Veljan Denison Limited (BOM:505232)

Veljan Denison Balance Sheet

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	473.5	90.53	23.75	26.31	16.04	97.51
Short-Term Investments	-	387.41	374.19	376.81	437.97	355.4
Cash & Short-Term Investments	473.5	477.94	397.94	403.12	454	452.91
Cash Growth	16.76%	20.11%	-1.29%	-11.21%	0.24%	99.80%
Accounts Receivable	390.72	348.43	308.04	308.83	329.85	285.8
Other Receivables	0.18	63.64	50.75	52.43	49.64	76.47
Receivables	390.91	412.06	358.79	361.27	379.49	362.26
Inventory	806.5	779.18	678.33	579.61	471.62	394.42
Prepaid Expenses	-	3.83	3.27	5.79	3.82	2.34
Other Current Assets	88.48	21.8	19.42	36.03	52.83	9.48
Total Current Assets	1,759	1,695	1,458	1,386	1,362	1,221
Property, Plant & Equipment	941.44	933.24	889.75	823.45	650.26	647.92
Goodwill	35.88	33.29	31.63	30.63	-	-
Other Intangible Assets	0.45	0.53	0.86	1.12	0.4	0.47
Other Long-Term Assets	23.21	13.48	8.63	8.2	7.72	7.72
Total Assets	2,760	2,675	2,389	2,249	2,020	1,878
Accounts Payable	103.14	131.73	98.67	115.04	108.66	96.08
Accrued Expenses	-	120.05	101.32	105.98	76.26	66.81
Short-Term Debt	77.94	78.72	69.4	94.13	68.61	96.39
Other Current Liabilities	125.18	16.88	20.4	35.73	19.75	20.96
Total Current Liabilities	306.25	347.38	289.79	350.87	273.28	280.24
Long-Term Debt	5.03	5.24	-	-	-	-
Pension & Post-Retirement Benefits	-	-	-	-	-	0.02
Long-Term Deferred Tax Liabilities	67.35	64.97	50.02	46.49	32.4	29.08
Total Liabilities	378.63	417.6	339.81	397.37	305.67	309.33
Common Stock	45	45	22.5	22.5	22.5	22.5
Additional Paid-In Capital	-	4.5	4.5	4.5	4.5	4.5
Retained Earnings	-	2,189	2,008	1,817	1,686	1,540
Comprehensive Income & Other	2,337	19.09	13.44	7.97	1.58	1.58
Shareholders' Equity	2,382	2,258	2,049	1,852	1,714	1,568
Total Liabilities & Equity	2,760	2,675	2,389	2,249	2,020	1,878
Total Debt	82.96	83.97	69.4	94.13	68.61	96.39
Net Cash (Debt)	390.54	393.97	328.54	308.99	385.4	356.53
Net Cash Growth	7.94%	19.92%	6.33%	-19.83%	8.10%	116.67%
Net Cash Per Share	86.79	87.55	73.01	68.66	85.64	79.23
Filing Date Shares Outstanding	4.5	4.5	4.5	4.5	4.5	4.5
Total Common Shares Outstanding	4.5	4.5	4.5	4.5	4.5	4.5
Working Capital	1,453	1,347	1,168	1,035	1,088	941.18
Book Value Per Share	529.28	501.72	455.29	411.52	380.99	348.49
Tangible Book Value	2,345	2,224	2,016	1,820	1,714	1,568
Tangible Book Value Per Share	521.20	494.21	448.07	404.47	380.90	348.38
Land	-	127.01	127.01	125.75	87.04	87.04
Buildings	-	277.11	275.29	135.02	135.02	135.02
Machinery	-	1,183	1,091	985.92	883.01	873.38
Construction In Progress	-	21.93	25.28	151.2	66.11	30.09

Source: S&P Global Market Intelligence. Standard template. Financial Sources.