Thermax Limited
NSE:THERMAX.NS
5111.7 (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
| 9,753.2 | 4,528.2 | 2,945.2 | 4,613.1 | 2,540.4 | 3,082.3 | 2,463.5 | 1,730.1 | 2,456.8 | 3,486.8 | 4,501.1 | 3,204.4 | 6,982.5 | 7,496.2 | 6,702.1 | 3,696.1 | 580.2 | 972.4 | 547.4 | 280.5 |
Kortetermijnbeleggingen
| 13,634.6 | 25,992.7 | 14,439 | 16,182.7 | 10,421.5 | 8,349.1 | 12,639.1 | 8,470.3 | 10,549.5 | 8,216.6 | 7,078.6 | 4,429.6 | 2,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 23,387.8 | 30,520.9 | 17,384.2 | 20,795.8 | 12,961.9 | 11,431.4 | 15,102.6 | 10,200.4 | 13,006.3 | 11,703.4 | 11,579.7 | 7,634 | 9,377.5 | 7,496.2 | 6,702.1 | 3,696.1 | 580.2 | 972.4 | 547.4 | 280.5 |
Nettovorderingen
| 21,403.7 | 17,964.4 | 22,650 | 19,698.9 | 22,167 | 30,731.4 | 21,994.3 | 18,753 | 24,886.3 | 19,510.3 | 17,717 | 17,163.8 | 13,706.8 | 14,268.4 | 11,265.9 | 7,942.3 | 7,493.6 | 6,016 | 3,312.4 | 3,367.1 |
Voorraad
| 7,649 | 7,556.3 | 7,270.1 | 4,047.4 | 4,545.6 | 5,086.2 | 3,666.2 | 2,832.5 | 3,435.2 | 3,412.7 | 4,157.7 | 3,239.5 | 3,666.1 | 3,656.7 | 5,744.3 | 5,267.2 | 2,793.1 | 3,025.5 | 1,831.9 | 1,619.9 |
Overige vlottende activa
| 12,040.3 | 4,760 | 73.6 | 122.5 | 98.3 | 122.2 | 252.5 | 1,187.7 | 754.1 | 5,815.5 | 7,800.2 | 4,830.1 | 7,313 | 4,547.1 | 593.7 | 410.3 | 324.4 | 221.3 | 217.6 | 95.1 |
Totaal vlottende activa
| 64,480.8 | 60,801.6 | 47,377.9 | 44,664.6 | 39,772.8 | 47,371.2 | 41,015.6 | 32,973.6 | 42,081.9 | 40,441.9 | 41,254.6 | 32,867.4 | 34,063.4 | 29,968.4 | 24,306 | 17,315.9 | 11,191.3 | 10,235.2 | 5,909.3 | 5,362.6 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 23,938.4 | 16,497.2 | 11,985.1 | 12,311.5 | 12,800.2 | 12,951 | 9,240.9 | 8,066.4 | 12,974.4 | 13,212.2 | 13,881.5 | 12,152.6 | 9,087.9 | 6,606.3 | 5,288.9 | 4,889.8 | 3,441.7 | 1,769.1 | 1,418.9 | 1,330.7 |
Goodwill
| 30.3 | 30.3 | 30.3 | 30.3 | 353.1 | 330.7 | 1,221.6 | 1,057.5 | 1,073 | 1,022.6 | 1,334.3 | 1,184.4 | 0 | 1,156.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 340.4 | 291.9 | 375.2 | 320.2 | 236.5 | 238.1 | 298 | 396.5 | 739.2 | 506.7 | 579.3 | 564.4 | 1,818.7 | 444.5 | 194.9 | 198 | 43.4 | 20.2 | 20 | 6.9 |
Goodwill en immateriële activa
| 370.7 | 322.2 | 405.5 | 350.5 | 589.6 | 568.8 | 1,519.6 | 1,454 | 1,812.2 | 1,529.3 | 1,913.6 | 1,748.8 | 1,818.7 | 1,601.4 | 194.9 | 198 | 43.4 | 20.2 | 20 | 6.9 |
Langetermijnbeleggingen
