3M India Ltd

NSE: 3MINDIA BSE: 523395

₹30410

(0.80%)

Tue, 13 Oct 2026, 01:38 pm

MTF 5xInvest in 3M India Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)34091.54

PE Ratio59.30

Dividend0.53

Producer Manufacturing

Industrial Conglomerates

24.5K

3M India Balance Sheet

Income Statement Balance Sheet Cashflow

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	-1.47M	-2.81M	-3.39M	-4.67M	0	-12.03M	-31.80M	-95.14M	-141.72M	-40.16M	-13.98M	-13.00M	-10.60M	-11.23M	-36.62M	-24.54M	-22.39M	-72.70M	-32.16M	-93.21M
Pretax equity in earnings	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0
Total assets	2.49B	3.97B	3.98B	4.80B	6.16B	7.45B	9.33B	10.74B	11.07B	15.06B	14.54B	19.54B	21.56B	21.38B	23.82B	26.58B	30.10B	27.19B	32.53B	30.26B
Total current assets	2.20B	3.48B	2.97B	3.28B	4.22B	4.78B	5.68B	6.07B	6.27B	7.37B	10.22B	15.27B	17.42B	16.57B	18.69B	21.38B	24.37B	21.27B	26.68B	24.41B
Cash and short term investments	762.01M	996.54M	959.91M	524.84M	1.06B	507.38M	538.90M	595.83M	616.87M	1.20B	3.71B	7.44B	7.89B	5.57B	7.81B	10.62B	13.28B	8.01B	13.58B	9.37B
Cash & equivalents	156.69M	185.42M	172.29M	320.52M	305.19M	306.83M	538.90M	595.83M	616.87M	1.20B	3.71B	7.44B	7.89B	5.57B	7.81B	10.62B	13.28B	8.01B	10.47B	9.37B
Short term investments	605.32M	811.12M	787.62M	204.31M	750.57M	200.55M	0	0	0	0	0	0	0	0	0	0	0	0	3.11B	0
Total receivables, net	623.69M	769.14M	1.09B	1.33B	1.56B	2.15B	2.49B	2.74B	2.67B	2.67B	3.34B	4.26B	5.71B	6.24B	5.63B	5.25B	5.53B	6.41B	7.08B	7.93B
Accounts receivable - trade, net	499.88M	626.16M	837.20M	1.09B	1.42B	1.98B	2.34B	2.66B	2.65B	2.49B	3.24B	4.16B	5.40B	6.00B	5.43B	4.89B	5.28B	6.35B	7.03B	7.90B
Other receivables	123.81M	142.98M	255.06M	244.24M	136.11M	170.77M	148.36M	72.96M	21.68M	174.36M	103.33M	102.93M	313.46M	234.83M	205.30M	361.79M	251.42M	61.66M	49.13M	27.15M
Total inventory	601.54M	661.68M	675.67M	1.06B	1.23B	1.59B	2.14B	2.25B	2.58B	2.96B	2.95B	3.34B	3.52B	4.25B	4.46B	4.66B	5.00B	6.26B	5.37B	6.52B
Other current assets, total	193.94M	211.19M	192.58M	299.29M	376.77M	493.44M	412.01M	416.07M	364.91M	92.08M	169.25M	161.44M	224.40M	414.65M	664.18M	757.05M	511.83M	549.67M	530.75M	435.27M
Total non-current assets	293.31M	488.64M	1.02B	1.52B	1.94B	2.66B	3.64B	4.67B	4.79B	7.69B	4.32B	4.26B	4.14B	4.82B	5.14B	5.20B	5.73B	5.92B	5.85B	5.86B
Long term investments	0	0	0	0	0	0	2.00M	44.00M	205.56M	150.44M	15.45M	296.69M	357.30M	97.52M	128.90M	86.98M	1.43M	1.72M	1.51M	1.52M
Note receivable - long term	—	—	—	—	—	—	2.00M	44.00M	64.03M	51.36M	15.45M	1.81M	2.04M	97.52M	128.90M	86.98M	1.43M	1.72M	1.51M	1.52M
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	0	0	0	141.53M	99.08M	0	294.89M	355.25M	0	0	0	0	0	0	0
Net property/plant/equipment	293.31M	443.21M	974.23M	1.43B	1.81B	2.62B	3.05B	4.15B	4.20B	3.85B	3.50B	3.18B	2.91B	3.06B	3.19B	3.03B	3.38B	3.64B	3.47B	4.28B
Gross property/plant/equipment	644.11M	858.56M	1.36B	1.88B	2.36B	3.34B	4.02B	5.45B	5.80B	5.73B	3.90B	4.09B	4.17B	4.75B	5.11B	5.24B	5.80B	6.35B	6.54B	7.70B
Deferred tax assets	36.92M	45.43M	43.26M	82.51M	126.71M	132.86M	155.76M	200.66M	318.29M	267.67M	332.90M	298.58M	322.22M	508.16M	333.86M	368.61M	374.04M	322.14M	325.99M	314.86M
