Sarda Energy & Minerals Limited
NSE:SARDAEN.NS
462.4 (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
| 7,676.9 | 78.6 | 2,161.6 | 487.2 | 1,639.3 | 434.938 | 210.211 | 100.001 | 119.415 | 113.442 | 1,027.665 | 2,295.464 | 797.819 | 156.19 | 627.982 | 366.811 | 992.99 | 214.466 | 10.267 | 12.256 |
Short Term Investments
| 5,579.7 | 7,894.6 | 5,165.1 | 2,629 | 1,391.8 | 1,690.108 | 2,325.397 | 2,040.521 | 1,337.939 | 2,747.337 | 5,687.783 | 1,296.379 | 3,251.989 | 1,454.889 | 731.14 | 1,069.08 | 661.479 | 364.194 | 153.064 | 149.858 |
Cash and Short Term Investments
| 13,256.6 | 7,973.2 | 7,326.7 | 3,116.2 | 3,031.1 | 2,125.046 | 2,535.608 | 2,140.522 | 1,457.354 | 2,860.779 | 6,715.448 | 3,591.843 | 4,049.808 | 1,611.079 | 1,359.122 | 1,435.891 | 1,654.469 | 578.66 | 163.331 | 162.114 |
Net Receivables
| 5,881.7 | 4,855.7 | 8,116.8 | 6,068.2 | 4,982.5 | 4,923.517 | 4,549.999 | 3,799.682 | 4,344.968 | 4,184.387 | 3,839.113 | 2,816.057 | 435.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 5,283.9 | 7,271.2 | 6,129.7 | 5,789.6 | 5,007.6 | 4,394.914 | 4,112.562 | 3,426.199 | 2,212.862 | 4,279.749 | 2,844.627 | 2,475.077 | 2,272.423 | 2,587.787 | 1,520.045 | 996.263 | 1,498.884 | 682.819 | 335.88 | 283.268 |
Other Current Assets
| 1,823.4 | 2,358 | 12.7 | 26.8 | 19.6 | -28.589 | 119.049 | 1,158.682 | 145.237 | 46.21 | 56.456 | 33.5 | 9.993 | 527.226 | 226.683 | 226.116 | 679.886 | 482.546 | 196.343 | 300.04 |
Total Current Assets
| 26,245.6 | 22,458.1 | 21,585.9 | 15,000.8 | 13,040.8 | 11,414.888 | 11,317.218 | 10,525.085 | 8,160.421 | 11,371.125 | 13,455.644 | 8,916.477 | 6,767.863 | 4,726.092 | 3,105.85 | 2,658.27 | 3,833.239 | 1,744.026 | 695.554 | 745.421 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 29,651.1 | 28,885.3 | 28,329.3 | 27,913.6 | 25,740.8 | 23,033.712 | 20,499.943 | 18,942.301 | 18,192.281 | 17,250.626 | 17,125.32 | 16,414.35 | 13,644.041 | 10,850.047 | 9,044.322 | 7,125.461 | 4,672.899 | 2,901.782 | 1,227.316 | 875.94 |
Goodwill
| 330 | 330 | 330.5 | 305.2 | 282.1 | 154.2 | 13.125 | 38.303 | 28.294 | 32.779 | 23.473 | 23.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 679.1 | 701.7 | 729.9 | 313.7 | 403.9 | 414.519 | 419.603 | 488.715 | 829.562 | 530.008 | 434.576 | 466.199 | 481.893 | 117.992 | 19.373 | 17.553 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,009.1 | 1,031.7 | 1,060.4 | 618.9 | 686 | 414.519 | 432.728 | 488.715 | 554.805 | 489.575 | 458.049 | 489.672 | 481.893 | 117.992 | 19.373 | 17.553 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,853.5 | -6,803.2 | -4,600.9 | -2,115.1 | -875 | -1,220.95 | -1,777.49 | -1,815.905 | -1,146.351 | -2,705.049 | -5,658.883 | -1,291.429 | -906.145 | 521.118 | 1,380.461 | 2,697.716 | -481.577 | -145.673 | -152.018 | -149.828 |
