Greaves Cotton Limited (NSE:GREAVESCOT)

Greaves Cotton Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	1,350	1,478	864.3	906.8	1,751
Short-Term Investments	4,709	3,304	10,170	57.8	1,023
Cash & Short-Term Investments	6,059	4,782	11,034	964.6	2,774
Cash Growth	26.70%	-56.66%	1043.92%	-65.23%	47.09%
Accounts Receivable	4,011	2,364	1,662	1,864	2,090
Other Receivables	-	131	3,696	1,244	26.4
Receivables	4,011	2,495	5,357	3,108	2,116
Inventory	3,355	2,761	2,150	1,933	1,747
Prepaid Expenses	-	135.1	115.7	34	18.1
Other Current Assets	1,131	1,691	2,240	1,345	577.1
Total Current Assets	14,557	11,865	20,897	7,385	7,232
Property, Plant & Equipment	4,226	4,088	2,728	2,507	2,575
Long-Term Investments	460.7	2,529	513.5	3,579	0.6
Goodwill	2,118	2,118	490.4	490.4	490.4
Other Intangible Assets	2,553	2,669	1,295	1,454	1,406
Long-Term Deferred Tax Assets	205.2	205.7	197.6	198.7	233.7
Other Long-Term Assets	1,397	1,169	920.9	760.8	966.1
Total Assets	25,516	24,644	27,244	16,440	12,904
Accounts Payable	5,221	3,860	4,414	3,786	3,564
Accrued Expenses	-	673.2	402.3	370.9	328.5
Short-Term Debt	532.6	490.7	33.9	266.4	35.7
Current Portion of Long-Term Debt	-	-	-	369	-
Current Portion of Leases	128.2	119.3	70.6	112.7	58.6
Current Income Taxes Payable	52.4	53.4	96	52.6	52.6
Current Unearned Revenue	-	-	841.5	885.5	-
Other Current Liabilities	2,676	1,703	1,272	958	590
Total Current Liabilities	8,610	6,900	7,130	6,801	4,630
Long-Term Debt	-	2.7	-	1,690	-
Long-Term Leases	151.6	194.8	178.1	135.3	108.2
Long-Term Deferred Tax Liabilities	378	427.7	68.4	87.9	107.2
Other Long-Term Liabilities	524	350.7	180.4	214.8	218.7
Total Liabilities	9,664	7,902	7,569	8,947	5,079
Common Stock	465	464	463.3	463	462.4
Additional Paid-In Capital	-	377.2	358.9	353.8	345.9
Retained Earnings	-	13,308	14,865	6,584	6,957
Comprehensive Income & Other	13,591	253.5	178.5	91.8	59.9
Total Common Equity	14,056	14,402	15,865	7,493	7,825
Minority Interest	1,797	2,339	3,810	-	-
Shareholders' Equity	15,853	16,742	19,676	7,493	7,825
Total Liabilities & Equity	25,516	24,644	27,244	16,440	12,904
Total Debt	812.4	807.5	282.6	2,574	202.5
Net Cash (Debt)	5,247	3,975	10,752	-1,609	2,572
Net Cash Growth	32.00%	-63.03%	-	-	60.11%
Net Cash Per Share	22.46	17.14	46.10	-6.96	11.08
Filing Date Shares Outstanding	234.39	232	231.65	231.52	231.21
Total Common Shares Outstanding	234.39	232	231.65	231.52	231.21
Working Capital	5,947	4,965	13,767	584.3	2,603
Book Value Per Share	59.97	62.08	68.49	32.36	33.84
Tangible Book Value	9,385	9,615	14,081	5,548	5,929
Tangible Book Value Per Share	40.04	41.44	60.78	23.96	25.64
Land	-	28.7	-	-	34.4
Buildings	-	1,251	923.6	835.4	904.8
Machinery	-	3,777	2,755	2,781	2,982
Construction In Progress	-	315.5	220.2	150.2	241.4
Leasehold Improvements	-	85.8	78.3	90.9	81.4

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