Tata Steel Limited (TATASTEEL.NS) Balance Sheet Annual - Discounting Cash Flows
TATASTEEL.NS
Tata Steel Limited
TATASTEEL.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
2005
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 2005-03-31
Total Current Assets 683,915 705,482 866,655 925,566 602,119 587,327 589,910 678,772 509,225 474,901 535,947 579,894 542,442 565,779 597,686 438,678 539,767 616,224 186,539 61,641 52,902
Cash and Short Term Investments 100,476 88,550 184,228 260,792 141,416 113,291 59,376 232,489 108,327 113,251 100,224 111,197 104,551 122,000 108,926 67,878 61,484 42,316 108,880 7,768 4,657
Cash & Equivalents 96,050 70,808 121,299 156,047 55,321 75,420 29,755 77,835 48,323 66,090 86,478 84,513 96,948 108,016 108,926 67,878 61,484 42,316 108,880 7,768 4,657
Short Term Investments 4,426 17,742 36,301 85,244 86,095 37,871 29,621 154,654 60,004 47,161 13,746 26,684 7,603 13,984 0 0 0 0 0 0 0
Receivables 52,650 63,408 82,940 122,810 95,758 82,777 122,267 127,776 129,737 124,117 134,137 161,606 144,163 149,094 233,664 182,449 172.8 41.5 -2,098 -2,560 -2,182
Inventory 445,899 491,575 544,153 488,244 332,764 310,687 316,561 283,310 248,038 203,560 251,499 268,800 240,912 255,980 240,552 186,866 216,687 230,643 38,881 27,733 24,899
Other Current Assets 84,890 61,949 55,334 53,720 32,182 80,572 91,705 35,197 23,123 33,974 50,088 38,292 52,815 38,705 14,544 1,484 261,424 343,222 40,876 28,700 25,528
Total Assets 2,793,948 2,734,235 2,880,217 2,854,456 2,454,872 2,504,194 2,335,824 2,097,579 1,733,332 1,632,500 1,589,455 1,716,444 1,469,064 1,472,402 1,354,831 1,097,381 1,216,061 1,250,132 495,916 205,451 177,033
Total Non-Current Assets 2,110,033 2,028,753 2,013,562 1,928,890 1,852,753 1,916,867 1,745,914 1,418,808 1,224,112 1,157,599 1,053,508 1,136,550 926,623 906,623 757,145 658,703 676,294 633,908 309,377 143,810 124,131
Property, Plant and Equipment 1,739,050 1,656,017 1,582,272 1,493,050 1,483,827 1,483,822 1,375,914 1,077,706 1,038,463 800,747 790,981 812,057 657,637 591,206 509,558 457,958 453,059 419,631 142,205 107,881 96,871
Goodwill and Intangible Assets 186,314 186,757 196,073 60,284 63,999 56,652 54,917 49,487 39,444 160,621 176,804 205,237 165,145 203,740 167,358 145,418 153,649 180,500 2,197 1,140 1,318
Goodwill 59,585 57,453 56,016 43,112 43,447 40,545 39,966 40,994 34,947 137,194 134,075 157,488 130,650 173,546 152,982 145,418 153,649 180,500 403.7 122.4 112.9
Intangible Assets 126,729 129,304 140,057 17,172 20,552 16,107 14,951 8,493 4,497 23,428 42,728 47,749 34,496 30,194 14,376 0 0 0 1,793 1,018 1,205
Long Term Investments 59,987 59,897 53,464 51,850 -50,043 -4,085 32,135 -124,105 8,259 -27,762 5,666 -3,935 17,371 12,245 0 0 64,111 33,674 0 0 0
Deferred Tax Assets 39,362 41,111 26,260 30,239 15,780 12,703 8,090 10,358 8,859 218.5 227.5 407.7 364.9 614.4 1,756 1,148 761.2 102.6 0 0 0
Other Long Term Assets 85,319 84,971 155,493 293,466 339,190 367,774 274,858 405,362 129,087 223,775 79,830 122,784 86,105 98,817 78,473 54,178 4,714 0.3 164,975 34,789 25,942
Total Current Liabilities 860,936 984,035 972,951 905,954 708,671 616,609 610,341 556,614 503,410 505,566 458,261 641,231 522,790 475,480 337,610 299,827 302,510 328,515 75,238 43,675 45,752
Accounts Payable 293,144 354,347 99,318 91,913 78,392 102,460 87,041 80,828 92,883 100,980 180,667 178,833 193,396 183,200 184,575 220,239 218,149 256,579 50,800 30,269 31,417
Notes Payable/Short Term Debt 214,165 309,667 276,356 251,008 160,926 222,232 204,735 193,580 189,922 171,142 136,710 292,422 214,689 145,800 0 0 0 0 32.4 48.7 71.4
Tax Payables 17,755 21,668 19,240 13,827 44,244 6,096 6,364 7,835 7,392 10,011 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 0 28,266 172,818 165,724 0 120,102 119,119 96,741 100,644 4,246 0 0 0 33,700 0 0 0 0 0 0 14,264
