Indo Count Industries Limited
NSE:ICIL.NS
354 (INR) • At close November 8, 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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 1,031.701 | 916.6 | 3,867.009 | 331.765 | 561.793 | 231.215 | 155.683 | 89.135 | 189.174 | 397.418 | 242.872 | 81.53 | 71.41 | 152.93 | 68.084 | 193.722 | 59.067 | 249.26 | 306.402 | 46.958 |
Short Term Investments
| 1,326.711 | 1,679.5 | 149.718 | 1,706.052 | 44.247 | 506.603 | 25.053 | 45.381 | 86.402 | 0 | 0 | 0 | -21.259 | 7.866 | 7.642 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,358.412 | 2,596.1 | 4,016.727 | 2,037.817 | 606.04 | 737.818 | 180.736 | 134.516 | 189.174 | 397.418 | 242.872 | 81.53 | 71.41 | 152.93 | 68.084 | 193.722 | 59.067 | 249.26 | 306.402 | 46.958 |
Net Receivables
| 5,280.673 | 4,110.6 | 7,734.517 | 7,788.661 | 5,098.778 | 4,055.223 | 5,098.968 | 4,804.571 | 4,141.437 | 3,422.061 | 2,464.937 | 1,942.678 | 1,091.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 11,425.198 | 8,946.9 | 10,680.384 | 7,180.375 | 5,237.162 | 5,307.068 | 5,905.365 | 4,719.12 | 4,563.989 | 3,830.316 | 3,456.769 | 2,458.054 | 1,480.483 | 1,327.736 | 847.438 | 450.025 | 574.394 | 548.719 | 351.001 | 389.45 |
Other Current Assets
| 2,333.036 | 1,480.5 | 197.561 | 138.845 | 106.682 | 144.66 | 91.224 | 95.727 | 291.883 | 623.055 | 288.625 | 56.594 | 199.514 | 1,250.34 | 884.592 | 904.347 | 1,111.312 | 747.295 | 715.154 | 239.64 |
Total Current Assets
| 21,397.319 | 17,134.1 | 22,629.189 | 17,145.698 | 11,048.662 | 10,244.769 | 11,276.293 | 9,753.934 | 9,186.483 | 8,272.85 | 6,453.203 | 4,538.856 | 2,843.129 | 2,731.006 | 1,800.114 | 1,548.094 | 1,744.773 | 1,545.274 | 1,372.557 | 676.048 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,574.948 | 12,761.8 | 6,513.769 | 5,662.081 | 5,778.347 | 5,882.182 | 5,643.771 | 5,430.119 | 4,926.653 | 4,008.166 | 3,440.523 | 3,588.265 | 3,689.501 | 3,898.43 | 4,175.921 | 5,620.757 | 2,731.56 | 2,775.141 | 1,774.702 | 971.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.711 | 5.711 | 5.711 | 7.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 322.229 | 174.1 | 29.224 | 26.495 | 26.262 | 26.036 | 27.575 | 19.657 | 15.327 | 15.928 | 20.558 | 17.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 322.229 | 174.1 | 29.224 | 26.495 | 26.262 | 26.036 | 27.575 | 19.657 | 21.038 | 21.639 | 26.269 | 25.073 | 10.098 | 7.184 | 7.184 | 7.184 | 0 | 0 | 0 | 0 |
Long Term Investments
| 71.795 | -1,622.1 | -366.2 | -1,706.051 | -43.293 | -463.455 | -24.02 | -45.344 | 1.246 | 0.016 | 0.016 | 0.017 | 21.976 | -7.184 | -7.184 | 6.895 | 0 | 0 | 0 | 0 |
Tax Assets
| -0 | 1,927.1 | 3,816.138 | 1,795.271 | 101.277 | 497.289 | 92.498 | 80.811 | 67.599 | -0.016 | 131.289 | 212.572 | 264.385 | 253.897 | 321.861 | 228.747 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 319.731 | 222.1 | 17.846 | 31.906 | 45.965 | 60.024 | -24.237 | 0.009 | 48.836 | 116.295 | 57.445 | 28.187 | -0.002 | 7.866 | 7.642 | -1,493.088 | 76.651 | 128.772 | 2.474 | 42.37 |
Total Non-Current Assets
| 14,288.703 | 13,463 | 10,010.777 | 5,809.702 | 5,908.558 | 6,002.076 | 5,715.587 | 5,485.252 | 5,065.372 | 4,146.1 | 3,655.542 | 3,854.114 | 3,985.958 | 4,160.193 | 4,505.424 | 4,370.495 | 2,808.211 | 2,903.913 | 1,777.176 | 1,014.27 |
Total Assets
| 35,686.022 | 30,597.1 | 32,639.966 | 22,955.4 | 16,957.22 | 16,246.845 | 16,991.88 | 15,239.186 | 14,251.855 | 12,418.95 | 10,108.745 | 8,392.97 | 6,829.089 | 6,891.199 | 6,305.538 | 5,918.589 | 4,552.984 | 4,449.187 | 3,149.733 | 1,690.318 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 3,082.366 | 2,249.6 | 1,480.259 | 2,346.244 | 1,291.982 | 1,439.448 | 1,915.633 | 1,342.746 | 1,301.387 | 1,888.421 | 1,998.046 | 1,875.528 | 1,119.896 | 0 | 0 | 0 | 0.233 | 0.74 | 496.171 | 264.757 |
Short Term Debt
