Kamdhenu Limited (KAMDHENU.NS) Balance Sheet Annual - Discounting Cash Flows
KAMDHENU.NS
Kamdhenu Limited
KAMDHENU.NS (NSE)
Period Ending: 2025
03-31
2024
03-31
2023
03-31
2022
03-31
2021
03-31
2020
03-31
2019
03-31
2018
03-31
2017
03-31
2016
03-31
2015
03-31
2014
03-31
2013
03-31
2012
03-31
2011
03-31
2010
03-31
2009
03-31
2008
03-31
2007
03-31
2006
03-31
Report Filing: 2025-03-31 2024-03-31 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31 2018-03-31 2017-03-31 2016-03-31 2015-03-31 2014-03-31 2013-03-31 2012-03-31 2011-03-31 2010-03-31 2009-03-31 2008-03-31 2007-03-31 2006-03-31
Total Current Assets 2,773 2,118 1,434 3,303 3,231 3,603 3,164 2,930 2,566 2,394 2,241 2,057 2,092 1,716 1,597 1,414 1,269 1,157 714.1 343.1
Cash and Short Term Investments 2,059 1,328 215.9 235.4 101.2 83.08 112.6 97.69 97.48 101.6 99.89 89.28 89.89 35.26 38.55 64.85 41.62 50.16 44.49 18.08
Cash & Equivalents 351.6 401.3 119.1 120.2 23.8 26.78 92.71 78.97 79.42 86.5 100.3 89.28 89.89 35.26 38.55 64.85 41.62 50.16 18.78 17.52
Short Term Investments 1,708 926.2 96.75 115.2 77.36 56.31 19.85 18.72 18.06 15.08 -0.423 0 0 0 0 0 0 0 25.71 0.559
Receivables 446.9 664.8 821 1,982 2,419 2,121 2,466 2,155 1,601 1,453 1,353 1,284 1,202 1,005 897.5 942.3 846 1,021 352.6 198.4
Inventory 171.5 120.3 146.1 774.3 672.9 782.4 576.9 669.1 615.5 709.1 648.6 550.5 764.5 651.5 578.9 342.3 313.8 85.81 43.18 21.67
Other Current Assets 95.19 5.78 251 311.1 37.5 616.5 8.62 8.37 251.4 130.1 138.7 132.9 35.49 23.99 81.61 64.38 68 0 273.8 104.9
Total Assets 3,684 2,841 2,085 4,424 4,311 4,641 4,151 3,749 3,437 2,960 2,834 2,688 2,676 2,313 2,100 1,869 1,729 1,506 888.8 437.7
Total Non-Current Assets 911.1 722.2 651 1,121 1,081 1,037 987.7 819.5 871.6 566 593.3 630.6 583.7 597.7 501.3 455.4 459.2 348.1 174.7 94.59
Property, Plant and Equipment 423.8 454.4 472.2 941.1 915.2 872.9 904.5 744 796.5 468.4 477.1 496.4 495.3 483.7 473.5 415.1 409.1 303.8 129.7 71.15
Goodwill and Intangible Assets 0 0 0 0.083 0.083 0.083 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Goodwill 0 0 0 0.083 0.083 0.083 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long Term Investments 370.4 152.7 45.59 1.58 24.61 -29.35 7.25 8.65 16.16 12.63 34.64 0 0 0 27.65 0 0 0 41.31 12.01
Deferred Tax Assets 0 0 0 0 78.78 56.31 0 0 0 0 0 0 0 0 0 0 0 0 0.367 0.062
Other Long Term Assets 116.9 115.2 133.2 178.5 62.07 137.5 75.93 66.92 58.9 84.95 81.53 134.2 88.41 114 0.138 40.29 50.06 44.23 3.38 11.38
Total Current Liabilities 390.2 347.5 295 1,882 2,119 2,595 2,116 2,097 2,066 1,744 1,639 1,534 1,641 1,313 1,120 535 449 557.2 235.5 175.1
Accounts Payable 272.6 240.2 191.6 905 989.3 1,221 1,102 1,062 849.2 498.6 571.8 575.7 742 474.7 360.2 412.4 290.3 380.1 80.65 107.2
Notes Payable/Short Term Debt 7.94 15.08 22.45 763.5 928.3 1,197 879.4 861.9 1,005 1,071 970.2 855.6 751.6 665.9 542.1 0 0 0 30.32 14.97
