JK Lakshmi Cement Limited
NSE:JKLAKSHMI.NS
803.75 (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 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 2,672.5 | 1,429.4 | 733.1 | 483.6 | 30.5 | 28.5 | 44 | 25.7 | 304.8 | 155.2 | 843.6 | 126.8 | 890.3 | 913.4 | 2,203.9 | 3,266.7 | 3,475.8 | 1,506.8 | 120.9 |
Short Term Investments
| 3,724.5 | 7,299.6 | 11,313.7 | 7,791.6 | 4,689.8 | 3,797.1 | 4,673.3 | 5,285.3 | 2,413.9 | 2,541.2 | 3,390.6 | 3,752.2 | 4,474.9 | 3,133.3 | 3,414.7 | 2,159.6 | 1,618.8 | 1,161.7 | 1,242.9 |
Cash and Short Term Investments
| 6,397 | 8,729 | 12,046.8 | 8,275.2 | 4,720.3 | 3,825.6 | 4,717.3 | 5,311 | 2,718.7 | 2,696.4 | 4,234.2 | 3,879 | 5,365.2 | 4,046.7 | 5,618.6 | 5,426.3 | 5,094.6 | 2,668.5 | 1,363.8 |
Net Receivables
| 472.9 | 752.7 | 797.3 | 1,315.9 | 2,390.7 | 2,036 | 2,489.3 | 2,659.1 | 2,412.7 | 571.1 | 565.5 | 1,245.5 | 1,278.9 | 0 | 0 | 0 | 186.1 | 177.6 | 209.9 |
Inventory
| 9,912.4 | 8,416 | 5,810 | 3,662 | 4,805.6 | 3,522.3 | 3,556.1 | 3,212 | 2,469.4 | 2,276.8 | 1,080.9 | 1,148.4 | 1,200.9 | 1,199.2 | 747.7 | 660.2 | 621.6 | 557.9 | 366.2 |
Other Current Assets
| 1,629.7 | 1,353.9 | 826.8 | 1,547.3 | 640.5 | 715.9 | 10 | 602.8 | 3,660.4 | 2,751.3 | 2,389 | 26.7 | -4.6 | 297.6 | 289.8 | 233.2 | 0.3 | 0.3 | 0.2 |
Total Current Assets
| 18,412 | 19,251.6 | 19,480.9 | 14,800.4 | 12,557.1 | 10,099.8 | 10,772.7 | 11,784.9 | 8,848.5 | 7,724.5 | 7,704.1 | 6,299.6 | 7,840.4 | 5,543.5 | 6,656.1 | 6,319.7 | 5,902.6 | 3,404.3 | 1,940.1 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 50,136.4 | 42,240.6 | 35,858.4 | 35,101.8 | 36,747.8 | 37,893.9 | 37,805.6 | 36,822.8 | 34,746.2 | 30,861 | 25,489 | 21,205.7 | 16,191.9 | 14,554.7 | 12,449.4 | 11,101.3 | 9,119 | 8,220.9 | 7,252.4 |
Goodwill
| 724.5 | 723.2 | 723.2 | 723.2 | 723.2 | 723.2 | 705.1 | 705.1 | 718.5 | 748.3 | 748.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,299.6 | 53.3 | 41.1 | 25.6 | 38.5 | 51.5 | 37.8 | 19.1 | 10.5 | 17.4 | 21.7 | 30.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4,024.1 | 776.5 | 764.3 | 748.8 | 761.7 | 774.7 | 742.9 | 724.2 | 729 | 765.7 | 770 | 30.7 | 41.9 | 0 | 0 | 0 | 1,618.8 | 1,161.7 | 1,242.9 |
Long Term Investments
| 2,252 | 151 | 151.1 | 151.5 | 141.3 | -3,557.3 | -4,533.5 | -5,135.5 | -2,218.2 | -2,354.9 | -3,204.1 | -3,461.8 | -4,412.2 | 2,144.4 | 1,390.6 | -1,270.6 | -1,488.5 | -580.6 | -1,241.8 |