Tax Assets
| 679.1 | 8,358.3 | 6,603.3 | 3,175.8 | 2,404.1 | 0 | 3,653.731 | 2,583.548 | 2,506.845 | 0.02 | 0.025 | 0.027 | 0.025 | 1,454.889 | 731.14 | 1,069.08 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 580.1 | 883.6 | 0.1 | 620.2 | 0.1 | 3,012.594 | 0.001 | 427.426 | 48.167 | 4,032.741 | 7,094.599 | 3,329.044 | 3,376.176 | 8.196 | 0.412 | 0.103 | 671.536 | 369.223 | 180.433 | 154.583 |
Total Non-Current Assets
| 33,772.9 | 32,355.7 | 31,392.2 | 30,213.4 | 27,956 | 25,239.875 | 22,808.913 | 20,626.085 | 20,155.747 | 19,067.913 | 19,019.11 | 18,941.664 | 16,595.99 | 12,952.242 | 11,175.708 | 10,909.913 | 4,862.858 | 3,125.332 | 1,255.73 | 880.695 |
Total Assets
| 60,018.5 | 54,813.8 | 52,978.1 | 45,214.2 | 40,996.8 | 36,654.763 | 34,126.131 | 31,151.17 | 28,316.168 | 30,439.038 | 32,474.754 | 27,858.141 | 23,363.853 | 17,678.334 | 14,281.558 | 13,568.183 | 8,696.097 | 4,869.358 | 1,951.284 | 1,626.116 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,726.1 | 1,347.1 | 2,122.4 | 2,053.5 | 2,136.6 | 1,806.055 | 1,307.944 | 1,110.786 | 919.988 | 705.87 | 1,258.402 | 1,138.915 | 836.447 | 669.421 | 501.445 | 57.274 | 864.646 | 413.853 | 28.592 | 22.797 |
Short Term Debt
| 3,079.7 | 3,439.3 | 3,846.1 | 2,209.3 | 2,861 | 3,312.807 | 4,023.097 | 3,483.426 | 2,768.723 | 4,725.778 | 6,411.332 | 3,356.92 | 2,532.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 134.3 | 40.4 | 365.6 | 228.9 | 112.3 | 256.692 | 210.189 | 23.449 | 86.298 | 0 | 0 | 0 | 0 | 0 | 2.901 | 0.133 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 134.3 | 1,644.1 | 2,289.7 | 1,775.2 | 1,244 | 1,345.391 | 1,386.765 | 1,981.743 | 63.224 | 88.072 | 80.544 | 70.505 | 49.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,864.4 | 1,075.9 | 6 | 8.8 | 19.5 | 14.191 | 16.208 | 156.555 | 1,521.07 | 2,655.459 | 2,518.923 | 2,076.746 | 1,017.659 | 483.333 | 500.869 | 540.909 | 370.698 | 115.652 | 57.053 | 140.498 |
Total Current Liabilities
| 7,804.5 | 7,506.4 | 8,264.2 | 6,046.8 | 6,261.1 | 6,478.444 | 6,734.014 | 6,732.51 | 5,273.005 | 8,175.179 | 10,269.201 | 6,643.086 | 4,435.757 | 1,152.754 | 1,002.314 | 598.183 | 1,235.344 | 529.505 | 85.645 | 163.295 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 10,582.7 | 10,630.4 | 11,959.6 | 14,926.2 | 14,083.4 | 10,640.364 | 9,832.025 | 9,231.892 | 8,881.001 | 8,212.214 | 8,835.626 | 9,124.519 | 8,058.879 | 7,820.835 | 6,220.664 | 7,438.382 | 3,238.399 | 2,087.405 | 1,034.833 | 739.127 |
Deferred Revenue Non-Current
