |
Totaal vlottende activa
| 88,439.7 | 88,261 | 84,334.5 | 80,277.2 | 81,561.4 | 83,862 | 79,528.1 | 70,929.3 | 67,575.5 | 70,273.7 | 59,056.5 | 55,713.7 | 47,394.4 | 37,659.454 | 31,245.324 | 29,456.313 | 13,954.955 | 13,954.955 | 8,997.774 | 6,682.168 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 4,648.6 | 5,336.7 | 6,295.8 | 7,478.8 | 8,997.4 | 10,290.3 | 11,103.6 | 11,886 | 11,758 | 12,418.7 | 12,752.4 | 12,488.5 | 13,212 | 11,500.491 | 10,034.075 | 10,203.095 | 3,618.959 | 3,618.959 | 2,270.125 | 1,443.571 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.1 | 0.1 | 0.4 | 1.4 | 3.4 | 40.9 | 47.2 | 51.4 | 45.8 | 53.6 | 249.8 | 289 | 16.9 | 19.466 | 33.987 | 46.115 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.1 | 0.1 | 0.4 | 1.4 | 3.4 | 40.9 | 47.2 | 51.4 | 45.8 | 53.6 | 249.8 | 289 | 16.9 | 19.466 | 33.987 | 46.115 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 68.5 | 74.2 | 530.6 | 818.1 | 903.5 | 1,104.7 | 1,082.2 | 1,111.1 | 1,557.2 | 1,452.8 | 1,329.2 | 1,044.3 | 462.4 | -3,822.721 | -3,948.12 | -3,358.755 | -1,724.607 | -1,654.197 | -887.009 | -585.589 |
Belastingvorderingen
| 0 | 9,208.6 | 6,195.5 | 3,430.9 | 1,075.3 | 2.6 | 277.5 | 25.1 | 355.5 | 545.1 | 525 | 479.6 | 38.9 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 10,980.3 | 849.9 | 1,322.8 | 1,154.4 | 475.4 | 637.1 | 42.2 | 222.9 | 56 | 237.5 | 1,211.9 | 1,509 | 1,738.2 | 4,053.271 | 3,975.656 | 3,379.673 | 1,777.233 | 1,706.823 | 890.078 | 585.765 |
Totaal niet-vlottende activa
| 15,697.5 | 15,469.5 | 14,345.1 | 12,883.6 | 11,455 | 12,075.6 | 12,552.7 | 13,296.5 | 13,772.5 | 14,707.7 | 16,068.3 | 15,810.4 | 15,468.4 | 11,750.552 | 10,095.598 | 10,270.128 | 3,671.585 | 3,671.585 | 2,273.194 | 1,443.747 |
Totaal activa
| 104,137.2 | 103,730.5 | 98,679.6 | 93,160.8 | 93,016.4 | 95,937.6 | 92,080.8 | 84,225.8 | 81,348 | 84,981.4 | 75,124.8 | 71,524.1 | 62,862.8 | 49,410.006 | 41,340.922 | 39,726.441 | 17,626.54 | 17,626.54 | 11,270.968 | 8,125.915 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 14,576.6 | 15,850.1 | 19,189.7 | 19,125 | 20,866.3 | 24,980.5 | 4,005.2 | 17,114.3 | 17,875 | 19,897.1 | 17,919.3 | 16,479.2 | 16,085.5 | 11,908.18 | 10,495.669 | 8,986.303 | 4,025.084 | 4,025.084 | 2,799.1 | 2,366.841 |
Kortlopende schulden
| 71,798.8 | 59,842.3 | 53,540.3 | 45,495.6 | 36,406 | 30,977.3 | 30,251.1 | 27,819.7 | 26,082.6 | 27,914.8 | 25,314 | 23,788 | 20,059.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 47.4 | 35 | 30.9 | 28.7 | 28.4 | 27.6 | 24.1 | 172.2 | 1,628.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 47.4 | 15,985.5 | 15,176 | 12,215.8 | 12,908.7 | 14,159.6 | 33,843.5 | 1,668 | 564.3 | 81.6 | 108.5 | 101.1 | 157.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -363.1 | -7,675.4 | -16,587.6 | -16,520.4 | -18,241 | -24,050.8 | -3,138 | -1,946.8 | -6,665.5 | -5,200.8 | -6,608.4 | -3,431.4 | -4,657.7 | -3,336.727 | -3,388.376 | -132.211 | -240.011 | -240.011 | -1,233.615 | -1,319.511 |
Totaal kortlopende verplichtingen
