McNally Bharat Engineering Company Limited
NSE:MBECL.NS
3.23 (INR) • At close November 12, 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
| 206.889 | 301.21 | 450.227 | 382.323 | 219.864 | 416.794 | 984.442 | 1,153.239 | 701.71 | 610.679 | 521.038 | 534.547 | 560.079 | 1,122.393 | 1,245.709 | 418.041 | 706.272 | 546.723 | 161.804 |
Short Term Investments
| 2,845.753 | 3,433.251 | 3.01 | 39.583 | 100.113 | 31.685 | 48.493 | 14,992.143 | 9.521 | -644.832 | -304.666 | 0.702 | 0.702 | 0 | 2,089.704 | 1,138.852 | 1,003.581 | 671.293 | 576.152 |
Cash and Short Term Investments
| 206.889 | 3,734.461 | 453.237 | 421.906 | 319.977 | 448.479 | 1,032.935 | 16,145.382 | 701.71 | 610.679 | 521.038 | 535.249 | 560.781 | 1,122.393 | 3,335.413 | 1,556.893 | 1,709.853 | 1,218.016 | 737.956 |
Net Receivables
| 7,605.717 | 7,735.658 | 18,397.03 | 18,786.007 | 21,469.621 | 26,149.254 | 38,304.754 | 18,914.453 | 24,382.455 | 21,553.79 | 19,084.918 | 18,892.267 | 15,143.588 | 14,337.154 | 11,345.823 | 6,935.093 | 0 | 0 | 0 |
Inventory
| 3.712 | 7.468 | 546.582 | 944.935 | 1,129.851 | 1,809.66 | 4,175.562 | 3,373.521 | 3,003.188 | 2,671.285 | 2,845.586 | 2,448.33 | 2,254.207 | 1,499.015 | 1,172.895 | 772.861 | 266.91 | 188.172 | 121.822 |
Other Current Assets
| 6,793.277 | 4,084.62 | 13.713 | 18.999 | 9.016 | 7.987 | 26.6 | 6,371.172 | 18,414.347 | 12,606.076 | 9,901.742 | 5,033.216 | 5,409.337 | 3,992.29 | 852.001 | 0.31 | 0 | 0 | 0 |
Total Current Assets
| 14,609.595 | 15,562.207 | 19,410.562 | 20,171.847 | 22,928.465 | 28,415.38 | 43,539.851 | 44,804.528 | 46,501.7 | 37,441.83 | 32,353.284 | 26,909.062 | 23,367.913 | 20,950.852 | 16,706.132 | 9,265.157 | 5,711.298 | 4,023.976 | 2,774.161 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 191.568 | 223.092 | 1,429.52 | 1,721.869 | 1,618.845 | 1,823.972 | 2,046.925 | 2,321.761 | 2,756.757 | 3,071.224 | 3,569.322 | 3,510.522 | 3,129.977 | 2,788.65 | 2,152.288 | 1,535.593 | 672.863 | 440.979 | 414.001 |
Goodwill
| 0 | 0 | 116.264 | 116.264 | 116.264 | 116.264 | 1,552.001 | 1,562.327 | 126.589 | 126.589 | 437.033 | 386.555 | 0 | 767.019 | 761.239 | 579.835 | 3.609 | 3.569 | 3.819 |
Intangible Assets
| 6.22 | 5.654 | 5.315 | 5.132 | 5.047 | 5.106 | 8.518 | 8.519 | 149.295 | 33.252 | 120.761 | 170.663 | 921.489 | 203.152 | 335.507 | 253.502 | 133.871 | 126.37 | 132.458 |
Goodwill and Intangible Assets
| 6.22 | 5.654 | 121.579 | 121.396 | 121.311 | 121.37 | 1,560.519 | 1,570.846 | 190.313 | 159.841 | 557.794 | 557.218 | 921.489 | 970.171 | 1,096.746 | 833.337 | 137.48 | 129.939 | 136.277 |
Long Term Investments
| 15.375 | -3,419.716 | -3,603.243 | 6.287 | -40.44 | 11.799 | 141.803 | -14,691.308 | 1,428.969 | 912.433 | 305.125 | 941.288 | 460.607 | 0 | -2,062.44 | -1,123.433 | -863.899 | -632.583 | -555.485 |
