BOM:515093 Balance Sheet

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	-	3.89	1.22	2.11	3.89	33.97
Short-Term Investments	-	-	7.69	42.4	20	66.9
Cash & Short-Term Investments	2.25	3.89	8.91	44.51	23.89	100.88
Cash Growth	-70.23%	-56.36%	-79.99%	86.31%	-76.32%	30.37%
Accounts Receivable	-	109.15	148.07	134.82	139.38	192.59
Other Receivables	-	85.54	88.2	70.18	74.25	87.8
Receivables	-	195.84	257.22	205.72	213.98	282.06
Inventory	-	262.75	277.42	299.12	292.46	241.1
Prepaid Expenses	-	2.92	4.65	4.16	3.93	3.42
Other Current Assets	-	81.16	70.29	75.14	67.66	81.94
Total Current Assets	-	546.55	618.49	628.64	601.92	709.39
Property, Plant & Equipment	-	280.89	303.98	331.17	331.75	366.79
Long-Term Investments	-	1.35	12.93	5.17	66.78	196.33
Other Intangible Assets	-	0.03	0.03	0.03	0.03	0.03
Long-Term Accounts Receivable	-	14.49	17.15	20.57	34.93	31.73
Other Long-Term Assets	-	341.2	266.07	233.16	215.71	75.64
Total Assets	-	1,391	1,425	1,414	1,443	1,531
Accounts Payable	-	36.04	32.54	49.55	43.4	54.29
Accrued Expenses	-	4.26	8.37	11.72	20.92	10.78
Short-Term Debt	-	99.17	127.16	66.71	57.66	58.7
Current Portion of Long-Term Debt	-	5.26	5.58	5.81	18.15	21.25
Other Current Liabilities	-	11.48	10.74	14.21	14.09	12.57
Total Current Liabilities	-	156.2	184.38	148	154.22	157.59
Long-Term Debt	-	12.72	17.99	23.56	7.07	33.65
Pension & Post-Retirement Benefits	-	0.44	0.39	0.28	0.17	0.14
Long-Term Deferred Tax Liabilities	-	21.57	21.31	20.31	24.65	31.4
Other Long-Term Liabilities	-	17.34	3.8	1.98	1.94	2.26
Total Liabilities	-	208.27	227.88	194.13	188.05	225.05
Common Stock	-	89.47	89.47	89.47	89.47	89.47
Retained Earnings	-	1,154	1,160	1,175	1,197	1,225
Total Common Equity	1,237	1,243	1,250	1,264	1,287	1,314
Minority Interest	-	-60.66	-52.62	-44.04	-31.38	-8.69
Shareholders' Equity	1,172	1,183	1,197	1,220	1,255	1,306
Total Liabilities & Equity	-	1,391	1,425	1,414	1,443	1,531
Total Debt	102.93	117.15	150.72	96.08	82.88	113.61
Net Cash (Debt)	-100.68	-113.27	-141.82	-51.57	-58.99	-12.73
Net Cash Per Share	-11.24	-12.66	-15.85	-5.76	-6.59	-1.42
Filing Date Shares Outstanding	8.87	8.95	8.95	8.95	8.95	8.95
Total Common Shares Outstanding	8.87	8.95	8.95	8.95	8.95	8.95
Working Capital	-	390.35	434.1	480.64	447.7	551.8
Book Value Per Share	138.54	138.95	139.67	141.29	143.80	146.90
Tangible Book Value	1,237	1,243	1,250	1,264	1,287	1,314
Tangible Book Value Per Share	138.53	138.95	139.67	141.29	143.80	146.89
Land	-	21.85	21.92	21.92	21.92	21.92
Buildings	-	183.74	183.74	183.74	183.74	183.74
Machinery	-	833.08	830.46	883.8	854.37	840.39
Construction In Progress	-	28.15	28.14	28.18	29.29	31.52

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