| 0 | 510.4 | 35 | 32.3 | 251.6 | 117.156 | 126.947 | 0 | 337.059 | 336.349 | 285.913 | 120.292 | 85.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,048 | 1,019.4 | 1,239.1 | 851.3 | 609 | 710.264 | 680.889 | 556.721 | 865.14 | 780.198 | 715.725 | 453.18 | 500.238 | 361.328 | 286.534 | 282.995 | 194.365 | 170.84 | 131.727 | 114.968 |
Other Non-Current Liabilities
| 641.8 | 44 | 405.1 | 136.7 | 113.1 | 112.862 | 102.817 | 223.33 | 83.91 | 132.541 | 214.088 | 346.981 | 709.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 12,272.5 | 12,204.2 | 13,638.8 | 15,946.5 | 15,057.1 | 11,580.646 | 10,742.678 | 10,011.943 | 10,167.11 | 9,461.302 | 10,051.352 | 10,044.972 | 9,354.274 | 8,182.163 | 6,507.198 | 7,721.377 | 3,432.764 | 2,258.245 | 1,166.56 | 854.095 |
Total Liabilities
| 20,077 | 19,710.6 | 21,903 | 21,993.3 | 21,318.2 | 18,059.09 | 17,476.692 | 16,744.453 | 15,440.115 | 17,636.481 | 20,320.553 | 16,688.058 | 13,790.031 | 9,334.917 | 7,509.512 | 8,319.56 | 4,668.108 | 2,787.75 | 1,252.205 | 1,017.39 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 352.4 | 352.4 | 360.5 | 360.5 | 360.5 | 360.492 | 360.492 | 360.304 | 359.783 | 359.524 | 358.5 | 358.5 | 358.5 | 358.5 | 340.451 | 340.452 | 343.992 | 130.8 | 130.8 | 130.8 |
Retained Earnings
| 36,011.9 | 31,310.4 | 25,874 | 18,134.3 | 14,515.5 | 13,651.68 | 11,689.463 | 9,473.292 | 7,623.571 | 9,058.163 | 7,274.899 | 6,684.641 | 6,494.723 | 0 | 6,173.143 | 4,908.17 | 3,678.997 | 1,785.893 | 568.279 | 477.926 |
Accumulated Other Comprehensive Income/Loss
| 38,534 | 497.7 | 1,862.4 | 1,777.3 | -3,559.1 | -2,806.475 | -2,080.604 | -1,407.173 | -6,153.577 | -5,440.038 | -4,570.968 | 315.743 | -3,028.121 | -2,452.96 | -1,899.059 | -1,472.596 | -1,216.217 | -999.16 | -400.794 | -367.473 |
Other Total Stockholders Equity
| -36,011.9 | 1,940.3 | 1,940.3 | 1,940.4 | 7,357 | 6,574.448 | 5,795.303 | 5,149.464 | 10,322.965 | 8,118.402 | 8,419.114 | 3,172.568 | 5,168.847 | 10,162.207 | 1,899.059 | 1,472.597 | 1,221.217 | 1,164.074 | 400.794 | 367.473 |
Total Shareholders Equity
| 38,886.4 | 34,100.8 | 30,037.2 | 22,212.5 | 18,673.9 | 17,780.145 | 15,764.654 | 13,575.887 | 12,152.742 | 12,096.051 | 11,481.545 | 10,531.452 | 8,993.949 | 8,067.747 | 6,513.594 | 5,248.623 | 4,027.989 | 2,081.607 | 699.079 | 608.726 |
Total Equity
| 39,941.5 | 35,103.2 | 31,075.1 | 23,220.9 | 19,678.6 | 18,595.673 | 16,649.439 | 14,406.717 | 12,876.053 | 12,802.557 | 12,154.201 | 11,170.083 | 9,573.822 | 8,343.417 | 6,772.046 | 5,248.623 | 4,027.989 | 2,081.607 | 699.079 | 608.726 |
Total Liabilities & Shareholders Equity
| 60,018.5 | 54,813.8 | 52,978.1 | 45,214.2 | 40,996.8 | 36,654.763 | 34,126.131 | 31,151.17 | 28,316.168 | 30,439.038 | 32,474.754 | 27,858.141 | 23,363.853 | 17,678.334 | 14,281.558 | 13,568.183 | 8,696.097 | 4,869.358 | 1,951.284 | 1,626.116 |