Tax Assets
| 5,170.66 | 5,170.66 | 5,794.049 | 5,794.049 | 5,794.049 | 5,794.049 | 5,680.76 | 4,229.81 | 11.27 | 23.738 | 39.77 | 401.887 | 0.702 | 53.088 | 2,089.704 | 1,138.852 | 0 | 671.293 | 0 |
Other Non-Current Assets
| 0 | 3,433.251 | 3,836.329 | 166.781 | 456.226 | 492.787 | 365.639 | 16,586.867 | 62.553 | 63.227 | 75.958 | 120.307 | 220.401 | 293.294 | 0.117 | 0.182 | 1,003.581 | -0.689 | 576.152 |
Total Non-Current Assets
| 5,383.823 | 5,412.941 | 7,578.234 | 7,810.382 | 7,949.991 | 8,243.977 | 9,795.646 | 10,017.976 | 4,449.862 | 4,230.463 | 4,547.969 | 5,531.222 | 4,733.176 | 4,105.203 | 3,276.415 | 2,384.531 | 950.025 | 608.939 | 570.945 |
Total Assets
| 19,993.418 | 20,975.148 | 26,988.796 | 27,982.229 | 30,878.456 | 36,659.357 | 53,335.497 | 54,822.504 | 50,951.562 | 41,672.293 | 36,901.253 | 32,440.284 | 28,101.089 | 25,056.055 | 19,982.547 | 11,649.688 | 6,661.323 | 4,632.915 | 3,345.106 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 2,262.349 | 2,307.742 | 2,586.331 | 2,653.218 | 3,530.551 | 5,670.662 | 9,543.712 | 14,043.365 | 12,894.125 | 10,921.797 | 10,183.815 | 9,809.754 | 8,789.196 | 6,602.328 | 6,351.148 | 3,508.628 | 1,692.956 | 1,497.812 | 1,076.424 |
Short Term Debt
| 31,056.962 | 31,041.212 | 22,548.037 | 22,257.316 | 22,199.788 | 21,831.969 | 34,423.415 | 30,315.4 | 18,924.052 | 15,588.818 | 11,313.166 | 7,719.805 | 4,953.98 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 41.026 | 48.347 | 74.802 | 67.183 | 50.227 | 0 | 0.017 | 2.476 | 1.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 393.604 | 20,320.492 | 1,331.353 | 1,113.39 | 2,781.656 | 623.044 | 876.669 | 658.041 | 196.036 | -10,921.797 | -10,183.815 | -9,809.754 | 476.088 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 26,019.104 | -1,842.368 | -2,104.61 | -2,163.908 | -3,024.273 | -775.74 | -3,076.445 | -7,453.52 | 586.861 | 9,504.357 | 9,217.815 | 6,963.882 | -1,770.204 | 2,318.622 | 458.548 | 154.357 | 1,053.624 | -506.335 | -414.568 |
Total Current Liabilities
| 62,035.394 | 54,183.167 | 27,022.244 | 26,580.417 | 29,068.5 | 33,020.597 | 51,311.08 | 51,609.127 | 45,496.623 | 36,014.972 | 30,714.796 | 24,493.441 | 21,238.256 | 15,523.278 | 13,160.844 | 7,171.613 | 4,439.536 | 2,489.289 | 1,738.28 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 11.5 | 13.922 | 1,504.657 | 1,592.977 | 1,464.765 | 1,612.122 | 717.283 | 1,678.5 | 3,119.788 | 889.049 | 1,448.289 | 2,469.516 | 1,572.217 | 5,497.307 | 3,484.858 | 2,135.023 | 628.548 | 1,172.902 | 798.893 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | -1,072.215 | -1,176.749 | -230.864 | 0 | 0 | 941.52 | 632.07 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 1,072.215 | 1,176.749 | 230.864 | 0 | 0 | 53.499 | 116.294 | 260.57 | 174.227 | 142.378 | 11.383 | 7.022 | 11.382 |
