SML Isuzu Limited
NSE:SMLISUZU.NS
1776.75 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 486.9 | 34.9 | 106.733 | 188.255 | 338.332 | 274.525 | 199.55 | 76.384 | 361.369 | 877.5 | 411.015 | 750.022 | 879.59 | 410.154 | 320.489 | 70.089 | 91.428 | 227.281 | 190.341 | 160.073 |
Kortetermijnbeleggingen
| 152 | 29.2 | 13.787 | 126.671 | 4.243 | 2.1 | 1.16 | 4.804 | 269.16 | 0 | 0 | 0 | 0 | 370.208 | 337.783 | 303.254 | 248.854 | 265.496 | 270.472 | 166.312 |
Liquide middelen en kortetermijnbeleggingen
| 486.9 | 64.1 | 120.52 | 314.926 | 342.575 | 276.625 | 200.71 | 76.384 | 361.369 | 877.5 | 411.015 | 750.022 | 879.59 | 780.362 | 658.272 | 373.343 | 340.282 | 492.777 | 460.813 | 326.385 |
Nettovorderingen
| 1,696.4 | 762 | 877.122 | 721.235 | 796.183 | 2,053.467 | 1,724.139 | 1,472.249 | 1,158.199 | 1,122.225 | 944.744 | 1,776.96 | 1,210.246 | 1,165.064 | 1,365.599 | 1,463.332 | 1,856.006 | 1,915.479 | 2,534.201 | 1,641.115 |
Voorraad
| 5,797.3 | 4,218.9 | 2,959.921 | 2,600.644 | 2,689.096 | 4,237.527 | 3,637.821 | 2,945.824 | 3,385.294 | 2,858.605 | 2,433.466 | 2,306.465 | 2,263.916 | 2,101.588 | 1,600.001 | 1,492.919 | 1,234.98 | 873.303 | 911.446 | 885.551 |
Overige vlottende activa
| 265.5 | 336.6 | 247.3 | 0.014 | 0.014 | 0.014 | 0.014 | 6.121 | 23.24 | 49.494 | 9.087 | 105.435 | 305.936 | 30.827 | 16.285 | 18.917 | 45.795 | 71.664 | 60.103 | 34.28 |
Totaal vlottende activa
| 8,246.1 | 5,381.6 | 4,204.863 | 3,636.819 | 3,827.868 | 6,567.633 | 5,562.684 | 4,500.578 | 4,928.102 | 4,907.824 | 3,798.312 | 4,938.882 | 4,659.688 | 4,077.841 | 3,640.157 | 3,348.511 | 3,477.063 | 3,353.223 | 3,966.563 | 2,887.331 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 2,747.8 | 2,821.8 | 3,053.64 | 3,304.732 | 3,598.725 | 3,780.474 | 3,875.115 | 2,839.504 | 2,042.819 | 1,567.641 | 1,439.098 | 1,411.591 | 1,341.067 | 1,326.216 | 1,223.526 | 1,251.213 | 996.656 | 456.172 | 226.042 | 196.705 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 763.1 | 848.9 | 611.056 | 633.396 | 712.098 | 311.414 | 199.844 | 68.72 | 71.05 | 77.193 | 80.354 | 81.521 | 92.795 | 27.313 | 27.313 | 27.313 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 763.1 | 848.9 | 611.056 | 633.396 | 712.098 | 311.414 | 199.844 | 68.72 | 71.05 | 77.193 | 80.354 | 81.521 | 92.795 | 27.313 | 27.313 | 27.313 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 49.6 | 28.26 | 10.689 | 31.065 | 77.729 | 83.635 | 32.966 | 17.224 | 3.259 | 0 | 0 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 190.8 | 175 | 150.557 | 150.557 | 151.75 | 463.425 | 336.677 | 207.29 | 181.811 | 0 | 0 | -0.186 | 0 | 0 | 0 | 27.996 | 16.496 | 4.746 | 0 | 0 |
Overige niet-vlottende activa
| 127.8 | 110.04 | 127.447 | 205.793 | 218.091 | -256.234 | -140.675 | 193.056 | 39.827 | 198.19 | 188.326 | 156.753 | 126.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 3,879.1 | 3,984 | 3,953.389 | 4,325.543 | 4,758.393 | 4,382.714 | 4,303.927 | 3,325.794 | 2,338.766 | 1,843.024 | 1,707.778 | 1,649.865 | 1,560.45 | 1,353.529 | 1,250.839 | 1,306.522 | 1,013.152 | 460.918 | 226.042 | 196.705 |
Totaal activa
| 12,125.2 | 9,365.6 | 8,158.252 | 7,962.362 | 8,586.261 | 10,950.347 | 9,866.611 | 7,826.372 | 7,266.868 | 6,750.848 | 5,506.09 | 6,588.747 | 6,220.138 | 5,431.37 | 4,890.996 | 4,655.033 | 4,490.215 | 3,814.141 | 4,192.605 | 3,084.036 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 3,318.8 | 2,916 | 2,447.48 | 1,829.358 | 1,670.922 | 2,723.038 | 2,118.23 | 1,907.114 | 1,719.257 | 2,003.448 | 1,641.391 | 1,116.181 | 1,634.141 | 346.996 | 1,467.078 | 962.083 | 1,220.061 | 1,249.989 | 1,520.583 | 1,485.96 |
Kortlopende schulden