| 100,683.7 | 99,887.6 | 90,539 | 79,469.7 | 72,834.7 | 71,074.7 | 68,991.1 | 61,941.7 | 57,359.9 | 62,589.8 | 54,652.7 | 53,416.1 | 47,730.4 | 20,479.633 | 17,602.962 | 17,840.395 | 7,810.157 | 7,810.157 | 4,364.585 | 3,414.171 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 0.5 | 0.7 | 0 | 588.2 | 2,320.5 | 3,713.3 | 5,510.7 | 5,804.3 | 6,208.3 | 5,412.3 | 3,769.7 | 2,768.4 | 879.3 | 16,606.702 | 13,023.937 | 12,204.684 | 6,876.787 | 6,876.787 | 4,451.538 | 3,542.926 |
Uitgestelde opbrengsten niet-vlottend
| -1,139.4 | -1,169.5 | 0 | -408.2 | 1,026.8 | 0 | 0 | 0 | 107.2 | 99.8 | 92.2 | 87.3 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,139.4 | 1,169.5 | 1,186 | 1,425.9 | 1,533.3 | 584.3 | 1,207 | 1,064.1 | 1,646.4 | 1,919.2 | 2,075 | 2,050.2 | 1,945.2 | 1,381.554 | 883.82 | 578.767 | 180.847 | 180.847 | 122.661 | 104.844 |
Overige niet-vlottende verplichtingen
| 1,119.8 | 821.4 | -555.7 | -588.2 | -2,320.5 | 145.5 | 102.6 | 121.4 | 59 | 82 | 91.7 | 96.3 | 99.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,120.3 | 822.1 | 630.3 | 1,017.7 | 2,560.1 | 4,443.1 | 6,820.3 | 6,989.8 | 8,020.9 | 7,513.3 | 6,028.6 | 5,002.2 | 3,002.6 | 17,988.256 | 13,907.757 | 12,783.451 | 7,057.634 | 7,057.634 | 4,574.199 | 3,647.77 |
Totaal passiva
| 101,804 | 100,709.7 | 91,169.3 | 80,487.4 | 75,394.8 | 75,517.8 | 75,811.4 | 68,931.5 | 65,380.8 | 70,103.1 | 60,681.3 | 58,418.3 | 50,733 | 38,467.889 | 31,510.719 | 30,623.846 | 14,867.791 | 14,867.791 | 8,938.784 | 7,061.941 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 2,140.2 | 0 | 0 | 0 | 9,497.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 114.7 | 114.7 | 114.7 | 114.7 | 114.7 | 114.7 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.331 | 99.331 | 99.331 | 86.131 | 86.131 | 86.131 | 73.281 |
Ingehouden winsten
| -11,452.9 | -10,712.3 | -5,938.7 | -595 | 4,101.9 | 7,419.4 | 8,423.4 | 7,626.5 | 6,498.5 | 6,187.3 | 5,865.5 | 5,485.8 | 5,070.8 | 4,499.308 | 3,528.3 | 2,522.208 | 0 | 1,192.069 | 795.199 | 455.139 |
Overige gereserveerde algehele resultaten
| 2,204.9 | 4,406.8 | 4,119.9 | 3,950.1 | -8,029.3 | -6,959 | -5,648.1 | -3,930.6 | -11,003 | -9,831.8 | -8,094.2 | -6,567.4 | -5,176.2 | -3,781.537 | -2,852.942 | -2,068.594 | -913.876 | -913.876 | -682.34 | -561.146 |
Overige totale aandeelhoudersvermogen
| 9,312.7 | 9,198 | 9,198 | 9,198 | 11,981.9 | 19,884.2 | 13,430.2 | 11,529.1 | 20,284.6 | 18,362.1 | 16,468.7 | 13,989.7 | 12,077.1 | 10,061.818 | 9,005.828 | 8,535.421 | 3,586.494 | 2,394.425 | 2,133.194 | 1,096.7 |
Totaal eigen vermogen van aandeelhouders
| 2,319.6 | 3,007.2 | 7,493.9 | 12,667.8 | 17,666.7 | 20,459.3 | 16,304.8 | 15,324.3 | 15,879.4 | 14,816.9 | 14,339.3 | 13,007.4 | 12,071 | 10,878.92 | 9,780.517 | 9,088.366 | 2,758.749 | 2,758.749 | 2,332.184 | 1,063.974 |
Totaal eigen vermogen
| 2,333.2 | 3,020.8 | 7,510.3 | 12,673.4 | 17,621.6 | 20,419.8 | 16,269.4 | 15,294.3 | 15,967.2 | 14,878.3 | 14,443.5 | 13,105.8 | 12,129.8 | 10,942.117 | 9,830.203 | 9,102.595 | 2,758.749 | 2,758.749 | 2,332.184 | 1,063.974 |
Totaal passiva en aandeelhoudersvermogen
| 104,137.2 | 103,730.5 | 98,679.6 | 93,160.8 | 93,016.4 | 95,937.6 | 92,080.8 | 84,225.8 | 81,348 | 84,981.4 | 75,124.8 | 71,524.1 | 62,862.8 | 49,410.006 | 41,340.922 | 39,726.441 | 17,626.54 | 17,626.54 | 11,270.968 | 8,125.915 |