Dishman Carbogen Amcis Limited
NSE:DCAL.NS
182.56 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 4,133.5 | 1,317.9 | 1,102.4 | 2,435.4 | 1,219.4 | 763.2 | 655.2 | 586.1 | 561.4 | 243.162 | 307.171 | 171.382 | 240.409 | 425.056 | 454.518 | 451.575 | 370.976 | 355.472 | 1,351.769 |
Short Term Investments
| 232.9 | 2,405.6 | 3,441 | 1,876.6 | 1,347.5 | 471.2 | 1,223.2 | 183.4 | 36.3 | 132 | 0 | 0.117 | 0 | 1,679.794 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4,366.4 | 3,723.5 | 4,543.4 | 4,312 | 2,566.9 | 1,234.4 | 1,878.4 | 769.5 | 561.4 | 375.162 | 307.171 | 171.382 | 240.409 | 2,104.85 | 454.518 | 451.575 | 370.976 | 355.472 | 1,351.769 |
Net Receivables
| 4,645.4 | 5,932.9 | 5,593.6 | 4,836 | 9,414.3 | 8,282.9 | 8,362.1 | 8,056.3 | 5,665.2 | 0 | 0 | 0 | 1,869.682 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 8,828.9 | 8,038 | 6,451.2 | 5,156.5 | 6,068.7 | 5,486.2 | 4,845.6 | 4,265.8 | 4,831.1 | 4,482.604 | 4,232.554 | 3,382.697 | 2,670.624 | 2,702.176 | 2,423.454 | 3,039.64 | 3,047.316 | 2,977.802 | 1,082.23 |
Other Current Assets
| 1,441.2 | 1,489.2 | 1,799 | 2,321.9 | -0.2 | 532.2 | 375.4 | 238.9 | -39.8 | 5,277.491 | 3,064.928 | 3,178.952 | 1,458.012 | 1,736.819 | 3,002.098 | 3,359.045 | 3,168.702 | 2,090.9 | 1,312.167 |
Total Current Assets
| 19,281.9 | 19,183.6 | 18,387.2 | 16,626.4 | 18,049.7 | 15,535.7 | 15,461.5 | 13,330.5 | 11,017.9 | 10,135.257 | 7,604.653 | 6,733.031 | 6,238.727 | 6,543.845 | 5,880.07 | 6,850.26 | 6,586.994 | 5,424.174 | 3,746.166 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 32,320 | 32,271.2 | 27,868.8 | 24,414.6 | 20,929.8 | 16,761.9 | 16,223.4 | 14,648.8 | 13,389.9 | 13,262.816 | 13,366.266 | 12,430.221 | 12,277.906 | 12,076.839 | 13,760.647 | 10,205.331 | 8,131.915 | 5,200.841 | 2,401.85 |
Goodwill
| 39,106.8 | 38,637.6 | 36,456.8 | 35,810.1 | 36,847.1 | 34,702.9 | 35,329.5 | 34,551.3 | 2,531.8 | 2,313.617 | 2,434.037 | 2,083.299 | 122.966 | 1,767.664 | 76.682 | 82.49 | 161.775 | 0 | 0 |
Intangible Assets
| 223,140 | 1,355.4 | 1,150.9 | 1,566.5 | 1,293.4 | 1,209.6 | 561.2 | 601.2 | 381.9 | 251.032 | 39.886 | 188.834 | 2,112.718 | 391.899 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4,133,820 | 39,993 | 37,607.7 | 37,376.6 | 38,140.5 | 35,912.5 | 35,890.7 | 35,152.5 | 2,913.7 | 2,564.649 | 2,473.923 | 2,272.133 | 2,235.684 | 2,159.563 | 76.682 | 82.49 | 161.775 | 0 | 0 |
Long Term Investments
| 1,526.3 | 721 | 318.3 | 557.8 | 888.7 | 1,005 | -162.8 | 217.6 | 698.4 | 117.452 | 0 | 249.006 | 0 | -1,665.671 | 14.211 | 13.752 | 0 | 0 | 0 |
