Balmer Lawrie Investment Ltd
NSE: BSE: 532485
₹72.37
(0.12%)
Tue, 17 Mar 2026, 03:54 pm
Market Cap16.04B
PE Ratio9.31
Dividend5.97
Balmer Lawrie Investment Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358.44M | 366.42M | 327.02M | 453.01M | 607.61M | 363.00M | 644.57M |
| Total assets | 7.94B | 8.16B | 446.87M | 593.40M | 664.66M | 739.83M | 836.88M | 927.92M | 1.05B | 1.14B | 1.20B | 1.32B | 1.48B | 24.20B | 24.80B | 25.27B | 25.75B | 27.98B | 30.22B | 32.01B |
| Total current assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash and short term investments | 210.90M | 604.11M | 116.88M | 255.43M | 326.98M | 405.01M | 495.91M | 581.51M | 674.36M | 764.46M | 847.89M | 956.86M | 1.12B | 5.84B | 5.97B | 6.75B | 5.41B | 5.84B | 6.73B | 6.19B |
| Cash & equivalents | 204.24M | 398.63M | 3.38M | 4.43M | 7.98M | 15.01M | 16.91M | 26.52M | 674.36M | 764.46M | 847.89M | 956.86M | 1.12B | 5.84B | 296.83M | 443.87M | 568.86M | 695.44M | 644.86M | 552.26M |
| Short term investments | 6.66M | 205.48M | 113.50M | 251.00M | 319.00M | 390.00M | 479.00M | 554.99M | — | 0 | 0 | 0 | 0 | 0 | 5.67B | 6.30B | 4.84B | 5.14B | 6.08B | 5.64B |
| Total receivables, net | 2.74B | 2.99B | 1.60M | 9.87M | 9.20M | 3.51M | 446.00K | 19.64M | 29.82M | 32.04M | 29.43M | 33.35M | 36.04M | 5.10B | 4.53B | 3.95B | 4.97B | 5.83B | 6.25B | 8.00B |
| Accounts receivable - trade, net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other receivables | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other current assets, total | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total non-current assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long term investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Note receivable - long term | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments in unconsolidated subsidiaries | 0 | 1.40M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 326.78M | 3.25B | 3.75B | 3.86B | 4.36B | 5.18B | 5.63B | 6.25B |
| Other investments | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.45M | 63.21M |
| Net property/plant/equipment | 2.65B | 2.64B | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.80B | 7.91B | 7.96B | 7.74B | 7.85B | 8.02B | 8.03B |
| Gross property/plant/equipment | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net intangible assets | 6.03M | 4.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.11M | 28.24M | 30.91M | 27.36M | 22.48M | 17.35M | 35.67M |
| Goodwill, net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other intangibles, net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 13.75M | 0 | 0 | 20.00M | — | — | — | 1.73B | 1.07B | 1.02B | 1.09B | 1.10B | 1.54B | 1.42B |
| Short term debt | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.83M | 127.21M | 107.34M | 139.02M | 163.21M | 254.07M | 86.35M |
| Current portion of LT debt and capital leases | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short term debt excl. current portion of LT debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accounts payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income tax payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long term debt | 1.01B | 432.30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 760.82M | 1.08B | 1.14B | 1.08B | 1.05B | 876.75M | 970.12M |
| Long term debt excl. lease liabilities | 1.01B | 432.30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 760.82M | 1.08B | 1.14B | 1.08B | 1.05B | 876.75M | 970.12M |
| Total equity | 3.05B | 3.56B | 409.93M | 447.49M | 489.91M | 543.51M | 605.87M | 672.88M | 750.38M | 829.86M | 908.64M | 1.30B | 1.46B | 17.06B | 17.42B | 17.26B | 17.50B | 18.46B | 19.94B | 21.48B |
| Shareholders' equity | 3.05B | 3.56B | 409.93M | 447.49M | 489.91M | 543.51M | 605.87M | 672.88M | 750.38M | 829.86M | 908.64M | 1.30B | 1.46B | 10.74B | 11.03B | 10.98B | 11.16B | 11.12B | 12.21B | 13.76B |
| Common equity, total | 3.05B | 3.56B | 409.93M | 447.49M | 489.91M | 543.51M | 605.87M | 672.88M | 750.38M | 829.86M | 908.64M | 1.30B | 1.46B | 10.74B | 11.03B | 10.98B | 11.16B | 11.12B | 12.21B | 13.76B |
| Other common equity | 2.52B | 3.03B | 187.96M | 225.51M | 267.94M | 321.54M | 383.90M | 450.91M | 494.27M | 565.66M | 636.91M | 636.90M | 636.90M | 3.28B | 3.23B | 3.22B | 3.23B | 3.20B | 3.22B | 3.29B |
| Total debt | 1.01B | 432.30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 807.65M | 1.20B | 1.25B | 1.22B | 1.21B | 1.13B | 1.06B |
| Net debt | 797.16M | -171.81M | -116.88M | — | -326.98M | -405.01M | -495.91M | -581.51M | -674.36M | -764.46M | -847.89M | -956.86M | -1.12B | -5.03B | -4.77B | -5.50B | -4.19B | -4.63B | -5.60B | -5.14B |
| Change in accounts receivable | -319.30M | 0 | 1.60M | -8.30M | 700.00K | 5.60M | -10.20M | -5.89M | -10.18M | -2.22M | 2.61M | -3.92M | -2.69M | -54.78M | -67.42M | -17.56M | -276.63M | -466.87M | -631.57M | -532.60M |
| Change in taxes payable | — | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 247.00M | 276.40M | — | 200.00K | 500.00K | -100.00K | -300.00K | -115.00K | 320.00K | -250.00K | -711.00K | 1.17M | 327.00K | -241.70M | -712.94M | 498.79M | 14.45M | 313.36M | 106.13M | -163.33M |
| Change in other assets/liabilities | 0 | -323.20M | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 370.81M | 579.76M | 572.76M | -883.23M | -145.85M | -140.39M | -938.35M |
| Sale of fixed assets & businesses | 26.00M | 41.40M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.69M | 51.55M | 24.16M | 4.09M | 20.03M |
| Purchase/sale of investments, net | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353.75M | -382.76M | -661.61M | 1.28B | -190.52M | -981.64M | 433.55M |
| Sale/maturity of investments | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 469.95M | 0 | 9.52M | 1.28B | 0 | 0 | 439.96M |
| Purchase of investments | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -116.20M | -382.76M | -671.13M | -2.50M | -190.52M | -981.64M | -6.41M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -81.80M | -547.70M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 658.62M | 134.56M | -13.80M | -5.73M | -52.87M | -125.34M | -11.08M |
| Issuance/retirement of long term debt | -81.80M | -542.70M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.00M | — | — | — | — | — |
| Issuance/retirement of short term debt | — | -5.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | 658.62M | 134.56M | -13.80M | -5.73M | -52.87M | -125.34M | -11.08M |
| Total cash dividends paid | -90.10M | -173.00M | -105.00M | -33.30M | -140.30M | -167.00M | -187.00M | -220.07M | -242.24M | -264.64M | -274.72M | -276.25M | -374.52M | -1.20B | -1.48B | -1.32B | -1.23B | -1.09B | -1.22B | -1.39B |
| Other financing cash flow items, total | -14.70M | -22.60M | -18.10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.30M | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800