Tax Payables 19.39 3.49 4.21 1.26 0 0 0.501 7.9 5.1 7.04 0 0 0 0 0 0 0 0 37.54 14.35
Deferred Revenue 0 0 0 0 -3.45 13.03 10.73 7.9 57.24 15.04 0 10.36 0 14.54 0 0 0 0 0 0
Other Current Liabilities 90.33 88.78 76.81 212.3 205.2 163.9 123.6 157.4 150.1 153.1 96.76 92.86 147.8 158.3 218.1 122.6 158.7 177.1 87.04 38.55
Total Liabilities 520.8 466.8 418.2 2,243 2,364 2,834 2,340 2,313 2,288 1,903 1,839 1,748 1,796 1,515 1,365 1,162 1,041 840.4 351.6 218.4
Total Non-Current Liabilities 130.6 119.3 123.2 360.9 244.4 239.2 223.5 215.8 222.2 238.8 200.1 213.4 154 201.3 244.2 627.5 592.2 283.2 116.1 43.35
Total Long Term Debt 4.4 11.94 26.22 173.5 74.19 70.17 4.86 5.96 2.73 7.25 18.35 13.08 19.27 66.82 122.2 581 555.6 250.7 53.96 17.22
Deferred Tax Liabilities Non-Current 52.37 35.77 10.02 0 54.21 56.08 0 96.1 36.98 41.63 44.01 50.23 45.95 45.59 48.52 46.43 43.53 32.45 28.52 7.96
Deferred Revenue Non-Current 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -6.93 0 0 0
Capital Lease Obligations 12.34 27.02 37.44 63.76 65.82 82.35 0 -7.9 -57.24 0 0 0 0 0 0 0 6.93 0 3.19 3.19
Other Long Term Liabilities 61.46 44.54 49.51 123.6 50.15 30.56 218.6 121.7 239.7 189.9 137.7 150.1 88.83 88.93 73.53 0 -6.93 0 30.43 14.98
Total Equity 3,163 2,374 1,667 2,181 1,948 1,807 1,811 1,436 1,149 1,057 995.1 939.9 880.3 798.6 735.3 706.8 687.5 665.1 537.2 219.3
Non-Controlling Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders' Equity 3,163 2,374 1,667 2,181 1,948 1,807 1,811 1,436 1,149 1,057 995.1 939.9 880.3 798.6 735.3 706.8 687.5 665.1 537.2 219.3
Retained Earnings 2,417 1,866 1,406 1,375 1,134 996.2 1,017 821.8 687.6 626.3 533.8 478.6 419 370.9 344.2 315.8 296.4 284.3 0 0
Accumulated Other Earnings 171.8 238.9 -8.42 0 16.97 0 0 171.1 18.29 18.13 18.13 18.13 -195 0 0 0 0 0 164.2 143.8
Common Stock 277.4 269.4 269.4 269.4 269.4 265.4 264 234 234 234 234 234 234 206 190.1 190.1 190.1 190.1 190.1 62.11
Preferred Stock 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Additional Paid in Capital 275.4 0 0 536.6 527.7 545.2 530.4 209.2 209.2 178.3 209.2 209.2 422.3 221.7 201 201 201 190.6 182.8 13.37
Total Liabilities & Total Equity 3,684 2,841 2,085 4,424 4,311 4,641 4,151 3,749 3,437 2,960 2,834 2,688 2,676 2,313 2,100 1,869 1,729 1,506 888.8 437.7
Total Liabilities & Shareholders' Equity 3,684 2,841 2,085 4,424 4,311 4,641 4,151 3,749 3,437 2,960 2,834 2,688 2,676 2,313 2,100 1,869 1,729 1,506 888.8 437.7
Total Investments 2,078 1,079 142.3 116.8 102 26.96 27.11 27.37 34.22 27.7 34.22 41.69 17.79 17.79 27.65 39.69 48.59 41.81 67.03 12.57
Total Debt 12.34 27.02 37.44 937 1,003 1,267 884.3 875.7 1,065 1,078 988.6 851.4 721.9 675.8 664.3 581 548.6 250.7 84.28 32.19
Net Debt -339.2 -374.3 -81.68 816.8 978.7 1,240 791.6 796.8 985.1 976.4 888.2 762.2 632 640.5 625.7 516.2 507 200.6 65.5 14.67
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program