Chemplast Sanmar Limited
NSE:CHEMPLASTS.NS
475.2 (INR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 8,011.9 | 11,109.8 | 9,997.56 | 3,034.88 | 753.45 | 488.47 | 1,570.335 | 622.18 | 454.149 | 694.964 | 62.165 | 404.871 | 341.815 | 383.657 | 62.791 | 44.397 |
Short Term Investments
| 1,860 | 1,826.4 | 214.1 | 210 | 0 | 11,587.48 | 9,279.3 | 6,071.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 8,011.9 | 12,936.2 | 10,211.66 | 3,244.88 | 753.45 | 12,075.95 | 10,849.635 | 6,693.99 | 454.149 | 694.964 | 62.165 | 404.871 | 341.815 | 383.657 | 62.791 | 44.397 |
Net Receivables
| 1,900.5 | 1,426.4 | 4,857.12 | 1,628.11 | 1,287.67 | 954.44 | 888.555 | 1,098.208 | 1,378.962 | 1,189.29 | 2,759.938 | 3,148.373 | 2,637.248 | 1,912.429 | 1,506.335 | 1,184.115 |
Inventory
| 5,686.3 | 6,431 | 7,110.44 | 4,070.9 | 1,818.29 | 2,003.22 | 3,202.953 | 3,400.442 | 1,946.221 | 1,971.202 | 1,499.981 | 1,865.528 | 2,141.28 | 1,097.134 | 647.923 | 442.769 |
Other Current Assets
| 2,811.1 | 663 | 386.8 | 5,431.29 | 1,854.69 | 1,275.24 | 105.059 | 311.969 | 1,625.856 | 1,390.585 | 155.528 | 576.787 | 395.383 | 117.125 | 244.152 | 9.97 |
Total Current Assets
| 18,409.8 | 21,456.6 | 22,566.02 | 12,747.07 | 4,426.43 | 15,354.41 | 15,046.202 | 11,504.609 | 5,405.188 | 5,246.041 | 4,477.612 | 5,995.559 | 5,515.726 | 3,510.345 | 2,461.201 | 1,681.251 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 40,964.9 | 35,877.4 | 32,926.58 | 31,725.72 | 21,825.12 | 22,252.29 | 11,019.618 | 10,972.837 | 12,126.146 | 12,894.263 | 13,671.686 | 14,053.586 | 14,673.629 | 14,483.839 | 11,621.127 | 7,398.407 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 357.4 | 0.5 | 0.5 | 0.92 | 14,575.89 | -11,587.04 | 31.822 | 25.328 | 19.77 | 23.467 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 338.906 | 1,412.776 | 0 | 818.4 | 813.7 | 604.1 | 447.6 | 0 | 0 | 0 |
Other Non-Current Assets
| 570.9 | 1,033.2 | 517.03 | 387.22 | 247.96 | 11,995.97 | 209.334 | 220.012 | 1,020.219 | 193.895 | 218.989 | 745.763 | 551.498 | 67.065 | 66.6 | 59.767 |
Total Non-Current Assets
| 41,893.2 | 36,911.1 | 33,444.11 | 32,113.86 | 36,648.97 | 22,661.22 | 11,599.68 | 12,630.953 | 13,166.135 | 13,930.025 | 14,704.375 | 15,403.449 | 15,672.727 | 14,550.904 | 11,687.727 | 7,458.174 |
Total Assets
| 60,303 | 58,367.7 | 56,010.13 | 44,860.93 | 41,075.4 | 38,015.63 | 26,645.882 | 24,135.562 | 18,571.323 | 19,176.066 | 19,181.987 | 21,399.008 | 21,188.453 | 18,061.249 | 14,148.928 | 9,139.425 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 17,457.5 | 18,615.3 | 18,783.09 | 16,561.46 | 2,159.55 | 2,197.32 | 9,602.688 | 10,678.575 | 11,528.757 | 7,671.478 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4,442.5 | 818.2 | 711.88 | 881.87 | 842.06 | 2,153.74 | 3,537.929 | 1,949.951 | 1,613.536 | 4,508.431 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 184.9 | 208.8 | 843.55 | 434.28 | 251.22 | 482.2 | 296.268 | 222.357 | 0 | 86.498 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 184.9 | 2,288.9 | 2,855.91 | 2,384.67 | 1,153.35 | 1,533.83 | 179.206 | 124.699 | 0 | 149.855 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,750.5 | 621 | 184.62 | 154.16 | 122.89 | 1,035.65 | 2,974.526 | 3,120.621 | 798.84 | 892.481 | 12,992.489 | 8,555.807 | 6,574.49 | 2,415.08 | 1,477.318 | 1,309.004 |
