Schaeffler India Limited
NSE:SCHAEFFLER.NS
3397.4 (INR) • At close November 13, 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
| 697.1 | 1,660.4 | 1,847.5 | 2,108 | 1,159.1 | 1,425 | 776.9 | 972.6 | 649.8 | 1,625.9 | 2,102.8 | 1,105.8 | 2,334.2 | 2,880.1 | 1,730.7 | 635.5 | 639.3 | 122.9 | 79.8 |
Short Term Investments
| 14,918.6 | 14,193.5 | 11,708.5 | 9,780 | 7,188 | 7,391.3 | 7,942.4 | 5,428 | 4,050 | 1,664.6 | 270 | 839.8 | 927.9 | 758.4 | 769.2 | 470.1 | 317.3 | 0 | 0 |
Cash and Short Term Investments
| 15,856.6 | 15,853.9 | 13,556 | 11,888 | 8,347.1 | 8,816.3 | 8,719.3 | 6,400.6 | 4,699.8 | 3,290.5 | 2,372.8 | 1,945.6 | 3,262.1 | 3,638.5 | 2,499.9 | 1,105.6 | 956.6 | 122.9 | 79.8 |
Net Receivables
| 10,555.9 | 10,324.1 | 8,760.5 | 7,270.1 | 6,319.4 | 8,024.2 | 6,401.8 | 3,262.8 | 3,364.4 | 2,900.5 | 2,906 | 3,256.7 | 2,952.4 | 1,999 | 1,681.8 | 1,447 | 1,195.5 | 1,047.6 | 836 |
Inventory
| 13,433.3 | 12,433.7 | 10,864.9 | 7,136.3 | 7,204.9 | 9,100.7 | 2,736.2 | 2,739.9 | 2,202.5 | 1,908.9 | 1,705.8 | 1,422.1 | 1,622.5 | 1,270.2 | 1,007.3 | 1,592.9 | 982.8 | 918.7 | 695.2 |
Other Current Assets
| 1,456.7 | 1,768.3 | 9,737.3 | 1,073.1 | 875.3 | 1,420.2 | 1,052.5 | 547 | 1,023.6 | 1,291.5 | 404.5 | 80.1 | 212.7 | 127.1 | 189.6 | 179 | 181.6 | 66.4 | 79.9 |
Total Current Assets
| 41,061.6 | 39,908.1 | 34,158.2 | 27,144.5 | 22,646.9 | 26,637.3 | 15,629 | 13,049.1 | 11,294.6 | 9,395.4 | 7,396.3 | 6,707.1 | 7,121.8 | 6,276.4 | 4,609.4 | 3,854.4 | 2,999.2 | 2,155.6 | 1,690.9 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 17,710.5 | 13,714.8 | 11,693.8 | 11,746.7 | 10,921.1 | 9,184.1 | 4,173.3 | 4,102.6 | 3,975.2 | 3,900.6 | 4,117.7 | 3,917.7 | 2,302.7 | 1,495.3 | 1,484 | 1,634.5 | 1,422.9 | 1,392 | 1,103 |
Goodwill
| 822.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 786.8 | 5.7 | 12.2 | 1.5 | 2.5 | 3.2 | 0.1 | 0.4 | 0.8 | 3 | 5.5 | 9.4 | 48.9 | 0.7 | 0.4 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,609.1 | 5.7 | 12.2 | 1.5 | 2.5 | 3.2 | 0.1 | 0.4 | 0.8 | 3 | 5.5 | 9.4 | 48.9 | 0.7 | 0.4 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5 | -13,025.4 | -10,553.5 | -9,016.5 | -5,796.6 | -6,886.2 | -7,907.2 | 990 | 937.3 | -1,621.1 | -221.9 | -791.7 | 0 | -755.2 | -766 | -466.9 | -305.1 | 0 | 0 |
Tax Assets
| 0 | 384.5 | 399.8 | 363.2 | 235 | 324.9 | 26 | 190.2 | 97.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.1 | 9.9 |
Other Non-Current Assets
| 2,278.9 | 16,279.5 | 13,252.2 | 11,274.9 | 8,443.4 | 8,410.5 | 9,008.5 | 236.5 | 248.6 | 2,664 | 2,035.1 | 1,594.1 | 501.6 | 758.4 | 769.2 | 470.1 | 317.3 | 26.5 | 27.2 |
Total Non-Current Assets
| 21,603.5 | 17,359.1 | 14,804.5 | 14,369.8 | 13,805.4 | 11,036.5 | 5,300.7 | 5,519.7 | 5,259.2 | 4,946.5 | 5,936.4 | 4,729.5 | 2,853.2 | 1,499.2 | 1,487.6 | 1,637.7 | 1,435.1 | 1,428.6 | 1,140.1 |
Total Assets
| 62,665.1 | 57,267.2 | 48,962.7 | 41,514.3 | 36,452.3 | 37,673.8 | 20,929.7 | 18,568.8 | 16,553.8 | 14,341.9 | 13,332.7 | 11,436.6 | 9,975 | 7,775.6 | 6,097 | 5,492.1 | 4,434.3 | 3,584.2 | 2,831 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 10,551.4 | 11,117.3 | 9,533.3 | 7,686.6 | 4,991.5 | 7,878 | 5,935.3 | 2,710 | 2,404.8 | 2,160.6 | 2,404.7 | 1,786.1 | 1,754 | 1,771.7 | 1,214.4 | 1,124.9 | 996.8 | 867.7 | 642.6 |
