Maithan Alloys Limited
NSE:MAITHANALL.NS
1064.15 (INR) • At close October 17, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 775.8 | 895 | 883.7 | 185.6 | 6,253.4 | 166.045 | 568.643 | 906.51 | 541.606 | 274.427 | 372.321 | 346.336 | 782.949 | 369.392 | 372.708 | 90.255 | 60.41 | 35.91 |
Short Term Investments
| 17,281.9 | 19,112.6 | 8,308.7 | 7,986.8 | 49.2 | 6,240.211 | 3,351.671 | 675.144 | 357.244 | 357.244 | 384.294 | 379.951 | 150.189 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 18,057.7 | 20,007.6 | 9,192.4 | 8,172.4 | 6,302.6 | 6,406.256 | 3,920.314 | 1,581.654 | 898.85 | 631.671 | 756.615 | 726.287 | 933.138 | 369.392 | 372.708 | 90.255 | 60.41 | 35.91 |
Net Receivables
| 3,903.8 | 4,267.9 | 7,905.3 | 4,808.5 | 3,379.3 | 3,314.642 | 2,875.285 | 2,615.969 | 2,540.214 | 2,373.658 | 1,746.141 | 1,507.421 | 1,094.077 | 845.333 | 1,442.169 | 858.291 | 0 | 0 |
Inventory
| 3,497.6 | 3,036.4 | 6,761 | 3,485.1 | 2,769.3 | 2,609.425 | 2,481.877 | 1,865.728 | 1,510.379 | 1,752.526 | 2,064.694 | 1,781.863 | 1,602.561 | 880.758 | 579.369 | 883.27 | 1,040.385 | 310.152 |
Other Current Assets
| 4,844.5 | 524.7 | 36.4 | 30.7 | 61.1 | 68.415 | 76.216 | 203.579 | 174.581 | 159.385 | 253.386 | 270.737 | 256.69 | 249.612 | 121.905 | 100.584 | 0 | 0 |
Total Current Assets
| 30,303.6 | 27,836.6 | 23,895.1 | 16,496.7 | 12,512.3 | 12,398.738 | 9,353.692 | 6,266.93 | 5,124.024 | 4,917.24 | 4,820.836 | 4,286.308 | 3,886.466 | 2,345.095 | 2,516.151 | 1,932.4 | 1,757.971 | 514.078 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 2,902.5 | 2,525.6 | 2,593.7 | 2,024.8 | 2,174.2 | 2,291.089 | 2,376.287 | 2,418.17 | 2,643.704 | 2,767.597 | 2,939.608 | 2,933.197 | 2,860.389 | 1,871.51 | 1,399.86 | 1,462.91 | 989.179 | 671.049 |
Goodwill
| 163.1 | 163.1 | 163.1 | 0 | 0 | 0 | 0 | 0 | 27.974 | 40.88 | 40.88 | 38.835 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3.5 | 3.8 | 4.2 | 4.6 | 5.4 | 1.047 | 0.642 | 1.141 | 28.869 | 2.146 | 3.547 | 4.205 | 42.616 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 166.6 | 166.9 | 167.3 | 4.6 | 5.4 | 1.047 | 0.642 | 1.141 | 28.869 | 43.026 | 44.427 | 43.041 | 42.616 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,151.3 | 51.2 | 58.2 | 50.7 | 41.1 | -6,178.884 | -3,277.32 | -675.129 | -357.229 | -357.229 | -384.279 | -379.936 | -150.174 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.5 | 1 | 667.3 | 394.2 | 14.9 | 61.002 | 7.13 | 6.496 | 0 | -12.809 | 14.636 | 464.149 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 153.3 | 819.3 | 125.8 | 7.8 | 411.4 | 6,616.038 | 3,659.202 | 947.492 | 549.897 | 454.563 | 449.269 | 0.045 | 273.985 | 120.235 | 1.51 | 0.45 | 114.455 | 0.017 |
Total Non-Current Assets
| 4,377.2 | 3,564 | 3,612.3 | 2,482.1 | 2,647 | 2,790.292 | 2,765.941 | 2,698.17 | 2,865.241 | 2,895.148 | 3,063.661 | 3,060.496 | 3,026.816 | 1,991.745 | 1,401.37 | 1,463.36 | 1,103.634 | 671.066 |
Total Assets
