Zydus Wellness Ltd
NSE:ZYDUSWELL
Balance Sheet
Balance Sheet Decomposition
Zydus Wellness Ltd
Zydus Wellness Ltd
Balance Sheet
Zydus Wellness Ltd
| Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | 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 |
3
|
3
|
157
|
0
|
898
|
1 315
|
1 908
|
2 628
|
3 390
|
3 046
|
215
|
296
|
1 382
|
545
|
1 737
|
1 154
|
0
|
2 395
|
739
|
|
| Cash |
3
|
3
|
157
|
0
|
898
|
1 315
|
1 908
|
2 628
|
192
|
228
|
215
|
296
|
1 382
|
545
|
1 737
|
1 154
|
0
|
800
|
667
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 198
|
2 818
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 595
|
72
|
|
| Short-Term Investments |
134
|
0
|
350
|
1 004
|
0
|
0
|
0
|
50
|
0
|
942
|
4 479
|
5 310
|
715
|
1 376
|
784
|
809
|
706
|
2 360
|
425
|
|
| Total Receivables |
29
|
143
|
144
|
199
|
41
|
54
|
57
|
50
|
26
|
39
|
63
|
98
|
1 075
|
1 510
|
1 129
|
1 633
|
3 318
|
4 186
|
4 668
|
|
| Accounts Receivables |
10
|
12
|
22
|
0
|
1
|
0
|
0
|
26
|
15
|
28
|
40
|
88
|
960
|
1 182
|
943
|
1 423
|
2 078
|
2 833
|
3 670
|
|
| Other Receivables |
19
|
131
|
122
|
199
|
40
|
54
|
57
|
24
|
11
|
11
|
23
|
10
|
115
|
328
|
186
|
210
|
1 240
|
1 353
|
998
|
|
| Inventory |
25
|
25
|
81
|
129
|
266
|
286
|
417
|
303
|
262
|
245
|
337
|
388
|
2 338
|
3 062
|
3 744
|
3 669
|
4 647
|
4 760
|
5 247
|
|
| Other Current Assets |
0
|
0
|
5
|
1
|
22
|
12
|
32
|
4
|
173
|
59
|
68
|
379
|
1 470
|
1 265
|
1 075
|
872
|
36
|
37
|
35
|
|
| Total Current Assets |
191
|
171
|
737
|
1 333
|
1 227
|
1 666
|
2 414
|
3 034
|
3 850
|
4 330
|
5 162
|
6 470
|
6 980
|
7 758
|
8 469
|
8 137
|
9 078
|
12 143
|
11 042
|
|
| PP&E Net |
64
|
168
|
167
|
212
|
665
|
732
|
714
|
725
|
618
|
592
|
796
|
811
|
2 177
|
2 082
|
2 033
|
2 564
|
2 833
|
2 564
|
3 055
|
|
| PP&E Gross |
64
|
168
|
167
|
212
|
665
|
732
|
714
|
725
|
618
|
592
|
796
|
811
|
2 177
|
2 082
|
2 033
|
2 564
|
2 833
|
2 564
|
3 055
|
|
| Accumulated Depreciation |
25
|
31
|
48
|
64
|
79
|
116
|
159
|
205
|
283
|
350
|
416
|
501
|
1 417
|
1 659
|
1 825
|
1 966
|
2 122
|
2 144
|
2 449
|
|
| Intangible Assets |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
5 403
|
5 488
|
5 478
|
5 455
|
5 420
|
5 408
|
8 240
|
|
| Goodwill |
0
|
0
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
38 197
|
39 200
|
39 200
|
39 200
|
39 200
|
39 200
|
40 105
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
66
|
41
|
126
|
249
|
376
|
519
|
53
|
16
|
770
|
47
|
29
|
171
|
257
|
204
|
477
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
6
|
6
|
6
|
98
|
87
|
5
|
4
|
7
|
7
|
|
| Other Long-Term Assets |
0
|
0
|
9
|
19
|
4
|
6
|
9
|
11
|
5
|
5
|
585
|
756
|
1 051
|
1 224
|
1 368
|
1 390
|
1 538
|
1 958
|
1 493
|
|
| Other Assets |
0
|
0
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
38 197
|
39 200
|
39 200
|
39 200
|
39 200
|
39 200
|
40 105
|
|
| Total Assets |
257
N/A
|
341
+33%
|
1 142
+235%