Other Current Liabilities 335,871 270,087 405,218 383,482 425,108 165,719 193,082 177,632 112,569 219,186 140,885 169,976 114,706 112,779 153,035 79,588 84,361 71,936 24,405 13,358 0.3
Total Liabilities 1,880,420 1,809,908 1,828,465 1,683,471 1,679,788 1,742,566 1,622,928 1,479,508 1,339,122 1,308,219 1,235,973 1,270,803 1,087,686 1,008,130 975,129 860,227 929,795 899,890 343,535 101,397 102,726
Total Non-Current Liabilities 1,019,485 825,873 855,514 777,517 971,116 1,125,956 1,012,587 922,894 835,712 802,654 777,711 629,572 564,896 532,650 637,519 560,399 627,285 571,375 268,298 57,722 56,974
Total Long Term Debt 733,845 561,154 572,574 504,605 724,088 941,050 803,427 727,891 640,223 651,860 607,048 539,727 468,576 452,382 606,843 531,004 599,005 525,127 249,255 33,774 33,156
Deferred Tax Liabilities Non-Current 144,302 129,923 141,156 123,258 92,414 92,614 124,599 105,699 100,301 29,049 28,845 25,958 31,550 25,038 21,882 17,690 17,856 24,647 7,859 9,922 8,513
Deferred Revenue Non-Current 7,649 8,702 1,324 36,998 51,188 1,540 9,068 15,266 20,576 1,583 1,650 2,306 1,622 47,150 0 9,637 0 10,800 0 0 0
Capital Lease Obligations 58,372 55,082 68,754 67,327 78,344 70,221 38,533 31,211 30,455 30,534 9,994 9,547 8,764 9,670 0 0 0 -10,800 0 0 0
Other Long Term Liabilities 75,316 71,011 71,706 45,329 25,082 20,532 36,960 42,827 44,158 89,628 130,175 52,034 54,383 -1,591 8,794 2,070 10,424 21,601 11,183 14,026 15,305
Total Equity 913,528 924,327 1,051,752 1,170,985 775,084 761,629 712,895 618,071 394,210 324,281 353,483 445,642 381,378 464,272 379,703 237,154 286,266 350,241 152,380 104,054 74,307
Non-Controlling Interest 1,832 3,970 20,931 26,554 32,697 25,866 23,645 9,365 16,017 16,542 17,038 17,372 16,694 10,912 8,889 8,841 8,949 8,327 5,984 1,236 935.2
Total Stockholders' Equity 911,696 920,358 1,030,821 1,144,430 742,388 735,763 689,251 608,706 378,193 307,738 336,444 428,270 364,684 453,360 370,814 228,314 277,317 341,914 146,397 102,818 73,372
Retained Earnings 336,985 348,157 481,663 556,478 164,767 181,278 140,564 78,020 -114,470 -24,155 153,789 206,050 178,006 0 0 0 0 0 0 0 0
Accumulated Other Earnings 249,356 117,731 224,065 262,873 248,269 -640,750 -518,410 -473,079 -374,611 -1,075,330 -925,546 -942,888 -777,727 -696,388 -606,132 -608,126 -630,832 -631,624 -91,896 -72,000 -63,039
Common Stock 12,474 12,474 12,212 12,212 11,976 11,450 11,449 11,450 9,702 9,702 9,714 9,714 9,714 9,714 9,587 8,867 62,028 0 1,471 5,530 5,544
Preferred Stock 0 0 0 0 0 1,498,423 1,329,552 0 0 200 200 200 212.1 0 0 0 0 0 0 0 0
Additional Paid in Capital 312,881 441,994 515,154 312,867 309,626 299,572 537,237 519,237 482,961 188,719 178,508 178,404 954,479 443,422 361,226 219,446 215,290 63,921 32,867 174,818 130,867
Total Liabilities & Total Equity 2,793,948 2,734,235 2,880,217 2,854,456 2,454,872 2,504,194 2,335,824 2,097,579 1,733,332 1,632,500 1,589,455 1,716,444 1,469,064 1,472,402 1,354,831 1,097,381 1,216,061 1,250,132 495,916 205,451 177,033
Total Liabilities & Shareholders' Equity 2,793,948 2,734,235 2,880,217 2,854,456 2,454,872 2,504,194 2,335,824 2,097,579 1,733,332 1,632,500 1,589,455 1,716,444 1,469,064 1,472,402 1,354,831 1,097,381 1,216,061 1,250,132 495,916 205,451 177,033
Total Investments 64,413 77,639 89,765 137,094 36,053 33,786 36,282 30,549 68,263 19,399 19,412 22,749 24,974 26,229 78,473 54,178 64,111 33,674 164,975 34,789 25,942
Total Debt 948,010 870,821 848,930 755,539 885,014 1,163,282 1,008,162 921,470 820,410 873,717 819,329 830,170 683,265 499,373 606,843 531,004 599,005 535,928 249,288 33,823 33,228
Net Debt 851,961 800,013 727,632 599,492 829,693 1,087,862 978,407 843,636 772,087 807,627 732,851 745,656 586,317 391,357 497,917 463,125 537,521 493,611 140,408 26,056 28,570
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