SPML Infra Limited
NSE:SPMLINFRA.NS
248.98 (INR) • At close December 27, 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
| 2,280.774 | 200.65 | 406.867 | 396.548 | 202.798 | 368.541 | 248.062 | 1,577.343 | 1,401.087 | 1,271.691 | 1,189.176 | 912.501 | 860.05 | 1,185.594 | 918.12 | 875.359 | 950.852 | 1,167.6 |
Short Term Investments
| 223.768 | 2,461.482 | 19.529 | 197.074 | 380.129 | 1,089.317 | 1,249.184 | -3,931.322 | -3,153.2 | -3,765.893 | 1 | -3,136.056 | -1,852.832 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,280.774 | 2,662.132 | 426.396 | 593.622 | 582.927 | 1,457.858 | 1,497.246 | 1,577.343 | 1,401.087 | 1,271.691 | 1,190.176 | 912.501 | 860.05 | 1,185.594 | 918.12 | 875.359 | 950.852 | 1,167.6 |
Net Receivables
| 5,364.713 | 14,236.002 | 14,507.197 | 14,419.357 | 15,088.061 | 17,027.626 | 17,876.056 | 14,195.155 | 14,868.391 | 12,376.417 | 8,614.261 | 8,699.657 | 10,228.09 | 11,907.16 | 0 | 10,363.494 | 7,299.098 | 4,464.799 |
Inventory
| 373.833 | 924.353 | 902.307 | 712.36 | 627.373 | 666.214 | 773.579 | 723.028 | 751.21 | 495.5 | 473.514 | 451.611 | 725.998 | 907.771 | 1,160.05 | 1,589.613 | 2,599.339 | 1,119.602 |
Other Current Assets
| 2,002.244 | 15,826.553 | 3,361.899 | 3,442.121 | 3,849.974 | 2,723.921 | 3,076.833 | 2,763.759 | 2,184.938 | 1,966.776 | 1,719.235 | 1,277.198 | 460.146 | 510.531 | 3,482.631 | 562.43 | 374.914 | 166.441 |
Total Current Assets
| 10,338.522 | 16,978.583 | 17,914.603 | 17,748 | 18,452.59 | 21,030.534 | 20,742.439 | 19,325.466 | 19,205.626 | 16,110.384 | 11,997.186 | 11,340.967 | 12,274.284 | 14,511.056 | 13,728.329 | 13,390.896 | 11,224.203 | 6,918.442 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 62.49 | 1,499.811 | 1,539.224 | 1,574.077 | 1,628.674 | 2,800.097 | 3,055.547 | 3,143.798 | 3,427.305 | 3,926.802 | 6,438.887 | 5,238.179 | 3,994.89 | 3,976.617 | 3,654.695 | 3,189.242 | 2,211.734 | 1,664.209 |
Goodwill
| 351.694 | 345.773 | 345.773 | 155.086 | 154.741 | 477.909 | 367.92 | 273.456 | 266.267 | 121.119 | 51.82 | 49.459 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.165 | 5.091 | 4.181 | 2.056 | 2.051 | 2.07 | 2.057 | 2.309 | 3,695.501 | 14.588 | 10.486 | 9.025 | 239.758 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 355.859 | 350.864 | 349.954 | 157.142 | 156.792 | 479.979 | 369.977 | 4,092.948 | 3,961.768 | 135.707 | 62.306 | 58.484 | 239.758 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 380 | 586.509 | 649.201 | 698.474 | 947.439 | 1,018.768 | 440.229 | 5,457.316 | 4,576.886 | 5,567.037 | 1,330.213 | 4,520.227 | 3,294.428 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 654.424 | 1,046.157 | 1,046.265 | 999.502 | 928.467 | 1,125.99 | 575.209 | 64.727 | 13.389 | 44.229 | 29.535 | 23.664 | 31.662 | 20.772 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7,126.82 | 7,464.414 | 6,486.839 | 6,027.635 | 7,870.826 | 8,500.994 | 8,488.242 | 2,256.998 | 1,360.677 | 1,263.708 | 6,052.449 | 727.905 | 450.919 | 1,226.703 | 350.69 | 150.782 | 187.204 | 22.554 |
Total Non-Current Assets
| 8,579.593 | 10,947.755 | 10,071.483 | 9,456.83 | 11,532.198 | 13,925.828 | 12,929.204 | 15,015.787 | 13,340.025 | 10,937.483 | 13,913.39 | 10,568.459 | 8,011.657 | 5,224.092 | 4,005.385 | 3,340.024 | 2,398.938 | 1,686.763 |
Total Assets
| 18,918.115 | 27,926.338 | 27,986.086 | 27,204.83 | 29,984.788 | 34,956.362 | 33,671.643 | 34,341.253 | 32,545.651 | 27,047.867 | 25,910.576 | 21,909.426 | 20,285.941 | 19,735.148 | 17,733.714 | 16,730.92 | 13,623.141 | 8,605.205 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 3,624.939 | 4,081.909 | 4,228.145 | 3,863.116 | 6,306.132 | 9,405.836 | 9,635.608 | 9,028.926 | 11,273.368 | 8,831.99 | 5,334.669 | 4,837.107 | 4,531.599 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,429.524 | 11,174.872 | 11,478.774 | 11,932.496 | 8,562.086 | 5,539.411 | 6,712.064 | 8,347.337 | 7,033.453 | 4,152.366 | 6,047.725 | 4,401.021 | 0 | 0 | 0 | 0 | 0 | 1,127.114 |