| 7,886.228 | 6,538.3 | 12,234.444 | 5,565.73 | 3,179.407 | 2,798.531 | 3,351.418 | 2,894.745 | 3,002.136 | 3,161.345 | 3,368.287 | 2,750.758 | 1,424.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 3.183 | 1.508 | 92.2 | 1.002 | 1.669 | 0.439 | 0 | 0.445 | 38.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3.183 | 573.5 | 110.822 | 97.787 | 1,413.265 | -2,802.468 | 12.325 | 0.445 | 1,584.548 | 1,403.794 | 788.085 | 414.724 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 830.068 | 215.7 | 1,062.5 | 935.719 | 3.937 | 3,189.039 | 347.375 | 1,044.369 | 650.628 | 605.694 | 3.879 | 3.347 | 695.816 | 1,241.542 | 860.334 | 683.338 | 765.52 | 591.791 | 148.207 | 44.897 |
Total Current Liabilities
| 11,801.845 | 9,577.1 | 14,888.025 | 8,945.48 | 5,888.591 | 4,624.55 | 5,626.751 | 5,282.305 | 6,538.699 | 7,059.254 | 6,158.297 | 5,044.357 | 3,240.073 | 1,241.542 | 860.334 | 683.338 | 765.753 | 592.531 | 644.378 | 309.654 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,356.623 | 2,224.8 | 959.501 | 209.159 | 419.844 | 574.353 | 488.406 | 213.864 | 574.706 | 671.547 | 972.433 | 1,359.12 | 1,755.268 | 3,701.879 | 3,507.914 | 3,380.061 | 2,982.089 | 2,776.906 | 1,543.489 | 619.77 |
Deferred Revenue Non-Current
| 316.453 | 93.3 | 24.899 | 27.625 | 64.595 | 56.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 851.145 | 693.9 | 664.425 | 796.412 | 574.777 | 1,086.317 | 1,199.816 | 1,175.681 | 510.982 | 370.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 469.299 | 81 | 177.794 | 75.856 | 79.793 | 87.666 | 39.194 | 23.995 | 14.224 | 22.295 | 6.826 | 20.186 | 33.521 | 0 | 0 | 0 | 0 | 0 | 15.248 | 8.554 |
Total Non-Current Liabilities
| 2,993.52 | 3,093 | 1,826.619 | 1,109.052 | 1,139.009 | 1,804.679 | 1,727.416 | 1,413.54 | 1,099.912 | 1,064.3 | 979.259 | 1,379.306 | 1,788.789 | 3,701.879 | 3,507.914 | 3,380.061 | 2,982.089 | 2,776.906 | 1,558.737 | 628.324 |
Total Liabilities
| 14,795.365 | 12,670.1 | 16,714.644 | 10,054.532 | 7,027.6 | 6,429.229 | 7,354.167 | 6,695.845 | 7,638.611 | 8,123.554 | 7,137.556 | 6,423.663 | 5,028.862 | 4,943.421 | 4,368.248 | 4,063.399 | 3,747.842 | 3,369.437 | 2,203.115 | 937.978 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 167.573 | 0 | 0 | 14,496.077 | 13,957.461 | 0 | 0 | 0 | 25 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 396.108 | 396.1 | 394.799 | 394.799 | 394.799 | 394.799 | 394.799 | 394.799 | 394.799 | 394.799 | 354.816 | 354.816 | 379.816 | 379.816 | 365.65 | 330.65 | 300.65 | 300.65 | 275.363 | 235.363 |
Retained Earnings
| 20,516.193 | 17,533.052 | 15,827.13 | 12,249.475 | 9,260.773 | 9,157.861 | 8,951.81 | 7,882.338 | 5,680.627 | 2,491.822 | 1,087.655 | 7.206 | -263.526 | -234.142 | -339.623 | -172.973 | -119.91 | 67.574 | 20.13 | 22.852 |
Accumulated Other Comprehensive Income/Loss
| -187.016 | -167.573 | 189.308 | 36.065 | -4,635.897 | -4,209.991 | -3,906.15 | -3,631.128 | -3,418.681 | -3,170.502 | -2,952.481 | -2,704.679 | -2,405.26 | -2,103.714 | -1,810.215 | 0 | -972.484 | -801.654 | -718.394 | -635.315 |
Other Total Stockholders Equity
| 165.372 | -2.152 | -542.915 | 165.372 | -9,655.572 | -9,552.66 | 4,123.218 | 3,815.838 | 3,899.675 | 4,497.633 | 4,401.665 | 4,273.747 | 4,077.776 | 3,893.082 | 3,709.755 | 1,687.077 | 1,596.886 | 1,513.18 | 1,369.519 | 1,129.44 |
Total Shareholders Equity
| 20,890.657 | 17,927 | 15,868.322 | 12,845.711 | 9,860.18 | 9,747.47 | 9,563.677 | 8,461.847 | 6,556.42 | 4,238.752 | 2,916.655 | 1,956.09 | 1,788.806 | 1,935.042 | 1,925.567 | 1,844.754 | 805.142 | 1,079.75 | 946.618 | 752.34 |
Total Equity
| 20,890.657 | 17,927 | 15,925.322 | 12,900.868 | 9,929.62 | 9,817.616 | 9,637.713 | 8,543.341 | 6,613.244 | 4,295.396 | 2,971.189 | 1,969.307 | 1,800.227 | 1,947.778 | 1,937.29 | 1,855.19 | 805.142 | 1,079.75 | 946.618 | 752.34 |
Total Liabilities & Shareholders Equity
| 35,686.022 | 30,597.1 | 32,639.966 | 22,955.4 | 16,957.22 | 16,246.845 | 16,991.88 | 15,239.186 | 14,251.855 | 12,418.95 | 10,108.745 | 8,392.97 | 6,829.089 | 6,891.199 | 6,305.538 | 5,918.589 | 4,552.984 | 4,449.187 | 3,149.733 | 1,690.318 |