Tax Assets
| 107.9 | 140.1 | 32.5 | 102.4 | 30.2 | 79.5 | 74.7 | 191.3 | 353.1 | 2,003.281 | 0 | -249.006 | 0 | 28.483 | 25.253 | 19.619 | 0 | 0 | 0.497 |
Other Non-Current Assets
| -4,091,242 | 2,226.1 | 2,160 | 4,168.2 | 4,185.3 | 3,990 | 4,277.3 | 2,393.6 | 1,431.8 | 5.902 | 2,097.152 | 1,475.732 | 1,834.445 | 1,679.794 | -1,833.596 | -279.856 | 55.288 | 983.615 | -192.709 |
Total Non-Current Assets
| 76,532.2 | 75,351.4 | 67,987.3 | 66,619.6 | 64,174.5 | 57,748.9 | 56,303.3 | 52,603.8 | 18,786.9 | 17,954.1 | 17,937.341 | 16,178.086 | 16,348.035 | 14,279.008 | 12,043.197 | 10,041.336 | 8,348.978 | 6,184.456 | 2,209.638 |
Total Assets
| 95,814.1 | 94,535 | 86,374.5 | 83,246 | 82,224.2 | 73,284.6 | 71,764.8 | 65,934.3 | 29,805.3 | 28,089.357 | 25,541.994 | 22,911.117 | 22,586.762 | 20,822.853 | 17,923.267 | 16,891.596 | 14,935.972 | 11,608.63 | 5,955.804 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 2,441.2 | 2,197.3 | 1,933.7 | 1,630.2 | 2,835.2 | 1,945.7 | 1,859.1 | 856.4 | 869.7 | 1,514.354 | 928.665 | 1,055.503 | 1,657.874 | 1,739.825 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 17,804 | 8,385 | 7,197.3 | 7,197.7 | 8,801.8 | 6,797.7 | 5,698.5 | 4,895.9 | 5,238.7 | 6,025.027 | 5,003.094 | 4,199.928 | 2,335.679 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 193.4 | 37.5 | 147.1 | 142.1 | 122.6 | 434.5 | 642.8 | 662.9 | 430.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 193.4 | 2,394.8 | 4,634.2 | 3,392.3 | 3,991.8 | 3,236.8 | 4,198.8 | 4,064.2 | 1,479.4 | 0 | 2,684.45 | 1,516.598 | 281.759 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5,108 | 5,006.8 | 432.7 | 267.8 | 60.5 | 2.8 | 20.7 | 120.2 | 1,929.2 | 3,508.478 | 40.516 | 36.812 | 2,355.572 | 1,251.514 | 1,873.156 | 2,284.097 | 2,472.277 | 2,706.915 | 815.765 |
Total Current Liabilities
| 25,546.6 | 17,983.9 | 14,197.9 | 12,488 | 15,689.3 | 11,983 | 11,777.1 | 9,936.7 | 9,517 | 11,047.859 | 8,656.725 | 6,808.841 | 6,630.884 | 2,991.339 | 1,873.156 | 2,284.097 | 2,472.277 | 2,706.915 | 815.765 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 2,456.1 | 13,703.5 | 11,101.6 | 8,690.8 | 4,772.6 | 3,624.1 | 5,249.7 | 4,601.1 | 4,189.4 | 3,301.883 | 3,798.088 | 4,690.96 | 5,120.516 | 8,688.82 | 7,730.2 | 7,224.023 | 6,579.769 | 5,609.488 | 3,254.826 |
Deferred Revenue Non-Current
| 2,865.9 | 1,383.2 | 1,265 | 3,109.9 | 5,353.8 | 0 | 2,343.4 | 0 | 0 | 0 | 0 | 483.447 | 405.24 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 393.3 | 749.2 | 1,285.6 | 1,917.7 | 1,444.6 | 1,403.5 | 1,321.1 | 994.1 | 773.9 | 628.689 | 676.904 | 580.176 | 446.035 | 351.127 | 341.631 | 227.936 | 149.191 | 108.927 | 0 |
