UltraTech Cement Limited
NSE:ULTRACEMCO.NS
11043.3 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7,832.1 | 3,703.7 | 1,205.4 | 1,772.1 | 1,465.3 | 4,372.4 | 771.9 | 588.1 | 22,655 | 3,868 | 3,436.7 | 1,808.9 | 2,129 | 1,901 | 1,116.9 | 1,046.8 | 1,143 | 1,001.1 | 683.9 | 601.6 |
Kortetermijnbeleggingen
| 54,848 | 80,496.4 | 55,008.4 | 129,980.6 | 45,045.7 | 18,874.8 | 40,889.9 | 55,973.3 | 20,276.1 | 25,229.8 | 37,293.4 | 31,269.5 | 26,409.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 62,680.1 | 84,200.1 | 56,213.8 | 131,752.7 | 46,511 | 23,247.2 | 41,661.8 | 56,561.4 | 42,931.1 | 29,097.8 | 40,730.1 | 33,078.4 | 28,538.4 | 1,901 | 1,116.9 | 1,046.8 | 1,143 | 1,001.1 | 683.9 | 601.6 |
Nettovorderingen
| 42,870.7 | 38,747.6 | 46,518.5 | 43,122.8 | 51,804.3 | 58,812.3 | 35,599.3 | 48,607.1 | 21,805.8 | 16,588.2 | 16,320.6 | 13,762.9 | 10,889 | 8,260.6 | 2,099.6 | 1,888.8 | 2,026.3 | 1,738.9 | 1,620.5 | 1,745.2 |
Voorraad
| 83,297.4 | 66,118.3 | 55,955.8 | 40,179.7 | 41,483.1 | 35,851.1 | 32,675.9 | 24,006.4 | 26,154.1 | 29,491.2 | 25,803.5 | 25,406.7 | 21,979.6 | 20,935.1 | 8,269.8 | 7,055.5 | 6,196.5 | 4,411.9 | 3,867.9 | 3,334.8 |
Overige vlottende activa
| 42,586.5 | 18,182.8 | 16,111.3 | 15,481.7 | -482.6 | -359 | 4,747.6 | 4,071.2 | 30,660.5 | 29,385.6 | 28,488 | 24,342.7 | 11,047.1 | 10,262.5 | 3,648.2 | 3,909.1 | 3,829.7 | 2,542.6 | 1,588.4 | 1,525.5 |
Totaal vlottende activa
| 231,434.7 | 207,248.8 | 174,799.4 | 230,536.9 | 139,315.8 | 117,551.6 | 114,684.6 | 133,246.1 | 99,745.7 | 87,974.6 | 95,021.6 | 82,827.8 | 72,454.1 | 41,359.2 | 15,134.5 | 13,900.2 | 13,195.5 | 9,694.5 | 7,760.7 | 7,207.1 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 578,251.3 | 517,055.5 | 537,513.4 | 506,132.8 | 514,017.9 | 441,932.6 | 399,739 | 255,517.5 | 254,846.3 | 245,052.9 | 192,806 | 178,902.4 | 146,689 | 134,944.8 | 52,129.3 | 53,337.5 | 48,011.4 | 32,338.4 | 27,004.6 | 27,004.2 |
Goodwill
| 63,454.9 | 63,292.6 | 62,502.1 | 62,198.5 | 62,524.9 | 28,471 | 10,363 | 10,851.1 | 11,062.4 | 10,531.1 | 9,665.3 | 7,336.6 | 5,443.7 | 4,713.2 | 63.5 | 64 | 77.5 | 91 | 104.5 | 1,529.8 |
Immateriële activa
| 55,181.7 | 55,845.8 | 2,706.9 | 2,651.6 | 2,477 | 2,175.7 | 2,163.1 | 1,889.1 | 314.8 | 344.6 | 304.6 | 270.1 | 409.5 | 107.3 | 55.5 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 118,636.6 | 119,138.4 | 65,209 | 64,850.1 | 65,001.9 | 30,646.7 | 12,526.1 | 12,740.2 | 11,377.2 | 10,875.7 | 9,969.9 | 7,606.7 | 5,853.2 | 4,820.5 | 119 | 64 | 77.5 | 91 | 104.5 | 1,529.8 |
Langetermijnbeleggingen