Short Term Debt
| 53.9 | -13.5 | 274.8 | 456.4 | 0 | 528.7 | 548.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 138.8 | 80.6 | 337 | 35.2 | 51.6 | 52.7 | 20.3 | 66.5 | 69.3 | 25.6 | 35.1 | 108.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 50.6 | 94.9 | 2,142.1 | 1,248.7 | 105.5 | 1,762.2 | 127.2 | 47.4 | 98.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,206.2 | 2,509.7 | 1,740.6 | 1,694.2 | 1,227.2 | 1,614.4 | 1,319.5 | 691 | 865.2 | 582.6 | 602.2 | 437.9 | 888.9 | 240 | 220.1 | 259.5 | 190.2 | 178.3 | 182.6 |
Total Current Liabilities
| 14,051.5 | 13,902.7 | 11,872.2 | 9,118.8 | 6,375.8 | 10,170.2 | 3,680.8 | 3,754.3 | 3,339.3 | 2,768.8 | 3,042 | 2,332.6 | 2,642.9 | 2,011.7 | 1,434.5 | 1,384.4 | 1,187 | 1,046 | 825.2 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 406.5 | 473.6 | 519 | 566.2 | 0 | 48.7 | 569.2 | 0 | 0 | 0 | 0 | 100.6 | 0 | 0 | 0 | 0 | 0 | 0 | 111.9 |
Deferred Revenue Non-Current
| 0 | 19.9 | 23.1 | 23.5 | 33.5 | 9.9 | -750.8 | 12.7 | 14.5 | 15.2 | 16.1 | 15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -19.9 | 16.3 | 0 | 1.2 | 8,348.1 | 181.6 | 17 | 86.8 | 154 | 174.1 | 64.4 | 31.7 | 0 | 0 | 0 | 0 | 61.9 | 78.2 |
Other Non-Current Liabilities
| 153.6 | 31.9 | 34.8 | 84.8 | 454.9 | 383.8 | 456.1 | 270.6 | 322.1 | 498.2 | 395.3 | 128.8 | 0 | 0 | 45.1 | 57.6 | 66.3 | 0 | 0 |
Total Non-Current Liabilities
| 560.1 | 505.5 | 553.8 | 992.6 | 454.9 | 442.4 | 295.7 | 289.3 | 322.1 | 498.2 | 395.3 | 309 | 31.7 | 29.3 | 45.1 | 57.6 | 66.3 | 61.9 | 190.1 |
Total Liabilities
| 14,611.6 | 14,408.2 | 12,426 | 10,111.4 | 6,830.7 | 10,612.6 | 3,976.5 | 4,043.6 | 3,661.4 | 3,267 | 3,437.3 | 2,641.6 | 2,674.6 | 2,041 | 1,479.6 | 1,442 | 1,253.3 | 1,107.9 | 1,015.3 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 312.6 | 312.6 | 312.6 | 312.6 | 312.6 | 312.6 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 |
Retained Earnings
| 42,304.7 | 37,110.2 | 30,787.9 | 25,654.1 | 23,872.8 | 21,378 | 12,355.1 | 10,216 | 8,674.6 | 10,891.7 | 9,508.7 | 0 | 7,112.6 | 5,568.4 | 4,451.2 | 3,883.9 | 3,014.8 | 1,206.5 | 619 |
Accumulated Other Comprehensive Income/Loss
| 4,836.2 | 4,836.2 | 4,836.2 | 4,836.2 | 4,836.2 | -3,461.3 | -1,340.2 | -4,924.3 | -4,324 | -3,630.5 | -3,377 | -3,171 | -2,969.1 | -2,731.9 | -2,668.1 | -2,470.3 | -2,270.3 | -2,085.8 | -1,907.7 |
Other Total Stockholders Equity
| 600 | 600 | 600 | 600 | 600 | 600 | -3,618.4 | 200.2 | 200.2 | 200.2 | 200.2 | 200.2 | 21.6 | 2,731.9 | 0 | 0 | 0 | 1,103.6 | 1,030.5 |
Total Shareholders Equity
| 48,053.5 | 42,859 | 36,536.7 | 31,402.9 | 29,621.6 | 27,061.2 | 16,953.2 | 14,525.2 | 12,892.4 | 11,074.9 | 9,895.4 | 8,795 | 7,300.4 | 5,734.6 | 4,617.4 | 4,050.1 | 3,181 | 2,476.3 | 1,815.7 |
Total Equity
| 48,053.5 | 42,859 | 36,536.7 | 31,402.9 | 29,621.6 | 27,061.2 | 16,953.2 | 14,525.2 | 12,892.4 | 11,074.9 | 9,895.4 | 8,795 | 7,300.4 | 5,734.6 | 4,617.4 | 4,050.1 | 3,181 | 2,476.3 | 1,815.7 |
Total Liabilities & Shareholders Equity
| 62,665.1 | 57,267.2 | 48,962.7 | 41,514.3 | 36,452.3 | 37,673.8 | 20,929.7 | 18,568.8 | 16,553.8 | 14,341.9 | 13,332.7 | 11,436.6 | 9,975 | 7,775.6 | 6,097 | 5,492.1 | 4,434.3 | 3,584.2 | 2,831 |