Tax Assets
| 3,299.6 | 2,217.5 | 1,748.3 | 1,734.7 | 389.5 | 930.8 | 739.7 | 239.8 | 4,414.7 | 4,700.2 | 5,736.5 | 7,343.2 | 8,166.5 | 0 | 0 | 0 | 120 | 380.4 | 380.4 |
Other Non-Current Assets
| -1,623.7 | 771.1 | 1,255.6 | 325.1 | 1,030.6 | 4,514.4 | 5,483.4 | 7,478.3 | 4.6 | 3.8 | 15.6 | 12.1 | 28.2 | 3,133.3 | 3,414.7 | 2,159.5 | 0.6 | 0.4 | 0.4 |
Total Non-Current Assets
| 58,088.4 | 46,156.7 | 39,777.7 | 38,061.9 | 39,070.9 | 40,556.5 | 40,238.1 | 40,129.6 | 37,676.3 | 33,975.8 | 28,807 | 25,129.9 | 20,016.3 | 19,832.4 | 17,254.7 | 11,990.2 | 9,369.9 | 9,182.8 | 7,634.3 |
Total Assets
| 76,500.4 | 65,408.3 | 59,261.7 | 52,862.3 | 51,628 | 50,656.3 | 51,010.8 | 51,914.5 | 46,524.8 | 41,700.3 | 36,511.1 | 31,429.5 | 27,856.7 | 25,375.9 | 23,910.8 | 18,309.9 | 15,272.5 | 12,587.1 | 9,574.4 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 5,559.6 | 5,860.1 | 3,659.9 | 4,368.4 | 5,101.7 | 5,448 | 3,287.9 | 2,775.5 | 2,046 | 2,256.1 | 1,349.9 | 1,287 | 1,047.4 | 0 | 0 | 0 | 675.4 | 472 | 257.9 |
Short Term Debt
| 4,721.4 | 3,269 | 6,003.8 | 4,020.4 | 6,258.4 | 4,682.8 | 6,993.5 | 5,805 | 5,216.2 | 4,621.3 | 2,692.4 | 412.5 | 63.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 8.8 | 14.3 | 0 | 117.7 | 26.8 | 121.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1,087.8 | 4,474 | 5,284.9 | 4,405.8 | 4,161 | 3,835.6 | 3,402.6 | 2,939.9 | 1,368.9 | 1,488.8 | 1,135.6 | 382.7 | 316.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 9,001.6 | 2,802.4 | 2,162.9 | 2,042 | 1,499.5 | 1,565.2 | 1,293.9 | 3,909.9 | 4,463.9 | 3,026.2 | 2,370.8 | 4,224.8 | 4,016.1 | 3,665.9 | 3,565.5 | 2,619.7 | 1,094.5 | 680.6 | 267.5 |
Total Current Liabilities
| 20,370.4 | 16,405.5 | 17,111.5 | 14,836.6 | 17,020.6 | 15,531.6 | 14,977.9 | 15,430.3 | 13,095 | 11,392.4 | 7,548.7 | 6,307 | 5,443 | 3,665.9 | 3,565.5 | 2,619.7 | 1,769.9 | 1,152.6 | 525.4 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 15,638.8 | 15,528.3 | 12,861.6 | 12,699.1 | 13,734.6 | 16,665 | 18,471.5 | 21,062.4 | 17,462.5 | 14,870.8 | 14,120.4 | 10,977 | 9,082.5 | 10,174.5 | 9,217.3 | 7,026.7 | 7,078.4 | 7,296.4 | 6,916.9 |
Deferred Revenue Non-Current