Total Current Liabilities
| 24,835.4 | 22,343.4 | 22,535.5 | 19,982.16 | 4,277.85 | 6,920.54 | 16,294.349 | 15,873.846 | 13,941.133 | 13,222.245 | 12,992.489 | 8,555.807 | 6,574.49 | 2,415.08 | 1,477.318 | 1,309.004 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 11,021.4 | 9,373.9 | 8,102.9 | 20,386.49 | 12,232.86 | 581.53 | 1,698.29 | 2,320.402 | 1,722.594 | 3,124.094 | 4,687.336 | 10,409.714 | 11,949.586 | 12,444.911 | 8,474.822 | 4,900.245 |
Deferred Revenue Non-Current
| 11.2 | 541.7 | 126.48 | 132.29 | 538.59 | 596.74 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,514.9 | 7,166.8 | 7,414.54 | 7,198.54 | 4,845.26 | 4,867.34 | 2,154.625 | 2,133.895 | 0 | 0 | 0 | 0 | 0 | 135.7 | 465.1 | 470.3 |
Other Non-Current Liabilities
| 914.3 | 357.2 | 780.33 | 659.13 | 55.67 | 51.64 | 1,518.107 | 611.805 | 387.344 | 235.275 | 277.237 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 18,461.8 | 17,439.6 | 16,424.25 | 28,376.45 | 17,672.38 | 6,097.25 | 5,371.022 | 5,066.102 | 2,109.938 | 3,359.369 | 4,964.573 | 10,409.714 | 11,949.586 | 12,580.611 | 8,939.922 | 5,370.545 |
Total Liabilities
| 43,297.2 | 39,783 | 38,959.75 | 48,358.61 | 21,950.23 | 13,017.79 | 21,665.371 | 20,939.948 | 16,051.071 | 16,581.614 | 17,957.062 | 18,965.521 | 18,524.076 | 14,995.691 | 10,417.24 | 6,679.549 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 33,463.5 | 14,444.3 | 15,278.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 790.6 | 790.6 | 1,133.75 | 1,013.6 | 670.4 | 7,045.4 | 800 | 800 | 800 | 799.699 | 799.699 | 799.699 | 799.699 | 1,679.819 | 1,679.819 | 479.819 |
Retained Earnings
| 17,338.9 | 19,944.4 | 16,503.65 | 9,500.05 | 3,694.62 | 4,293.23 | 2,313.351 | 527.086 | -1,167.756 | -1,319.925 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 343.2 | -14,878.8 | -14,444.3 | -15,278.04 | 13,331.19 | 18,653.85 | 578.868 | 578.868 | 1,621.295 | 602.185 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,466.9 | -20,735 | -587.02 | -14,011.33 | 1,428.96 | -4,994.64 | 1,266.713 | 1,266.713 | 1,266.713 | 2,512.493 | 425.226 | 1,633.788 | 1,864.678 | 1,385.739 | 2,051.869 | 1,980.057 |
Total Shareholders Equity
| 17,005.8 | 18,584.7 | 17,050.38 | -3,497.68 | 19,125.17 | 24,997.84 | 4,958.932 | 3,172.667 | 2,520.252 | 2,594.452 | 1,224.925 | 2,433.487 | 2,664.377 | 3,065.558 | 3,731.688 | 2,459.876 |
Total Equity
| 17,005.8 | 18,584.7 | 17,050.38 | -3,497.68 | 19,125.17 | 24,997.84 | 4,958.932 | 3,172.667 | 2,520.252 | 2,594.452 | 1,224.925 | 2,433.487 | 2,664.377 | 3,065.558 | 3,731.688 | 2,459.876 |
Total Liabilities & Shareholders Equity
| 60,303 | 58,367.7 | 56,010.13 | 44,860.93 | 41,075.4 | 38,015.63 | 26,645.882 | 24,135.562 | 18,571.323 | 19,176.066 | 19,181.987 | 21,399.008 | 21,188.453 | 18,061.249 | 14,148.928 | 9,139.425 |