Shree Cement Ltd
NSE:SHREECEM
Balance Sheet
Balance Sheet Decomposition
Shree Cement Ltd
Shree Cement Ltd
Balance Sheet
Shree Cement Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
502
|
455
|
518
|
1 422
|
1 142
|
4 722
|
1 486
|
462
|
2 624
|
1 412
|
|
| Cash |
502
|
455
|
518
|
441
|
188
|
4 342
|
1 277
|
370
|
2 222
|
1 110
|
|
| Cash Equivalents |
0
|
0
|
0
|
981
|
954
|
380
|
209
|
92
|
402
|
302
|
|
| Short-Term Investments |
802
|
6 545
|
23 116
|
2 336
|
34 658
|
39 133
|
35 387
|
33 979
|
52 786
|
64 536
|
|
| Total Receivables |
7 783
|
11 480
|
15 936
|
22 564
|
22 349
|
18 486
|
20 130
|
23 094
|
26 579
|
27 023
|
|
| Accounts Receivables |
3 286
|
3 351
|
4 593
|
10 237
|
10 805
|
6 794
|
7 883
|
13 577
|
13 931
|
14 651
|
|
| Other Receivables |
4 497
|
8 129
|
11 343
|
12 327
|
11 544
|
11 692
|
12 247
|
9 517
|
12 648
|
12 372
|
|
| Inventory |
8 562
|
13 650
|
16 652
|
19 829
|
18 458
|
18 065
|
26 111
|
29 165
|
37 075
|
25 474
|
|
| Other Current Assets |
437
|
693
|
781
|
1 042
|
2 332
|
1 468
|
1 590
|
3 144
|
3 059
|
2 579
|
|
| Total Current Assets |
18 087
|
32 822
|
57 003
|
47 192
|
78 938
|
81 873
|
84 703
|
89 679
|
122 122
|
121 024
|
|
| PP&E Net |
33 147
|
32 968
|
50 043
|
72 646
|
73 065
|
71 525
|
82 785
|
102 028
|
113 971
|
130 177
|
|
| PP&E Gross |
33 147
|
32 968
|
50 043
|
72 646
|
73 065
|
71 525
|
82 785
|
102 028
|
113 971
|
130 177
|
|
| Accumulated Depreciation |
8 187
|
20 306
|
29 495
|
44 244
|
62 224
|
74 616
|
86 055
|
102 987
|
121 435
|
150 338
|
|
| Intangible Assets |
0
|
128
|
121
|
465
|
532
|
603
|
573
|
747
|
1 235
|
932
|
|
| Note Receivable |
10 166
|
6 783
|
7 890
|
5 658
|
5 307
|
5 703
|
7 094
|
9 707
|
11 471
|
9 278
|
|
| Long-Term Investments |
29 503
|
33 882
|
31 230
|
22 580
|
32 755
|
47 021
|
55 085
|
53 084
|
22 918
|
13 989
|
|
| Other Long-Term Assets |
3 730
|
5 077
|
5 131
|
6 389
|
8 844
|
8 406
|
7 249
|
8 095
|
7 818
|
9 517
|
|
| Total Assets |
94 632
N/A
|
111 660
+18%
|
151 417
+36%
|
154 931
+2%
|
199 442
+29%
|
215 132
+8%
|
237 489
+10%
|
263 339
+11%
|
279 535
+6%
|
284 918
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2 573
|
3 517
|
7 273
|
5 382
|
6 577
|
8 830
|
8 904
|
11 960
|
12 142
|
13 610
|
|
| Accrued Liabilities |
655
|
758
|
2 010
|
2 331
|
1 482
|
3 032
|
2 645
|
2 958
|
4 989
|
4 786
|
|
| Short-Term Debt |
1 958
|
7 737
|
11 859
|
4 727
|
7 102
|
5 087
|
3 205
|
9 716
|
4 759
|
903
|
|
| Current Portion of Long-Term Debt |
1 540
|
1
|
90
|
210
|
8 113
|
3 057
|
4 228
|
10 345
|
3 249
|
449
|
|
| Other Current Liabilities |
4 892
|
7 878
|
8 440
|
8 617
|
10 806
|
24 425
|
27 884
|
32 342
|
36 139
|
37 813
|
|
| Total Current Liabilities |
11 617
|
19 890
|
29 672
|
21 266
|
34 079
|
44 431
|
46 864
|
67 321
|
61 278
|
57 561
|
|
| Long-Term Debt |
5 307
|
5 187
|
22 081
|
23 090
|
17 311
|
14 155
|
13 860
|
7 185
|
8 547
|
9 109
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
289
|
275
|
|
| Minority Interest |
0
|
0
|
0
|
625
|
688
|
512
|
503
|
406
|
411
|
408
|
|
| Other Liabilities |
9 253
|
9 602
|
10 697
|
13 240
|
15 667
|
2 060
|
1 659
|
2 063
|
1 980
|
2 188
|
|
| Total Liabilities |
26 178
N/A
|
34 680
+32%
|
62 450
+80%
|
58 223
-7%
|
67 747
+16%
|
61 158
-10%
|
62 886
+3%
|
76 975
+22%
|
72 506
-6%
|
69 540
-4%
|
|
| Equity | |||||||||||
| Common Stock |
348
|
348
|
348
|
348
|
361
|
361
|
361
|
361
|
361
|
361
|
|
| Retained Earnings |
67 920
|
76 471
|
88 490
|
96 390
|
105 541
|
128 537
|
148 121
|
157 474
|
177 701
|
185 233
|
|
| Additional Paid In Capital |
265
|
265
|
265
|
265
|
24 086
|
24 086
|
24 086
|
24 086
|
24 086
|
24 086
|
|
| Other Equity |
80
|
105
|
137
|
296
|
1 706
|
990
|
2 035
|
4 443
|
4 882
|
5 698
|
|
| Total Equity |
68 454
N/A
|
76 980
+12%
|
88 967
+16%
|
96 708
+9%
|
131 694
+36%
|
153 974
+17%
|
174 603
+13%
|
186 364
+7%
|
207 029
+11%
|
215 378
+4%
|
|
| Total Liabilities & Equity |
94 632
N/A
|
111 660
+18%
|
151 417
+36%
|
154 931
+2%
|
199 442
+29%
|
215 132
+8%
|
237 489
+10%
|
263 339
+11%
|
279 535
+6%
|
284 918
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
35
|
35
|
35
|
35
|
36
|
36
|
36
|
36
|
36
|
36
|
|