| 7,914.8 | -23,003.5 | -10,756.2 | -14,137.1 | -9,431.7 | -7,665.8 | -10,118 | -6,217.7 | -9,527.9 | -7,976.3 | -7,077.1 | -4,312.8 | 0 | 0 | 3,703.3 | 1,443.2 | 5,601.3 | 5,741.2 | 0 | 0 |
Belastingvorderingen
| 1,085.5 | 1,086.2 | 1,302.1 | 1,610.4 | 1,553.6 | 2,219.2 | 1,081.8 | 1,153.4 | 472.4 | 103.9 | 9,287.6 | 7,102.4 | 0 | 289.3 | 296.6 | 206.8 | 178.9 | 133.1 | 104 | 115.3 |
Overige niet-vlottende activa
| 3,739.9 | 32,682.4 | 24,296.7 | 20,268.8 | 14,274.4 | 12,555 | 16,710.4 | 13,175 | 14,546.1 | 10,972.1 | 160.9 | 92 | 1,758.9 | 2,414.7 | 0.4 | 0.5 | 39.5 | 1.4 | 3,969.7 | 3,184.3 |
Totaal niet-vlottende activa
| 37,049.3 | 27,584.5 | 27,233.2 | 20,404.1 | 19,786.1 | 20,628.2 | 18,434.7 | 17,631.1 | 20,277.2 | 17,841.2 | 18,166.5 | 16,783 | 12,665.5 | 10,911.7 | 9,484.1 | 6,738.3 | 9,304.8 | 7,665 | 5,512.6 | 4,637.2 |
Totaal activa
| 101,530.1 | 88,386.1 | 74,611.1 | 65,068.7 | 59,558.9 | 67,999.4 | 59,450.3 | 50,604.7 | 62,359.1 | 58,283.1 | 59,421.1 | 49,650.4 | 46,728.9 | 40,880.1 | 33,790.1 | 24,054.2 | 20,496.1 | 17,900.2 | 11,421.9 | 9,999.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 15,328.9 | 14,978.6 | 14,597.6 | 11,380.1 | 9,602.5 | 13,706.5 | 10,386 | 10,041.9 | 9,814.8 | 9,492.2 | 9,318.9 | 9,723 | 9,689.6 | 9,537.2 | 7,965.7 | 4,378.7 | 4,636.8 | 3,265.9 | 1,766 | 2,126.5 |
Kortlopende schulden
| 4,715.4 | 3,932.7 | 2,997.3 | 3,004.5 | 2,014.3 | 2,051.9 | 1,807.1 | 897.1 | 6,850.6 | 1,222.4 | 2,447.4 | 399.1 | 1,827.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 410.5 | 244.4 | 233.9 | 251.1 | 113.4 | 128.5 | 129.5 | 171.7 | 527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 410.5 | 3,732 | 3,369 | 3,260.1 | 16,251.7 | 20,459.6 | 18,190.3 | 12,335.2 | 19,484.5 | 13,666 | 12,479.5 | 10,409.2 | 2,719.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 11,059.3 | 6,225.6 | 1,785.3 | 1,430.6 | -9,716 | -13,514.9 | -10,111.5 | -9,835.5 | -10,077.8 | -3,512 | -3,571.1 | -5,162.8 | 3,652.5 | 6,069.5 | 6,462.7 | 4,965.5 | 3,314.5 | 5,246 | 3,029.7 | 934.3 |
Totaal kortlopende verplichtingen
| 47,253.5 | 44,091.9 | 37,580.7 | 30,706.5 | 27,868.4 | 36,538.1 | 30,787.4 | 23,652.3 | 36,413.9 | 30,360.8 | 29,993.6 | 25,091.5 | 27,578.9 | 25,143.9 | 22,394.1 | 13,722.9 | 12,588.1 | 11,777.8 | 6,561.7 | 5,187.3 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 7,894.8 | 4,372.6 | 794.5 | 381.1 | 430.7 | 350.7 | 530.1 | 460.2 | 336 | 4,942.4 | 5,166.5 | 3,832.2 | 876 | 1,479.4 | 79.6 | 40.8 | 0 | 21.7 | 70 | 67.1 |
Uitgestelde opbrengsten niet-vlottend
