V-Guard Industries Limited
NSE:VGUARD.NS
409.7 (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
| 573.7 | 395.42 | 607.968 | 2,807.69 | 234.321 | 853.146 | 50.536 | 146.666 | 66.191 | 12.81 | 18.519 | 116.93 | 18.033 | 71.006 | 74.142 | 40.911 | 385.648 | 14.444 | 3.305 |
Short Term Investments
| 402.2 | 338.343 | 34.21 | 12.142 | 1,227.674 | 831.278 | 751.604 | 888.783 | 193.944 | 0.16 | 1.103 | 0 | 0 | 166.052 | 88.632 | 376.46 | 288.592 | 162.32 | 57.461 |
Cash and Short Term Investments
| 875.4 | 733.763 | 642.178 | 2,807.69 | 1,461.995 | 1,684.424 | 802.14 | 1,035.449 | 260.135 | 12.97 | 19.622 | 116.93 | 18.033 | 237.058 | 162.774 | 417.371 | 674.24 | 176.764 | 60.766 |
Net Receivables
| 5,958.2 | 5,717.3 | 4,866.067 | 3,903.412 | 3,316.779 | 4,632.137 | 0 | 3,185.828 | 2,984.462 | 2,446.025 | 2,129.876 | 69.683 | 1,502.789 | 1,353.84 | 820.696 | 541.612 | 424.323 | 315.025 | 0 |
Inventory
| 8,118.3 | 7,674.376 | 8,595.847 | 6,315.06 | 4,789.535 | 3,763.944 | 3,164.918 | 2,736.404 | 2,046.918 | 2,608.771 | 2,525.486 | 2,485.722 | 1,574.209 | 1,424.27 | 985.268 | 358.6 | 434.126 | 309.944 | 207.065 |
Other Current Assets
| 7,379.5 | 531.9 | 1,126.973 | 979.987 | 1,022.658 | 777.009 | 5,195.422 | 74.348 | 63.486 | 2,803.692 | 2,417.839 | 2,287.646 | 71.866 | 42.914 | 23.928 | 322.381 | 243.705 | 118.743 | 144.975 |
Total Current Assets
| 16,374.5 | 15,052.323 | 15,201.541 | 14,010.278 | 10,604.521 | 10,891.537 | 9,162.48 | 7,292.266 | 5,353.139 | 5,425.433 | 4,962.947 | 4,959.981 | 3,317.8 | 2,892.03 | 1,904.034 | 1,263.504 | 1,487.802 | 758.156 | 412.806 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 6,694.1 | 5,902.393 | 4,596.838 | 3,771.934 | 3,414.192 | 2,292.48 | 2,148.2 | 1,740.972 | 1,552.772 | 1,567.446 | 1,616.179 | 1,386.786 | 1,261.433 | 1,110.971 | 1,094.269 | 902.124 | 513.858 | 317.267 | 280.253 |
Goodwill
| 2,528 | 2,528.017 | 36.64 | 36.64 | 36.64 | 36.64 | 36.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,474 | 4,294.457 | 163.048 | 81.463 | 59.569 | 53.035 | 63.948 | 46.95 | 58.151 | 68.379 | 80.427 | 82.905 | 79.858 | 46.786 | 57.583 | 68.38 | 79.177 | 83.453 | 93.467 |
Goodwill and Intangible Assets
| 7,002 | 6,822.474 | 199.688 | 118.103 | 96.209 | 89.675 | 100.588 | 46.95 | 58.151 | 68.379 | 80.427 | 82.905 | 79.858 | 46.786 | 57.583 | 68.38 | 79.177 | 83.453 | 93.467 |
Long Term Investments
| 705.7 | 334.045 | 334 | 334 | -1,217.894 | -822.085 | -680.819 | 78.312 | 58.234 | 0.16 | 0.05 | 1.113 | 0 | 0 | -42.863 | -262.856 | -138.592 | 0 | 8.539 |
Tax Assets
| 0 | 81.979 | 90.849 | 38.174 | 24.822 | 1,052.372 | 0.04 | 92.712 | 61.988 | -0.16 | -0.05 | -1.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 836.5 | 876.103 | 543.359 | 477.291 | 1,627.131 | 242.999 | 977.231 | 156.096 | 80.81 | 187.955 | 90.055 | 118.96 | 47.626 | 0 | 88.632 | 376.46 | 288.592 | 0 | 57.461 |
Total Non-Current Assets
| 15,238.3 | 14,016.994 | 5,764.734 | 4,739.502 | 3,944.46 | 2,855.441 | 2,545.24 | 2,115.042 | 1,811.955 | 1,823.78 | 1,786.661 | 1,588.651 | 1,388.917 | 1,157.757 | 1,197.621 | 1,084.108 | 743.035 | 400.72 | 439.72 |
Total Assets
| 31,612.8 | 29,069.317 | 20,966.275 | 18,749.78 | 14,548.981 | 13,746.978 | 11,707.72 | 9,407.308 | 7,165.094 | 7,249.213 | 6,749.608 | 6,548.632 | 4,706.717 | 4,049.787 | 3,101.655 | 2,347.612 | 2,230.837 | 1,158.876 | 852.526 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 5,500.2 | 4,883.4 | 4,879.793 | 4,747.238 | 3,051.41 | 3,592.199 | 3,360.484 | 2,186.105 | 1,511.061 | 1,933.977 | 1,752.558 | 1,629.348 | 962.016 | 526.334 | 299.238 | 170.478 | 131.5 | 61.179 | 44.084 |
Short Term Debt