| 480 | 2,823.9 | 74.2 | 100.5 | 123.2 | 132.5 | 26.6 | -4,106.1 | 96.5 | 81.4 | 64.2 | 56.6 | 38.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,651 | 1,326.6 | 530.5 | 67.8 | 2,274.7 | 1,984.5 | 1,552.6 | 4,106.1 | 626.7 | 1,163.3 | 1,225.9 | 1,133.8 | 1,233.1 | 1,072.2 | 921 | 351 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,789.9 | 915.2 | 3,365 | 4,084.8 | 1,634.2 | 1,572.9 | 1,534.4 | 1,279.7 | 1,589.6 | 692.5 | 419.8 | 364.2 | 307.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 22,559.7 | 20,594 | 16,831.3 | 16,952.2 | 17,766.7 | 20,354.9 | 21,585.1 | 22,342.1 | 19,775.3 | 16,808 | 15,830.3 | 12,531.6 | 10,661.8 | 11,246.7 | 10,138.3 | 7,377.7 | 7,078.4 | 7,296.4 | 6,916.9 |
Total Liabilities
| 42,930.1 | 36,999.5 | 33,942.8 | 31,788.8 | 34,787.3 | 35,886.5 | 36,563 | 37,772.4 | 32,870.3 | 28,200.4 | 23,379 | 18,838.6 | 16,104.8 | 14,912.6 | 13,703.8 | 9,997.4 | 8,848.3 | 8,449 | 7,442.3 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 35,959.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 588.5 | 611.9 | 611.9 | 611.9 | 611.9 | 611.9 | 570.9 | 497.7 |
Retained Earnings
| 20,752.2 | 26,416 | 13,910.8 | 9,341.5 | 5,058.7 | 2,957.2 | 2,636.2 | 2,190.1 | 1,720.9 | 11,369.7 | 10,811.8 | 10,106.6 | 1,020 | 9,851.4 | 9,595.1 | 7,700.6 | 5,812.3 | 3,527.2 | 1,634.4 |
Accumulated Other Comprehensive Income/Loss
| 9,678.2 | 9,655 | 9,665.7 | 10,129 | -9,582.4 | -7,532.1 | -5,443 | -3,383.2 | -17,497 | -15,876.4 | -14,578 | 1,009.4 | -11,192.6 | -9,375.9 | -8,406.5 | -7,473.9 | -6,633.3 | -5,950.1 | -5,380.9 |
Other Total Stockholders Equity
| 847.6 | -8,620.9 | 886.5 | 886.5 | -15,154.5 | 18,832.2 | 16,653.5 | 14,614.3 | 28,679.1 | 17,296.8 | 16,211.7 | 886.4 | 21,312.6 | 9,375.9 | 8,406.5 | 7,473.9 | 6,633.3 | 5,990.1 | 5,380.9 |
Total Shareholders Equity
| 31,866.5 | 28,038.6 | 25,051.5 | 20,945.5 | 16,869.4 | 14,845.8 | 14,435.2 | 14,009.7 | 13,491.5 | 13,378.6 | 13,034 | 12,590.9 | 11,751.9 | 10,463.3 | 10,207 | 8,312.5 | 6,424.2 | 4,138.1 | 2,132.1 |
Total Equity
| 33,570.3 | 28,408.8 | 25,318.9 | 21,073.5 | 16,840.7 | 14,769.8 | 14,447.8 | 14,142.1 | 13,654.5 | 13,499.9 | 13,132.1 | 12,590.9 | 11,751.9 | 10,463.3 | 10,207 | 8,312.5 | 6,424.2 | 4,138.1 | 2,132.1 |
Total Liabilities & Shareholders Equity
| 76,500.4 | 65,408.3 | 59,261.7 | 52,862.3 | 51,628 | 50,656.3 | 51,010.8 | 51,914.5 | 46,524.8 | 41,700.3 | 36,511.1 | 31,429.5 | 27,856.7 | 25,375.9 | 23,910.8 | 18,309.9 | 15,272.5 | 12,587.1 | 9,574.4 |