Balrampur Chini Mills Ltd
NSE:BALRAMCHIN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Balrampur Chini Mills Ltd
NSE:BALRAMCHIN
|
IN |
Balance Sheet
Balance Sheet Decomposition
Balrampur Chini Mills Ltd
Balrampur Chini Mills Ltd
Balance Sheet
Balrampur Chini Mills Ltd
| Mar-2001 | Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
17
|
88
|
35
|
66
|
176
|
157
|
164
|
343
|
319
|
300
|
106
|
162
|
1 386
|
770
|
72
|
20
|
56
|
26
|
17
|
7
|
4
|
40
|
30
|
34
|
|
| Cash |
17
|
88
|
35
|
66
|
176
|
157
|
164
|
343
|
319
|
300
|
106
|
162
|
1 386
|
770
|
72
|
20
|
56
|
26
|
17
|
7
|
4
|
4
|
3
|
4
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
26
|
31
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
14
|
13
|
1 260
|
8
|
1 735
|
32
|
42
|
10
|
17
|
17
|
6
|
66
|
5
|
11
|
627
|
8
|
10
|
|
| Total Receivables |
193
|
310
|
552
|
578
|
1 014
|
2 588
|
2 214
|
2 163
|
1 499
|
2 395
|
3 315
|
1 953
|
998
|
4 486
|
3 036
|
1 956
|
2 364
|
6 439
|
5 403
|
3 461
|
1 448
|
1 447
|
1 393
|
1 559
|
|
| Accounts Receivables |
133
|
129
|
152
|
219
|
305
|
557
|
461
|
28
|
41
|
899
|
1 470
|
1 814
|
641
|
1 586
|
1 986
|
1 627
|
1 821
|
4 499
|
2 393
|
2 455
|
1 367
|
1 271
|
1 282
|
1 459
|
|
| Other Receivables |
60
|
181
|
400
|
359
|
709
|
2 031
|
1 753
|
2 135
|
1 458
|
1 496
|
1 845
|
139
|
357
|
2 900
|
1 050
|
329
|
543
|
1 940
|
3 010
|
1 006
|
81
|
176
|
111
|
100
|
|
| Inventory |
2 732
|
2 891
|
3 061
|
4 280
|
4 670
|
1 983
|
4 410
|
5 841
|
3 511
|
14 913
|
20 137
|
19 022
|
21 016
|
16 696
|
18 649
|
23 138
|
18 023
|
23 161
|
22 951
|
23 785
|
22 007
|
23 460
|
28 799
|
31 286
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
1 081
|
1 421
|
1 298
|
1 283
|
83
|
72
|
62
|
104
|
194
|
198
|
726
|
285
|
295
|
204
|
146
|
149
|
|
| Total Current Assets |
2 941
|
3 290
|
3 648
|
4 924
|
5 860
|
4 728
|
6 805
|
8 370
|
6 424
|
20 288
|
24 865
|
24 155
|
23 515
|
22 065
|
21 829
|
25 235
|
20 655
|
29 830
|
29 164
|
27 544
|
23 765
|
25 777
|
30 349
|
33 008
|
|
| PP&E Net |
3 275
|
3 284
|
3 995
|
5 458
|
5 532
|
13 319
|
19 726
|
19 332
|
18 235
|
17 183
|
16 143
|
15 275
|
15 240
|
13 810
|
14 237
|
14 156
|
14 549
|
14 658
|
16 356
|
16 122
|
18 370
|
26 222
|
26 841
|
27 506
|
|
| PP&E Gross |
3 275
|
3 284
|
3 995
|
5 458
|
5 532
|
13 319
|
19 726
|
19 332
|
18 235
|
17 183
|
16 143
|
15 275
|
15 240
|
0
|
14 237
|
14 156
|
14 549
|
14 658
|
16 356
|
16 122
|
18 370
|
26 222
|
26 841
|
27 506
|
|
| Accumulated Depreciation |
1 319
|
1 514
|
1 710
|
2 003
|
2 370
|
3 019
|
4 241
|
5 440
|
6 542
|
8 061
|
9 128
|
10 182
|
11 528
|
0
|
1 105
|
2 072
|
2 995
|
3 909
|
4 877
|
5 961
|
6 972
|
8 054
|
9 628
|
11 172
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
6
|
33
|
28
|
28
|
20
|
15
|
9
|
8
|
10
|
7
|
8
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
153
|
114
|
76
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
606
|
16
|
1 759
|
1 769
|
1 373
|
285
|
1 773
|
2 478
|
3 497
|
4 702
|
5 676
|
4 755
|
6 202
|
6 229
|
3 491
|
|
| Long-Term Investments |
11
|
13
|
13
|
10
|
453
|
2
|
6
|
16
|
1 222
|
15
|
422
|
422
|
407
|
466
|
485
|
742
|
1 230
|
1 665
|
2 398
|
2 502
|
1 736
|
2 031
|
3 413
|
4 328
|
|
| Other Long-Term Assets |
4
|
664
|
714
|
843
|
15
|
46
|
514
|
1 011
|
583
|
14
|
1 196
|
1 182
|
653
|
707
|
711
|
1 887
|
3 020
|
4 350
|
4 844
|
5 839
|
5 793
|
6 450
|
6 477
|
2 951
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
153
|
114
|
76
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
6 231
N/A
|
5 923
-5%
|
6 942
+17%
|
9 548
+38%
|
11 859
+24%
|
18 096
+53%
|
27 204
+50%
|
28 844
+6%
|
26 540
-8%
|
38 152
+44%
|
42 649
+12%
|
42 801
+0%
|
41 590
-3%
|
38 455
-8%
|
37 006
-4%