| 1,741.1 | 1,632.3 | 197.061 | 193.773 | 166.976 | 141.169 | 71.89 | 32.633 | -721.192 | 465.717 | 773.505 | 1,330.52 | 894.251 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 35.1 | 13.174 | 24.763 | 114.332 | 6.003 | 42.431 | 51.536 | 215.988 | 210.412 | 179.645 | 145.414 | 150.523 | 122.452 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 237.1 | 1,071.155 | 1,083.763 | 978.078 | 869.118 | 775.733 | 29.362 | 486.043 | 582.609 | 577.129 | 466.76 | 428.089 | 341.631 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,506.9 | 1,479.226 | 1,062.423 | 731.956 | 704.405 | 641.825 | 536.243 | 422.648 | -306.58 | 407.374 | 315.89 | 285.659 | 239.146 | 344.561 | 525.2 | 605.857 | 519.906 | 314.304 | 176.732 |
Total Current Liabilities
| 10,020.4 | 8,166.864 | 6,164.04 | 5,927.249 | 4,089.006 | 4,550.202 | 4,049.515 | 2,740.58 | 2,151.127 | 2,986.713 | 3,001.821 | 3,396.05 | 2,217.865 | 870.895 | 824.438 | 776.335 | 651.406 | 375.483 | 220.816 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 2,271.8 | 3,628.3 | 486.456 | 498.912 | 332.231 | 0 | 0 | 24 | 56 | 212.004 | 310.007 | 320.417 | 117.611 | 1,397.886 | 805.11 | 262.503 | 90.821 | 360.677 | 302.685 |
Deferred Revenue Non-Current
| 0 | 3,125.285 | -283.976 | -249.977 | 0 | 0 | 0 | 88.173 | 54.629 | 55.165 | 40.668 | 34.081 | 44.927 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,017 | 1,032.554 | 283.976 | 249.977 | 0 | 25.881 | 24.188 | 54.369 | 74.647 | 92.387 | 95.446 | 79.007 | 42.63 | 61.228 | 57.283 | 44.261 | 41.921 | 40.921 | 37.8 |
Other Non-Current Liabilities
| 161.4 | 1,198 | 191.513 | 163.598 | 136.88 | 151.809 | 120.73 | 107.023 | 195.633 | 217.964 | 212.787 | 184.778 | 62.974 | 0 | 0 | 0 | 268.341 | 0 | 0 |
Total Non-Current Liabilities
| 3,450.2 | 4,826.25 | 677.969 | 662.51 | 469.111 | 177.69 | 144.918 | 295.712 | 306.262 | 485.133 | 563.462 | 539.276 | 382.477 | 1,459.114 | 862.393 | 306.764 | 401.083 | 401.598 | 340.485 |
Total Liabilities
| 13,470.6 | 12,993.114 | 6,842.009 | 6,589.759 | 4,558.117 | 4,727.892 | 4,194.433 | 3,036.292 | 2,457.389 | 3,471.846 | 3,565.283 | 3,935.326 | 2,600.342 | 2,330.009 | 1,686.831 | 1,083.099 | 1,052.489 | 777.081 | 561.301 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 14,525.962 | 0 | 0 | 11,309.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 434.4 | 432.174 | 431.542 | 430.188 | 428.288 | 426.934 | 425.676 | 424.654 | 300.852 | 299.731 | 298.475 | 298.475 | 298.475 | 298.475 | 298.475 | 298.475 | 298.475 | 213.958 | 30 |
Retained Earnings
| 14,659 | 13,323.43 | 11,326.301 | 9,570.773 | 7,557.977 | 6,586.059 | 5,279.901 | 4,479.98 | 3,083.358 | 2,319.93 | 1,865.684 | 1,401.484 | 964.553 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,200.3 | 1,550.241 | 986.268 | 917.769 | -706.374 | -454.969 | 950.087 | -862.001 | -740.659 | -633.727 | -500.391 | -412.487 | -321.749 | -264.806 | -207.34 | -150.483 | -125.487 | -101.472 | -84.184 |
Other Total Stockholders Equity
| 1,848.5 | 1,419.2 | 1,325.476 | 1,194.178 | 1,063.546 | 941.095 | 840.751 | 1,623.06 | 2,067.381 | 584.114 | 524.446 | 524.446 | 843.347 | 524.446 | 524.446 | 524.446 | 524.446 | 0 | 345.409 |
Total Shareholders Equity
| 18,142.2 | 16,076.203 | 14,069.587 | 12,112.908 | 9,954.521 | 8,994.09 | 7,496.415 | 6,371.016 | 4,707.705 | 3,777.367 | 3,184.325 | 2,613.306 | 2,106.375 | 1,719.778 | 1,414.824 | 1,264.513 | 1,178.348 | 381.795 | 291.225 |
Total Equity
| 18,142.2 | 16,076.203 | 14,124.266 | 12,160.021 | 9,990.864 | 9,019.086 | 7,513.287 | 6,371.016 | 4,707.705 | 3,777.367 | 3,184.325 | 2,613.306 | 2,106.375 | 1,719.778 | 1,414.824 | 1,264.513 | 1,178.348 | 381.795 | 291.225 |
Total Liabilities & Shareholders Equity
| 31,612.8 | 29,069.317 | 20,966.275 | 18,749.78 | 14,548.981 | 13,746.978 | 11,707.72 | 9,407.308 | 7,165.094 | 7,249.213 | 6,749.608 | 6,548.632 | 4,706.717 | 4,049.787 | 3,101.655 | 2,347.612 | 2,230.837 | 1,158.876 | 852.526 |