| 42,296.9 | -47,081.8 | -45,917.2 | -117,108.7 | -34,386.9 | -4,826.4 | -25,912.1 | -43,178.3 | 3,423.9 | -5,459.4 | -25,968.3 | -15,453.6 | -17,344.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 49 | 65.6 | 163.5 | 71.6 | 59.8 | 120.6 | 94.3 | 97.9 | 102 | 96.4 | 92.9 | 83.8 | 75 | 35.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 37,351.6 | 117,443.1 | 106,509.8 | 177,352.4 | 109,362.8 | 59,931.5 | 70,444.8 | 63,763.1 | 38,174.1 | 42,090.3 | 50,005.8 | 41,931.1 | 41,290.5 | 35,138.6 | 16,366.8 | 10,094.9 | 1,466.6 | 4,592.1 | 1,481.5 | 0 |
Totaal niet-vlottende activa
| 776,585.4 | 706,620.8 | 663,478.5 | 631,298.2 | 654,055.5 | 527,805 | 456,892.1 | 288,940.4 | 307,923.5 | 292,655.9 | 226,906.3 | 213,070.4 | 176,563.4 | 174,939.3 | 68,615.1 | 63,496.4 | 49,555.5 | 37,021.5 | 28,590.6 | 28,534 |
Totaal activa
| 1,008,020.1 | 913,869.6 | 838,277.9 | 861,835.1 | 793,371.3 | 645,356.6 | 571,576.7 | 422,186.5 | 407,669.2 | 380,630.5 | 321,927.9 | 295,898.2 | 249,017.5 | 216,298.5 | 83,749.6 | 77,396.6 | 62,751 | 46,716 | 36,351.3 | 35,741.1 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 84,783.3 | 72,093 | 58,628.3 | 46,992.8 | 35,014.3 | 28,455.5 | 25,040.5 | 18,572.7 | 17,492.3 | 29,124 | 25,870.1 | 23,378.5 | 22,043.4 | 18,079.7 | 6,830.9 | 7,296.3 | 7,770.5 | 4,643.7 | 3,182.8 | 2,480.2 |
Kortlopende schulden
| 51,530.6 | 46,906.8 | 40,175 | 60,517.9 | 46,334.8 | 32,671.9 | 36,167.5 | 21,036.5 | 53,075.5 | 48,364.8 | 13,111 | 21,732.1 | 7,027.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 19,834.7 | 13,664.2 | 5,272.9 | 7,117.4 | 6,011.4 | 4,564.9 | 4,436.7 | 5,626.9 | 4,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 19,834.7 | 63,544.1 | 48,490.7 | 43,932.8 | 39,584 | 36,627.6 | 26,170.6 | 12,178.6 | 10,794.2 | 12,839.7 | 9,457.7 | 10,396.8 | 7,091.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 112,911 | 51,774 | 54,257.9 | 52,034.1 | 40,484.4 | 30,815.6 | 26,010.5 | 31,504.2 | 33,912.7 | 19,874.3 | 16,886.8 | 15,163.6 | 16,899.9 | 18,352.2 | 6,221.8 | 5,215.2 | 5,038.5 | 2,930 | 2,411.9 | 2,286.5 |
Totaal kortlopende verplichtingen
| 269,059.6 | 234,317.9 | 201,551.9 | 203,477.6 | 161,417.5 | 128,570.6 | 113,389.1 | 83,292 | 115,274.7 | 110,202.8 | 65,325.6 | 70,671 | 53,061.8 | 36,431.9 | 13,052.7 | 12,511.5 | 12,809 | 7,573.7 | 5,594.7 | 4,766.7 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 53,077.8 | 63,670.6 | 62,812 | 146,675 | 184,233.7 | 195,511.6 | 158,634.7 | 63,708.4 | 47,195.3 | 49,926.6 | 60,207.6 | 51,690.6 | 48,433.1 | 55,408.8 | 16,070.7 | 21,428.7 | 17,405 | 15,786.3 | 14,519.9 | 15,379.7 |
Uitgestelde opbrengsten niet-vlottend