| 34,680.8 | 31,400.6 | 27,507.4 | 18,978.8 | 15,159.3 | 15,189.03 | 12,119.633 | 8,965.1 | 7,989.265 | 7,812.388 | 7,884.497 | 7,346.804 | 6,913.282 | 4,336.84 | 3,917.521 | 3,395.76 | 2,861.605 | 1,185.144 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 876.7 | 1,504.4 | 1,971.9 | 1,833.1 | 750 | 2,462.387 | 1,472.849 | 569.263 | 1,331.807 | 1,241.471 | 1,112.58 | 1,255.741 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 139.9 | 84.6 | 17.2 | 452.1 | 68.4 | 34.749 | 410.739 | 170.609 | 173.16 | 533.736 | 749.743 | 358.65 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 211.7 | 219.1 | 166.3 | 148.7 | 52.1 | 3.819 | 31.903 | 62.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 211.7 | 726.7 | 1,949.1 | 1,070.8 | -68.4 | 1,209.822 | 1,236.948 | 1,939.176 | 10.413 | 84.183 | 40.174 | -1,255.741 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,283.8 | 617.7 | 0.9 | 22 | 1,113.3 | 0.909 | 0.909 | 0.384 | 1,496.293 | 1,467.808 | 1,625.996 | 2,558.188 | 2,639.597 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 2,512.1 | 2,933.4 | 3,939.1 | 3,378 | 1,863.3 | 3,707.867 | 3,121.445 | 2,679.432 | 3,011.673 | 3,327.198 | 3,528.493 | 2,916.838 | 2,639.597 | 1,230.162 | 1,345.565 | 1,025.174 | 906.386 | 212.203 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 130 | 113.1 | 34 | 34.8 | 35.7 | 36.202 | 36.683 | 159.873 | 816.518 | 1,212.814 | 1,542.575 | 1,668.483 | 1,660.5 | 857.802 | 1,131.279 | 1,469.576 | 987.575 | 377.612 |
Deferred Revenue Non-Current
| 32.2 | 1.1 | 1.4 | 8.9 | 9.8 | 10.748 | 11.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 541.4 | 268.1 | 264.7 | 315.7 | 295.2 | 280.01 | 247.561 | 257.934 | 182.434 | 0 | 0 | 38.73 | 49.875 | 52.039 | 60.179 | 19.987 | 23.149 | 24.116 |
Other Non-Current Liabilities
| 36.2 | 38.5 | 30.4 | 28 | 27.8 | 23.251 | 18.801 | 16.971 | 12.286 | 10.898 | 8.14 | 6.617 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 739.8 | 420.8 | 330.5 | 387.4 | 368.5 | 350.211 | 314.386 | 434.778 | 1,011.238 | 1,223.712 | 1,550.715 | 1,713.83 | 1,710.375 | 909.841 | 1,191.458 | 1,489.563 | 1,010.724 | 401.728 |
Total Liabilities
| 3,251.9 | 3,354.2 | 4,269.6 | 3,765.4 | 2,231.8 | 4,058.078 | 3,435.831 | 3,114.21 | 4,022.911 | 4,550.91 | 5,079.208 | 4,630.668 | 4,349.972 | 2,140.003 | 2,537.023 | 2,514.737 | 1,917.11 | 613.931 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 28,031.4 | 23,213.3 | 15,206.2 | 13,594.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 291.1 | 291.1 | 291.1 | 291.1 | 291.1 | 291.116 | 291.116 | 291.116 | 291.116 | 145.589 | 145.589 | 145.589 | 176.589 | 229.589 | 312.07 | 97.07 | 133.07 | 133.07 |
Retained Earnings
| 29,722.5 | 27,421.6 | 22,603.5 | 14,596.4 | 12,284.7 | 10,486.54 | 8,039.395 | 5,216.409 | 3,301.78 | 3,057.209 | 2,410.333 | 2,521.379 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 31,127.9 | 11.1 | 17.3 | 9.8 | -672.1 | -556.382 | 29.075 | 333.85 | 19.029 | 22.356 | 22.356 | 20.293 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -29,722.5 | -27,712.7 | -22,894.6 | -14,887.5 | -12,575.8 | 904.242 | 318.67 | 3.849 | 318.67 | -0.031 | 190.759 | -0.031 | 2,130.823 | 1,711.231 | 1,066.428 | 781.953 | 811.425 | 438.143 |
Total Shareholders Equity
| 31,419 | 28,042.5 | 23,230.6 | 15,216 | 12,922.2 | 11,125.516 | 8,678.256 | 5,845.224 | 3,930.595 | 3,225.123 | 2,769.037 | 2,687.23 | 2,307.412 | 1,940.82 | 1,378.498 | 879.023 | 944.495 | 571.213 |
Total Equity
| 31,428.9 | 28,046.4 | 23,237.8 | 15,213.4 | 12,927.5 | 11,130.952 | 8,683.802 | 5,850.89 | 3,966.354 | 3,261.478 | 2,805.289 | 2,716.136 | 2,563.31 | 2,196.837 | 1,380.498 | 881.023 | 944.495 | 571.213 |
Total Liabilities & Shareholders Equity
| 34,680.8 | 31,400.6 | 27,507.4 | 18,978.8 | 15,159.3 | 15,189.03 | 12,119.633 | 8,965.1 | 7,989.265 | 7,812.388 | 7,884.497 | 7,346.804 | 6,913.282 | 4,336.84 | 3,917.521 | 3,395.76 | 2,861.605 | 1,185.144 |