Tax Payables
| 0 | 0.024 | 0.024 | 0.024 | 0.024 | 69.085 | 46.271 | 26.05 | 33.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 357.268 | 792.429 | 974.519 | 2,358.61 | 2,728.518 | 1,994.892 | 1,390.205 | 74.99 | 61.513 | 44.26 | 30.208 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 851.904 | 704.204 | 161.91 | 108.382 | 429.399 | 1,090.158 | 1,038.961 | 1,041.49 | 1,668.858 | 956.532 | 3,447.144 | 2,097.885 | 6,978.213 | 6,839.477 | 6,007.059 | 6,769.584 | 6,719.01 | 3,548.436 |
Total Current Liabilities
| 6,906.367 | 16,147.17 | 16,661.282 | 16,878.537 | 17,656.251 | 20,351.397 | 19,427.796 | 21,424.806 | 20,009.173 | 18,660.055 | 15,227.219 | 11,396.429 | 11,509.812 | 6,839.477 | 6,007.059 | 6,769.584 | 6,719.01 | 4,675.55 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 3,060.696 | 6,361.861 | 6,638.502 | 6,503.349 | 6,743.794 | 6,761.953 | 7,347.957 | 2,881.33 | 5,023.208 | 1,834.722 | 3,929.464 | 3,911.712 | 2,606.314 | 7,353.244 | 6,423.032 | 5,031.097 | 2,708.599 | 694.639 |
Deferred Revenue Non-Current
| 0 | 945.306 | 655.353 | 451.84 | 547.941 | 524.83 | 515.247 | 64.341 | 63.389 | 52.077 | 38.485 | 35.506 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 7,341.236 | 767.726 | 7,101.074 | 7,770.214 | 0 | 1.497 | 5.046 | 11.022 | 21.515 | 34.735 | 42.703 | 90.597 | 104.401 | 130.176 | 168.355 | 165.544 | 131.156 |
Other Non-Current Liabilities
| 4,316.168 | 981.933 | -2.28 | 597.725 | 1,035.283 | 1,268.419 | 623.577 | 1,651.987 | 1,736.04 | 973.927 | 961.072 | 655.219 | 189.604 | 808.943 | 725.423 | 720.09 | 530.316 | 1,566.89 |
Total Non-Current Liabilities
| 7,376.864 | 8,289.1 | 8,059.301 | 7,552.914 | 8,327.018 | 8,555.202 | 8,488.278 | 7,004.68 | 6,759.248 | 2,934.409 | 4,963.756 | 4,645.14 | 2,886.515 | 8,266.588 | 7,278.631 | 5,919.542 | 3,404.459 | 2,392.685 |
Total Liabilities
| 14,283.231 | 24,436.27 | 24,720.583 | 24,431.451 | 25,983.269 | 28,906.599 | 27,916.074 | 28,429.486 | 26,768.421 | 21,594.464 | 20,190.975 | 16,041.569 | 14,396.327 | 15,106.065 | 13,285.69 | 12,689.126 | 10,123.469 | 7,068.235 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 177.747 | 340.493 | 0 | 3,171.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 97.956 | 99.49 | 87.495 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 81.945 | 70.957 |
Retained Earnings
| 651.953 | 274.073 | 234.814 | 231.595 | 1,403.316 | 1,330.046 | 2,116.448 | 2,193.66 | 2,152.553 | 2,139.44 | 2,213.382 | 2,338.163 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,674.975 | 584.261 | 584.261 | 740 | -2,587.444 | -2,523.128 | 833.679 | -2,291.584 | -2,300.736 | -2,121.622 | -1,865.022 | -1,626.368 | -1,386.633 | -1,177.166 | -1,149.656 | -1,038.391 | -837.191 | -671.009 |
Other Total Stockholders Equity
| 2,177.905 | 2,007.268 | 1,700.178 | 1,566.978 | 1,566.378 | 1,617.143 | 1,617.144 | 1,617.144 | 5,351.818 | 933.477 | 2,049.491 | 2,301.437 | 1,526.38 | 4,915.361 | 4,790.312 | 4,278.15 | 3,724.602 | 1,697.246 |
Total Shareholders Equity
| 4,602.789 | 3,424.693 | 3,198.546 | 2,620.518 | 3,843.161 | 4,201.318 | 4,649.216 | 4,574.826 | 4,681.824 | 4,718.892 | 4,585.223 | 4,721.545 | 4,706.18 | 3,820.14 | 3,722.601 | 3,321.704 | 2,969.356 | 1,097.194 |
Total Equity
| 4,634.884 | 3,490.068 | 3,265.503 | 2,773.379 | 4,001.519 | 6,049.763 | 5,755.569 | 5,911.767 | 5,777.23 | 5,453.313 | 5,719.601 | 5,867.857 | 5,889.614 | 4,629.083 | 4,448.024 | 4,041.794 | 3,499.672 | 1,536.97 |
Total Liabilities & Shareholders Equity
| 18,918.115 | 27,926.338 | 27,986.086 | 27,204.83 | 29,984.788 | 34,956.362 | 33,671.643 | 34,341.253 | 32,545.651 | 27,047.777 | 25,910.576 | 21,909.426 | 20,285.941 | 19,735.148 | 17,733.714 | 16,730.92 | 13,623.141 | 8,605.205 |