Star Cement Ltd
NSE:STARCEMENT
Balance Sheet
Balance Sheet Decomposition
Star Cement Ltd
Star Cement Ltd
Balance Sheet
Star Cement Ltd
| 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 |
220
|
247
|
90
|
197
|
238
|
163
|
186
|
950
|
2 410
|
2 570
|
81
|
1 216
|
478
|
398
|
|
| Cash |
220
|
247
|
90
|
197
|
238
|
163
|
186
|
139
|
98
|
92
|
81
|
124
|
368
|
198
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
811
|
2 312
|
2 478
|
0
|
1 092
|
110
|
200
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 151
|
400
|
2 301
|
5 371
|
1 885
|
468
|
52
|
|
| Total Receivables |
3 100
|
2 985
|
4 364
|
5 926
|
10 198
|
10 993
|
10 237
|
5 878
|
4 832
|
4 269
|
3 168
|
1 958
|
2 294
|
4 028
|
|
| Accounts Receivables |
970
|
827
|
1 250
|
3 098
|
2 525
|
1 378
|
1 465
|
1 438
|
1 222
|
1 317
|
1 287
|
1 224
|
1 563
|
2 008
|
|
| Other Receivables |
2 130
|
2 158
|
3 114
|
2 828
|
7 673
|
9 615
|
8 772
|
4 440
|
3 610
|
2 952
|
1 881
|
734
|
730
|
2 020
|
|
| Inventory |
1 089
|
1 218
|
1 555
|
1 091
|
2 171
|
1 651
|
3 130
|
3 285
|
2 819
|
2 897
|
2 497
|
4 788
|
4 287
|
5 650
|
|
| Other Current Assets |
14
|
9
|
24
|
6
|
273
|
446
|
410
|
222
|
115
|
222
|
184
|
127
|
130
|
218
|
|
| Total Current Assets |
4 423
|
4 458
|
6 033
|
7 220
|
12 880
|
13 253
|
13 963
|
11 485
|
10 576
|
12 259
|
11 300
|
9 974
|
7 657
|
10 347
|
|
| PP&E Net |
9 557
|
12 588
|
12 416
|
10 688
|
9 679
|
9 179
|
8 203
|
7 964
|
9 334
|
9 492
|
10 278
|
14 376
|
24 325
|
26 329
|
|
| PP&E Gross |
9 557
|
12 588
|
12 416
|
10 688
|
9 679
|
9 179
|
8 203
|
7 964
|
9 334
|
9 492
|
10 278
|
14 376
|
24 325
|
26 329
|
|
| Accumulated Depreciation |
1 563
|
2 064
|
3 617
|
5 831
|
0
|
1 410
|
2 706
|
3 734
|
4 689
|
5 620
|
6 831
|
8 121
|
9 475
|
12 696
|
|
| Intangible Assets |
1
|
3
|
3
|
1
|
2
|
2
|
2
|
2
|
2
|
4
|
48
|
40
|
50
|
75
|
|
| Note Receivable |
581
|
2 711
|
2 689
|
3 968
|
571
|
586
|
543
|
770
|
738
|
716
|
915
|
1 776
|
1 357
|
1 604
|
|
| Long-Term Investments |
15
|
15
|
15
|
15
|
20
|
17
|
17
|
37
|
37
|
19
|
1 246
|
2 153
|
20
|
20
|
|
| Other Long-Term Assets |
0
|
0
|
5
|
4
|
1 492
|
1 765
|
2 329
|
2 710
|
2 893
|
3 131
|
3 664
|
2 996
|
2 614
|
2 693
|
|
| Total Assets |
14 576
N/A
|
19 775
+36%
|
21 161
+7%
|
21 897
+3%
|
24 644
+13%
|
24 802
+1%
|
25 057
+1%
|
22 969
-8%
|
23 582
+3%
|
25 622
+9%
|
27 451
+7%
|
31 314
+14%
|
36 024
+15%
|
41 068
+14%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
208
|
327
|
723
|
770
|
1 404
|
938
|
1 889
|
1 254
|
958
|
985
|
1 146
|
2 775
|
2 197
|
2 325
|
|
| Accrued Liabilities |
12
|
20
|
43
|
30
|
44
|
32
|
30
|
41
|
32
|
59
|
72
|
153
|
232
|
178
|
|
| Short-Term Debt |
893
|
752
|
1 700
|
1 893
|
3 647
|
3 007
|
1 329
|
496
|
104
|
146
|
54
|
261
|
577
|
761
|
|
| Current Portion of Long-Term Debt |
428
|
722
|
1 456
|
1 887
|
1 926
|
1 285
|
1 007
|
225
|
36
|
19
|
23
|
44
|
44
|
268
|
|
| Other Current Liabilities |
564
|
530
|
1 092
|
1 657
|
1 982
|
2 097
|
2 327
|
1 865
|
1 908
|
2 204
|
2 732
|
3 717
|
4 759
|
5 429
|
|
| Total Current Liabilities |
2 106
|
2 351
|
5 015
|
6 237
|
9 003
|
7 358
|
6 583
|
3 880
|
3 037
|
3 413
|
4 026
|
6 950
|
7 810
|
8 962
|
|
| Long-Term Debt |
5 562
|
7 545
|
6 486
|
5 025
|
3 817
|
3 715
|
1 988
|
18
|
24
|
17
|
80
|
48
|
848
|
2 999
|
|
| Deferred Income Tax |
4
|
62
|
37
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
441
|
444
|
451
|
477
|
504
|
566
|
621
|
683
|
701
|
0
|
0
|
0
|
0
|
3
|
|
| Other Liabilities |
421
|
780
|
744
|
859
|
1 808
|
1 703
|
1 102
|
1 151
|
1 249
|
1 450
|
1 661
|
152
|
265
|
318
|
|
| Total Liabilities |
8 533
N/A
|
11 182
+31%
|
12 732
+14%
|
12 684
0%
|
15 133
+19%
|
13 343
-12%
|
10 294
-23%
|
5 732
-44%
|
5 010
-13%
|
4 880
-3%
|
5 767
+18%
|
7 150
+24%
|
8 923
+25%
|
12 277
+38%
|
|
| Equity | |||||||||||||||
| Common Stock |
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
412
|
412
|
404
|
404
|
404
|
404
|
|
| Retained Earnings |
5 624
|
8 174
|
8 010
|
8 794
|
9 093
|
11 040
|
14 347
|
16 818
|
18 162
|
20 328
|
21 282
|
23 753
|
26 708
|
28 385
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
4
|
1
|
2
|
6
|
11
|
3
|
|
| Total Equity |
6 043
N/A
|
8 593
+42%
|
8 429
-2%
|
9 213
+9%
|
9 512
+3%
|
11 460
+20%
|
14 764
+29%
|
17 237
+17%
|
18 571
+8%
|
20 742
+12%
|
21 684
+5%
|
24 164
+11%
|
27 101
+12%
|
28 792
+6%
|
|
| Total Liabilities & Equity |
14 576
N/A
|
19 775
+36%
|
21 161
+7%
|
21 897
+3%
|
24 644
+13%
|
24 802
+1%
|
25 057
+1%
|
22 969
-8%
|
23 582
+3%
|
25 622
+9%
|
27 451
+7%
|
31 314
+14%
|
36 024
+15%
|
41 068
+14%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
412
|
412
|
404
|
404
|
404
|
404
|
|