Other Non-Current Liabilities
| 19.918 | 25.906 | 69.534 | 79.307 | 75.633 | 121.178 | 128.633 | 191.312 | 700.151 | 748.923 | 1,077.514 | 101.379 | 350.286 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 31.418 | 39.828 | 1,574.191 | 1,672.284 | 1,540.398 | 1,733.3 | 845.916 | 1,869.812 | 3,819.939 | 1,637.972 | 2,525.803 | 3,565.914 | 2,670.867 | 5,757.877 | 3,659.085 | 2,277.401 | 639.931 | 1,179.924 | 810.275 |
Total Liabilities
| 62,066.812 | 54,222.995 | 28,596.435 | 28,252.701 | 30,608.898 | 34,753.897 | 52,156.996 | 53,478.939 | 49,316.562 | 37,652.944 | 33,240.599 | 28,059.355 | 23,909.123 | 21,281.155 | 16,819.929 | 9,449.014 | 5,079.467 | 3,669.213 | 2,548.555 |
Equity: | |||||||||||||||||||
Preferred Stock
| 42,217.9 | 0 | 0 | 0 | 0 | 394.19 | 535.262 | 832.879 | 0 | 385.94 | 385.94 | 371.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,115.708 | 2,115.708 | 2,115.708 | 2,115.708 | 2,115.708 | 1,721.518 | 1,580.446 | 535.938 | 608.438 | 503.438 | 408.438 | 393.438 | 310.938 | 310.938 | 310.938 | 310.938 | 286.871 | 267.797 | 264.618 |
Retained Earnings
| -55,620.513 | -46,796.28 | -23,714.721 | -22,599.045 | -22,155.135 | -20,682.729 | -12,862.205 | -8,245.723 | -2,234.556 | 1,158.17 | 1,339.918 | 2,127.319 | 0 | 1,955.958 | 2,293.922 | 1,766.369 | 1,085.277 | 675.094 | 531.9 |
Accumulated Other Comprehensive Income/Loss
| -44,189.117 | 145.816 | 8,581.318 | 8,723.981 | -2,096.018 | -1,990.066 | 193.062 | 281.411 | 274.113 | -206.525 | 105.294 | 76.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 13,402.613 | 11,286.904 | 11,286.905 | 11,286.905 | 22,215.472 | 22,260.045 | 11,412.332 | 7,581.886 | 2,612.003 | 1,760.645 | 932.008 | 925.979 | 3,319.143 | 952.552 | 23.716 | 0 | 209.653 | 20.777 | 0 |
Total Shareholders Equity
| -42,073.409 | -33,247.852 | -1,730.79 | -472.451 | 80.027 | 1,702.958 | 858.897 | 986.391 | 1,259.998 | 3,601.668 | 3,171.598 | 3,894.798 | 3,630.081 | 3,219.448 | 2,628.576 | 2,077.307 | 1,581.801 | 963.668 | 796.518 |
Total Equity
| -42,073.394 | -33,247.847 | -1,607.639 | -270.472 | 269.558 | 1,905.46 | 1,178.501 | 1,343.565 | 1,635 | 4,019.349 | 3,660.654 | 4,380.929 | 4,191.966 | 3,774.9 | 3,162.618 | 2,200.674 | 1,581.856 | 963.702 | 796.551 |
Total Liabilities & Shareholders Equity
| 19,993.418 | 20,975.148 | 26,988.796 | 27,982.229 | 30,878.456 | 36,659.357 | 53,335.497 | 54,822.504 | 50,951.562 | 41,672.293 | 36,901.253 | 32,440.284 | 28,101.089 | 25,056.055 | 19,982.547 | 11,649.688 | 6,661.323 | 4,632.915 | 3,345.106 |