|
40 275
+9%
|
36 996
-8%
|
47 022
+27%
|
48 068
+2%
|
46 339
-4%
|
44 919
-3%
|
54 285
+21%
|
60 860
+12%
|
71 290
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
714
|
1 158
|
970
|
1 015
|
1 342
|
1 622
|
3 309
|
1 842
|
1 251
|
1 007
|
6 173
|
7 121
|
10 155
|
7 367
|
4 234
|
2 954
|
7 802
|
6 062
|
6 699
|
5 930
|
2 778
|
3 160
|
2 784
|
2 766
|
|
| Accrued Liabilities |
165
|
154
|
181
|
208
|
225
|
216
|
265
|
224
|
203
|
337
|
273
|
352
|
166
|
123
|
113
|
95
|
80
|
123
|
287
|
104
|
125
|
701
|
641
|
628
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 900
|
12 212
|
12 602
|
8 569
|
11 754
|
9 954
|
15 774
|
8 655
|
13 947
|
10 587
|
8 914
|
1 056
|
1 861
|
1 347
|
890
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 624
|
2 686
|
2 732
|
1 760
|
637
|
1 702
|
805
|
1 136
|
601
|
835
|
1 057
|
9 600
|
12 640
|
15 473
|
20 479
|
|
| Other Current Liabilities |
172
|
179
|
135
|
232
|
491
|
533
|
433
|
548
|
1 226
|
1 284
|
1 241
|
1 526
|
1 116
|
1 064
|
1 926
|
2 205
|
1 042
|
1 112
|
1 508
|
916
|
1 339
|
1 283
|
954
|
803
|
|
| Total Current Liabilities |
1 052
|
1 491
|
1 286
|
1 455
|
2 058
|
2 371
|
4 008
|
2 614
|
2 679
|
19 152
|
22 585
|
24 334
|
21 766
|
20 945
|
17 929
|
21 833
|
18 716
|
21 845
|
19 917
|
16 921
|
14 898
|
19 644
|
21 200
|
25 565
|
|
| Long-Term Debt |
2 627
|
2 242
|
3 291
|
5 338
|
3 864
|
5 474
|
12 891
|
13 804
|
9 905
|
3 574
|
4 977
|
2 295
|
4 942
|
4 322
|
5 020
|
1 243
|
107
|
2 792
|
3 403
|
2 433
|
1 451
|
4 296
|
3 271
|
4 901
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 017
|
1 193
|
1 715
|
2 419
|
2 616
|
2 248
|
2 827
|
2 874
|
2 645
|
1 745
|
1 594
|
1 500
|
1 925
|
889
|
378
|
640
|
755
|
1 282
|
2 268
|
2 753
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
1
|
284
|
139
|
138
|
74
|
152
|
172
|
96
|
78
|
317
|
214
|
154
|
118
|
108
|
111
|
115
|
|
| Total Liabilities |
3 679
N/A
|
3 733
+1%
|
4 577
+23%
|
6 793
+48%
|
6 940
+2%
|
9 037
+30%
|
18 613
+106%
|
18 929
+2%
|
15 201
-20%
|
25 259
+66%
|
30 528
+21%
|
29 640
-3%
|
29 427
-1%
|
27 165
-8%
|
24 715
-9%
|
24 669
0%
|
20 826
-16%
|
25 844
+24%
|
23 911
-7%
|
20 148
-16%
|
17 222
-15%
|
25 329
+47%
|
26 850
+6%
|
33 335
+24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
240
|
190
|
190
|
190
|
232
|
248
|
248
|
256
|
257
|
256
|
244
|
244
|
245
|
245
|
245
|
235
|
228
|
228
|
220
|
210
|
204
|
202
|
202
|
202
|
|
| Retained Earnings |
2 313
|
2 000
|
2 175
|
2 565
|
2 672
|
4 603
|
4 136
|
4 780
|
6 097
|
7 537
|
6 689
|
7 731
|
6 733
|
5 856
|
6 854
|
11 924
|
13 484
|
18 491
|
22 955
|
25 981
|
27 493
|
28 754
|
33 808
|
37 753
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
2 014
|
4 205
|
4 205
|
4 876
|
4 981
|
5 097
|
5 184
|
5 184
|
5 184
|
5 189
|
5 192
|
3 447
|
2 458
|
2 459
|
982
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2 553
N/A
|
2 190
-14%
|
2 365
+8%
|
2 755
+16%
|
4 920
+79%
|
9 058
+84%
|
8 591
-5%
|
9 915
+15%
|
11 338
+14%
|
12 894
+14%
|
12 121
-6%
|
13 161
+9%
|
12 163
-8%
|
11 290
-7%
|
12 291
+9%
|
15 606
+27%
|
16 171
+4%
|
21 178
+31%
|
24 157
+14%
|
26 191
+8%
|
27 697
+6%
|
28 956
+5%
|
34 010
+17%
|
37 955
+12%
|
|
| Total Liabilities & Equity |
6 231
N/A
|
5 923
-5%
|
6 942
+17%
|
9 548
+38%
|
11 859
+24%
|
18 096
+53%
|
27 204
+50%
|
28 844
+6%
|
26 540
-8%
|
38 152
+44%
|
42 649
+12%
|
42 801
+0%
|
41 590
-3%
|
38 455
-8%
|
37 006
-4%
|
40 275
+9%
|
36 996
-8%
|
47 022
+27%
|
48 068
+2%
|
46 339
-4%
|
44 919
-3%
|
54 285
+21%
|
60 860
+12%
|
71 290
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
193
|
193
|
193
|
190
|
232
|
248
|
248
|
256
|
257
|
256
|
244
|
244
|
245
|
245
|
245
|
235
|
228
|
228
|
220
|
210
|
204
|
202
|
202
|
202
|
|