Other Non-Current Liabilities
| 8,276.6 | 2,618.5 | 3,035 | 51.4 | -2,413 | 2,483.1 | 0.2 | 2,262.6 | 805.1 | 733.076 | 638.231 | 39.666 | 664.195 | 0 | 135.669 | 111.626 | -0.002 | -0.001 | 0 |
Total Non-Current Liabilities
| 13,991.9 | 18,454.4 | 16,687.2 | 13,769.8 | 9,158 | 7,510.7 | 8,914.4 | 7,857.8 | 5,768.4 | 4,663.648 | 5,113.223 | 5,794.249 | 6,635.986 | 9,039.947 | 8,207.5 | 7,563.585 | 6,728.958 | 5,718.414 | 3,254.826 |
Total Liabilities
| 39,538.5 | 36,438.3 | 30,885.1 | 26,257.8 | 24,847.3 | 19,493.7 | 20,691.5 | 17,794.5 | 15,285.4 | 15,711.507 | 13,769.948 | 12,603.09 | 13,266.87 | 12,031.286 | 10,080.656 | 9,847.682 | 9,201.235 | 8,425.329 | 4,070.591 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 52,146.8 | 51,932.5 | 51,208.1 | 74,053.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 313.6 | 313.6 | 313.6 | 313.6 | 313.8 | 322.8 | 327.8 | 0 | 161.4 | 161.394 | 161.394 | 161.394 | 18.4 | 161.394 | 161.394 | 161.394 | 159.368 | 144.426 | 137.335 |
Retained Earnings
| 1,740.9 | 4,445.6 | 4,231.3 | 3,506.9 | 5,368.6 | 3,997.5 | 2,022.4 | 476.7 | 6,484.6 | 5,052.069 | 4,211.416 | 3,381.989 | 2,634.095 | 8,614.653 | 2,492.445 | 2,244.281 | 1,396.255 | 925.285 | 1,093.718 |
Accumulated Other Comprehensive Income/Loss
| 55,961.4 | 5,949.9 | 3,556.9 | 5,780.1 | -16,894.2 | -13,628.2 | -12,207.6 | -10,781.3 | -8,578 | -7,285.2 | -6,094.99 | -4,624.103 | -3,844.953 | -2,940.492 | -2,196.058 | -1,728.121 | -1,024.051 | -677.513 | -423.629 |
Other Total Stockholders Equity
| -1,740.9 | -4,759.2 | -4,544.9 | -3,820.5 | -5,464.5 | 63,098.8 | 60,930.7 | 58,444.4 | 16,447.5 | 14,449.587 | 13,494.226 | 11,388.747 | 10,512.35 | 2,956.012 | 7,384.83 | 6,366.36 | 5,203.165 | 2,791.103 | 1,077.789 |
Total Shareholders Equity
| 56,275 | 58,096.7 | 55,489.4 | 56,988.2 | 57,376.9 | 53,790.9 | 51,073.3 | 48,139.8 | 14,515.5 | 12,377.85 | 11,772.046 | 10,308.027 | 9,319.892 | 8,791.567 | 7,842.611 | 7,043.914 | 5,734.737 | 3,183.301 | 1,885.213 |
Total Equity
| 56,275 | 58,096.7 | 55,489.4 | 56,988.2 | 57,376.9 | 53,790.9 | 51,073.3 | 48,139.8 | 14,519.9 | 12,377.85 | 11,772.046 | 10,308.027 | 9,319.892 | 8,791.567 | 7,842.611 | 7,043.914 | 5,734.737 | 3,183.301 | 1,885.213 |
Total Liabilities & Shareholders Equity
| 95,814.1 | 94,535 | 86,374.5 | 83,246 | 82,224.2 | 73,284.6 | 71,764.8 | 65,934.3 | 29,805.3 | 28,089.357 | 25,541.994 | 22,911.117 | 22,586.762 | 20,822.853 | 17,923.267 | 16,891.596 | 14,935.972 | 11,608.63 | 5,955.804 |