| 9,421.1 | 36.7 | 38.3 | 40 | 41.7 | 43.3 | 45 | 46.7 | 0 | 0 | 0 | 0 | 1,209.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 64,477.8 | 62,601.1 | 60,332.4 | 60,406.8 | 49,119.9 | 35,538.9 | 31,827 | 27,823.7 | 32,317.4 | 27,955.1 | 22,996.5 | 19,095.5 | 17,410.9 | 17,335.4 | 8,355.5 | 7,275.6 | 5,453.8 | 5,620.9 | 5,775.5 | 5,817.1 |
Overige niet-vlottende verplichtingen
| 9,149.6 | 10,554.2 | 9,221.2 | 9,431.7 | 7,328.5 | 1,681.3 | 3,709.1 | 3,302.4 | 2,143.6 | 1,952.3 | 1,412.8 | 1,364 | 35.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 136,126.3 | 136,862.6 | 132,403.9 | 216,553.5 | 240,723.8 | 232,775.1 | 194,215.8 | 94,881.2 | 81,656.3 | 79,834 | 84,616.9 | 72,150.1 | 67,088.9 | 72,744.2 | 24,426.2 | 28,704.3 | 22,858.8 | 21,407.2 | 20,295.4 | 21,196.8 |
Totaal passiva
| 405,185.9 | 371,180.5 | 333,955.8 | 420,031.1 | 402,141.3 | 361,345.7 | 307,604.9 | 178,173.2 | 196,931 | 190,036.8 | 149,942.5 | 142,821.1 | 120,150.7 | 109,176.1 | 37,478.9 | 41,215.8 | 35,667.8 | 28,980.9 | 25,890.1 | 25,963.5 |
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
| 2,886.9 | 2,886.9 | 2,886.7 | 2,886.5 | 2,886.3 | 2,746.4 | 2,746.1 | 2,745.1 | 2,744.3 | 2,744 | 2,742.4 | 2,741.8 | 2,740.7 | 2,740.4 | 1,244.9 | 1,244.9 | 1,244.9 | 1,244.9 | 1,244 | 1,244 |
Ingehouden winsten
| 99,246 | 90,463 | 80,537.3 | 65,735.6 | 60,066.1 | 55,735 | 53,388.6 | 50,996.9 | 37,375.6 | 33,044.6 | 30,457.8 | 28,734.1 | 123,670.5 | 101,471.1 | 43,776 | 0 | 23,933.5 | 14,503 | 7,530.8 | 6,947.3 |
Overige gereserveerde algehele resultaten
| 0.1 | 397,619.7 | 367,700.6 | 319,203 | 274,458.8 | -61,955.2 | -42,335.3 | -25,316.8 | -126,469.5 | -114,544.6 | -96,639.9 | -86,049 | -76,374.6 | -67,334.4 | -31,417.6 | -27,754 | -24,794.8 | -22,741.6 | -20,744.6 | -18,793.6 |
Overige totale aandeelhoudersvermogen
| 500,141.8 | 52,275.8 | 53,228.1 | 53,921.7 | 53,743.6 | 287,363.2 | 250,012.2 | 215,491 | 296,933.3 | 269,167.8 | 235,258.7 | 206,869 | 78,207.6 | 69,588.9 | 32,592 | 62,622.4 | 26,642.2 | 24,675.8 | 22,383.5 | 20,339.1 |
Totaal eigen vermogen van aandeelhouders
| 602,274.8 | 543,245.4 | 504,352.7 | 441,746.8 | 391,154.8 | 283,889.4 | 263,811.6 | 243,916.2 | 210,583.7 | 190,411.8 | 171,819 | 152,295.9 | 128,244.2 | 106,466 | 46,195.3 | 36,113.3 | 27,025.8 | 17,682.1 | 10,413.7 | 9,736.8 |
Totaal eigen vermogen
| 602,834.2 | 542,689.1 | 504,322.1 | 441,804 | 391,230 | 284,010.9 | 263,971.8 | 244,013.3 | 210,738.2 | 190,593.7 | 171,985.4 | 153,077.1 | 128,866.8 | 107,122.4 | 46,270.7 | 36,180.8 | 27,083.2 | 17,735.1 | 10,461.2 | 9,777.6 |
Totaal passiva en aandeelhoudersvermogen
| 1,008,020.1 | 913,869.6 | 838,277.9 | 861,835.1 | 793,371.3 | 645,356.6 | 571,576.7 | 422,186.5 | 407,669.2 | 380,630.5 | 321,927.9 | 295,898.2 | 249,017.5 | 216,298.5 | 83,749.6 | 77,396.6 | 62,751 | 46,716 | 36,351.3 | 35,741.1 |