| 3,778.5 | 2,439.3 | 2,831.42 | 2,075.662 | 817.396 | 1,422.134 | 700 | 51.129 | 550 | 222.943 | 0 | 1,620.933 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 1.5 | 1.5 | 3.5 | 7.3 | 7.263 | 33.596 | 33.596 | 33.762 | 170.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1.5 | 305.9 | 215.058 | 506.54 | 707.459 | 1,038.586 | 1,102.009 | 241.373 | 390.842 | 392.204 | 0 | 360.29 | 316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,096.7 | 1,188.4 | 439.9 | 4.355 | 5.447 | 7.196 | 156.73 | 600.13 | 554.906 | 523.786 | 612.896 | 413.25 | 399.135 | 2,026.394 | 618.572 | 524.803 | 908.662 | 709.679 | 871.611 | 790.239 |
Totaal kortlopende verplichtingen
| 8,195.5 | 6,849.6 | 5,933.858 | 4,415.915 | 3,201.224 | 5,190.954 | 4,076.969 | 2,799.746 | 3,215.005 | 3,142.381 | 2,254.287 | 3,510.654 | 3,349.276 | 2,373.39 | 2,085.65 | 1,486.886 | 2,128.723 | 1,959.668 | 2,392.194 | 2,276.199 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 403.5 | 205.8 | 146.245 | 538.161 | 1,032.379 | 1,042.37 | 1,184.893 | 335.258 | 0 | 0 | 0 | 0 | 0 | 850 | 846.337 | 2,202.869 | 1,425.687 | 1,097.876 | 1,134.8 | 236.282 |
Uitgestelde opbrengsten niet-vlottend
| 18.489 | 16.604 | 9.995 | 7.985 | 13.477 | 7.341 | 24.505 | 491.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 346.42 | 497.496 | 443.304 | 331.694 | 367.849 | 13.883 | 27.759 | 55.733 | 56.011 | 25.657 | 96.415 | 105.221 | 101.235 | 80.104 | 61.704 | 0 | 0 | 0 | 2.429 | 10.429 |
Overige niet-vlottende verplichtingen
| 305.391 | 16.6 | 10 | 112.925 | 122.65 | 559.907 | 571.928 | 118.862 | 594.541 | 553.793 | 391.259 | 331.96 | 357.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,073.8 | 736.5 | 609.544 | 990.765 | 1,536.355 | 1,623.501 | 1,809.085 | 1,001.449 | 650.552 | 579.45 | 487.674 | 437.181 | 458.83 | 930.104 | 908.041 | 2,202.869 | 1,425.687 | 1,097.876 | 1,137.229 | 246.711 |
Totaal passiva
| 9,269.3 | 7,586.1 | 6,543.402 | 5,406.68 | 4,737.579 | 6,814.455 | 5,886.054 | 3,801.195 | 3,865.557 | 3,721.831 | 2,741.961 | 3,947.835 | 3,808.106 | 3,303.494 | 2,993.691 | 3,689.755 | 3,554.41 | 3,057.544 | 3,529.423 | 2,522.91 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 6,029.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 144.8 | 144.8 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 144.788 | 104.938 | 104.938 | 104.938 | 104.938 | 104.938 |
Ingehouden winsten
| 945.561 | -130.86 | -300.976 | 647.318 | 1,953.817 | 2,234.106 | 2,090.26 | 2,147.15 | 1,581.864 | 1,260.734 | 1,032.785 | 926.969 | 734.522 | 1,983.088 | 1,752.517 | 860.34 | 830.867 | 651.659 | 558.244 | 456.188 |
Overige gereserveerde algehele resultaten
| 2,711.1 | 1,020.251 | 1,025.75 | 1,018.288 | -1,160.809 | -821.847 | 1,000.221 | 994.752 | 927.871 | 1.571 | 1.571 | 1.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -945.561 | 745.309 | 745.288 | 745.288 | -3,118.785 | 2,578.845 | 745.288 | 738.487 | 746.788 | 1,621.924 | 1,584.985 | 1,567.584 | 1,532.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 2,855.9 | 1,779.5 | 1,614.85 | 2,555.682 | 3,848.682 | 4,135.892 | 3,980.557 | 4,025.177 | 3,401.311 | 3,029.017 | 2,764.129 | 2,640.912 | 2,412.032 | 2,127.876 | 1,897.305 | 965.278 | 935.805 | 756.597 | 663.182 | 561.126 |
Totaal eigen vermogen
| 2,855.9 | 1,779.5 | 1,614.85 | 2,555.682 | 3,848.682 | 4,135.892 | 3,980.557 | 4,025.177 | 3,401.311 | 3,029.017 | 2,764.129 | 2,640.912 | 2,412.032 | 2,127.876 | 1,897.305 | 965.278 | 935.805 | 756.597 | 663.182 | 561.126 |
Totaal passiva en aandeelhoudersvermogen
| 12,125.2 | 9,365.6 | 8,158.252 | 7,962.362 | 8,586.261 | 10,950.347 | 9,866.611 | 7,826.372 | 7,266.868 | 6,750.848 | 5,506.09 | 6,588.747 | 6,220.138 | 5,431.37 | 4,890.996 | 4,655.033 | 4,490.215 | 3,814.141 | 4,192.605 | 3,084.036 |