| 164.1 | 86.1 | 306.8 | 628.4 | 247.9 | 359.5 | 454.2 | 318.1 | 421.8 | 418.2 | 1,559.8 | 417.6 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 122.8 | 29.1 | 30.9 | 70.1 | 44.1 | 99 | 164.7 | 160.1 | 155 | 0 | 317.8 | 383 | 377.7 | 587.7 | 440.5 | 366.6 | 312.9 | 201.2 | 196.2 | 183.9 |
Overige niet-vlottende verplichtingen
| 1,696.9 | 1,104.2 | 973.3 | 768.7 | 688.8 | 509.2 | 366.5 | 623.9 | 483.6 | 317.5 | 603.9 | 136.6 | 484.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 9,878.6 | 5,592 | 2,105.5 | 1,848.3 | 1,411.5 | 1,318.4 | 1,515.5 | 1,562.3 | 1,396.4 | 5,678.1 | 7,648 | 4,769.4 | 1,740.3 | 2,067.1 | 520.1 | 407.4 | 312.9 | 222.9 | 266.2 | 251 |
Totaal passiva
| 57,132.1 | 49,683.9 | 39,686.2 | 32,554.8 | 29,279.9 | 37,856.5 | 32,302.9 | 25,214.6 | 37,810.3 | 36,038.9 | 37,641.6 | 29,860.9 | 29,319.2 | 27,211 | 22,914.2 | 14,130.3 | 12,901 | 12,000.7 | 6,827.9 | 5,438.3 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 714.9 |
Ingehouden winsten
| 37,106.4 | 31,440.9 | 27,793.2 | 25,422.2 | 23,314.2 | 23,310.8 | 20,872.6 | 19,336.7 | 17,985.1 | 19,570.3 | 18,496.7 | 16,874 | 10,889.2 | 8,253.8 | 6,093.4 | 5,492.1 | 3,590.2 | 2,117 | 980.4 | 555.2 |
Overige gereserveerde algehele resultaten
| 44,172.8 | 6,467 | 6,333.7 | 6,293.7 | -7,072.9 | -6,811.8 | -6,220.6 | -5,568.2 | -5,992.3 | -5,054 | -4,206.2 | -3,518.4 | -3,008.9 | -2,544.4 | -1,854.2 | -1,583.1 | -1,375.2 | -1,214.2 | -1,121.8 | -1,070 |
Overige totale aandeelhoudersvermogen
| -37,106.4 | 547.6 | 572.8 | 572.8 | 13,812.5 | 13,418.7 | 12,270.2 | 11,382.5 | 11,319.6 | 6,709.5 | 5,854.2 | 5,092.9 | 8,174.7 | 7,201.7 | 6,304.6 | 5,776.6 | 5,141.8 | 4,758.4 | 4,497.1 | 4,364.5 |
Totaal eigen vermogen van aandeelhouders
| 44,398 | 38,680.7 | 34,924.9 | 32,513.9 | 30,279 | 30,142.9 | 27,147.4 | 25,376.2 | 23,550.7 | 21,464.1 | 20,383 | 18,686.8 | 16,293.3 | 13,149.4 | 10,782.1 | 9,923.9 | 7,595.1 | 5,899.5 | 4,594 | 4,564.6 |
Totaal eigen vermogen
| 44,398 | 38,702.2 | 34,924.9 | 32,513.9 | 30,279 | 30,142.9 | 27,147.4 | 25,390.1 | 24,548.8 | 22,244.2 | 21,779.5 | 19,789.5 | 17,409.7 | 13,669.1 | 10,875.9 | 9,923.9 | 7,595.1 | 5,899.5 | 4,594 | 4,561.5 |
Totaal passiva en aandeelhoudersvermogen
| 101,530.1 | 88,386.1 | 74,611.1 | 65,068.7 | 59,558.9 | 67,999.4 | 59,450.3 | 50,604.7 | 62,359.1 | 58,283.1 | 59,421.1 | 49,650.4 | 46,728.9 | 40,880.1 | 33,790.1 | 24,054.2 | 20,496.1 | 17,900.2 | 11,421.9 | 9,999.8 |