|
1 793
+57%
|
2 191
+22%
|
2 674
+22%
|
3 491
+31%
|
4 249
+22%
|
5 079
+20%
|
5 678
+12%
|
6 832
+20%
|
8 289
+21%
|
54 585
+559%
|
55 897
+2%
|
56 664
+1%
|
56 922
+0%
|
58 331
+2%
|
61 484
+5%
|
64 419
+5%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
30
|
70
|
315
|
546
|
418
|
419
|
462
|
498
|
503
|
632
|
665
|
787
|
3 981
|
5 045
|
4 386
|
3 643
|
3 133
|
3 629
|
4 288
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
40
|
48
|
50
|
381
|
420
|
289
|
255
|
186
|
158
|
141
|
|
| Short-Term Debt |
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
250
|
693
|
191
|
2 373
|
690
|
2 300
|
3 240
|
1 850
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2 511
|
638
|
15
|
19
|
|
| Other Current Liabilities |
10
|
10
|
121
|
210
|
338
|
323
|
388
|
392
|
78
|
83
|
172
|
131
|
408
|
495
|
660
|
569
|
668
|
652
|
1 157
|
|
| Total Current Liabilities |
40
|
80
|
436
|
771
|
756
|
742
|
851
|
889
|
616
|
755
|
1 135
|
1 217
|
5 463
|
6 152
|
7 709
|
7 668
|
6 924
|
7 694
|
7 455
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 000
|
15 006
|
3 130
|
672
|
35
|
32
|
14
|
|
| Deferred Income Tax |
11
|
16
|
17
|
17
|
11
|
45
|
39
|
49
|
46
|
41
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
9
|
29
|
47
|
0
|
0
|
106
|
132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
4
|
8
|
8
|
8
|
6
|
10
|
13
|
26
|
260
|
132
|
147
|
141
|
145
|
183
|
234
|
|
| Total Liabilities |
52
N/A
|
96
+85%
|
452
+371%
|
788
+74%
|
772
-2%
|
805
+4%
|
926
+15%
|
993
+7%
|
668
-33%
|
806
+21%
|
1 260
+56%
|
1 377
+9%
|
20 722
+1 405%
|
21 290
+3%
|
10 986
-48%
|
8 482
-23%
|
7 104
-16%
|
7 909
+11%
|
7 703
-3%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
56
|
56
|
391
|
391
|
391
|
391
|
391
|
391
|
391
|
391
|
391
|
391
|
577
|
577
|
636
|
636
|
636
|
636
|
636
|
|
| Retained Earnings |
95
|
134
|
299
|
615
|
1 028
|
1 478
|
2 175
|
2 865
|
4 020
|
4 481
|
5 182
|
6 521
|
7 722
|
8 464
|
9 671
|
12 431
|
15 216
|
17 567
|
20 713
|
|
| Additional Paid In Capital |
55
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25 564
|
25 564
|
35 370
|
35 370
|
35 370
|
35 370
|
35 370
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
3
|
4
|
2
|
3
|
|
| Total Equity |
206
N/A
|
245
+19%
|
690
+182%
|
1 006
+46%
|
1 419
+41%
|
1 869
+32%
|
2 565
+37%
|
3 256
+27%
|
4 411
+35%
|
4 872
+10%
|
5 572
+14%
|
6 912
+24%
|
33 863
+390%
|
34 607
+2%
|
45 678
+32%
|
48 440
+6%
|
51 227
+6%
|
53 575
+5%
|
56 716
+6%
|
|
| Total Liabilities & Equity |
257
N/A
|
341
+33%
|
1 142
+235%
|
1 793
+57%
|
2 191
+22%
|
2 674
+22%
|
3 491
+31%
|
4 249
+22%
|
5 079
+20%
|
5 678
+12%
|
6 832
+20%
|
8 289
+21%
|
54 585
+559%
|
55 897
+2%
|
56 664
+1%
|
56 922
+0%
|
58 331
+2%
|
61 484
+5%
|
64 419
+5%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
28
|
28
|
195
|
195
|
195
|
195
|
195
|
195
|
195
|
195
|
195
|
195
|
288
|
288
|
318
|
318
|
318
|
318
|
318
|
|