Net intangible assets	0	0	0	0	0	41.63M	60.21M	55.71M	53.98M	45.15M	4.84M	4.93M	3.12M	2.59M	3.48M	3.41M	5.62M	3.11M	3.53M	3.04M
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	41.63M	60.21M	55.71M	53.98M	45.15M	4.84M	4.93M	3.12M	2.59M	3.48M	3.41M	5.62M	3.11M	3.53M	3.04M
Other long term assets, total	0	0	0	0	0	0	378.12M	219.58M	15.85M	118.47M	462.54M	488.81M	551.40M	1.15B	1.48B	1.71B	1.97B	1.95B	2.05B	1.25B
Short term debt	2.51M	—	0	0	0	21.77M	667.25M	1.66B	1.14B	75.31M	54.35M	51.62M	45.84M	61.90M	244.92M	126.96M	177.35M	131.57M	94.12M	81.25M
Current portion of LT debt and capital leases	2.51M	0	0	0	0	21.77M	55.36M	56.24M	57.43M	67.66M	54.35M	51.62M	45.84M	61.90M	244.92M	126.96M	177.35M	131.57M	94.12M	81.25M
Short term debt excl. current portion of LT debt	0	—	0	0	0	0	611.90M	1.60B	1.08B	7.65M	0	0	0	0	0	0	0	0	0	0
Accounts payable	617.02M	725.37M	853.91M	1.01B	1.34B	1.70B	1.46B	1.28B	1.29B	1.56B	2.26B	4.00B	3.21B	3.56B	3.13B	4.11B	5.38B	7.64B	8.24B	7.56B
Income tax payable	0	810.44M	0	0	35.77M	36.33M	—	0	23.27M	506.11M	98.61M	329.89M	186.83M	183.57M	227.95M	227.95M	429.22M	352.76M	377.43M	520.38M
Long term debt	0	0	0	0	0	99.55M	91.98M	76.91M	67.43M	75.44M	57.25M	46.20M	48.77M	76.05M	176.36M	104.30M	68.40M	135.90M	87.66M	914.10M
Long term debt excl. lease liabilities	0	0	0	0	0	0	55.36M	0	0	0	0	0	0	0	176.36M	104.30M	68.40M	135.90M	87.66M	914.10M
Total equity	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Shareholders' equity	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Common equity, total	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Other common equity	1.53B	2.03B	2.70B	3.27B	0	0	0	6.36B	3.23M	3.23M	-2.73M	-27.16M	-29.78M	-5.66M	-46.98M	-76.18M	-63.45M	-59.36M	-72.69M	-120.86M
Total debt	2.51M	0	0	0	0	121.33M	759.24M	1.74B	1.21B	150.75M	111.60M	97.82M	94.62M	137.95M	421.28M	231.26M	245.75M	267.47M	181.78M	995.35M
Net debt	—	-996.54M	-959.91M	-524.84M	-1.06B	—	—	—	592.53M	-1.05B	-3.60B	-7.34B	-7.80B	-5.44B	-7.38B	-10.39B	-13.03B	-7.74B	-13.40B	-8.38B
Change in accounts receivable	-269.35M	-173.93M	-293.84M	-331.68M	-396.84M	-650.93M	-618.05M	-223.45M	-36.68M	22.48M	-457.27M	-820.85M	-1.29B	-285.50M	378.31M	403.50M	-383.35M	-1.08B	-1.19B	-875.17M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	0	0	0	0	0	0	-173.84M	49.54M	272.44M	600.82M	1.80B	-736.21M	89.18M	-421.25M	1.01B	441.45M	2.31B	1.07B	-659.68M
Change in other assets/liabilities	214.38M	138.34M	161.08M	190.07M	415.57M	293.80M	433.66M	105.69M	294.94M	70.35M	14.20M	488.17M	-476.32M	-77.85M	-603.12M	184.04M	669.53M	53.34M	138.97M	595.51M
Sale of fixed assets & businesses	1.65M	0	2.70M	22.49M	557.75K	0	0	1.25M	547.00K	2.62M	17.36M	1.40M	11.34M	384.72M	889.00K	23.97M	20.48M	5.85M	7.85M	5.40M
Purchase/sale of investments, net	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.85B	0	0	0	0	-3.08B	3.08B
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	—	3.08B
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.85B	0	0	0	0	-3.08B	0
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	0	0	0	0	0	121.33M	604.33M	923.76M	-588.75M	-1.15B	-31.50M	-13.78M	-3.20M	37.20M	0	0	0	0	0	0
Issuance/retirement of long term debt	0	0	0	0	0	121.33M	-7.57M	-68.39M	-69.25M	-69.76M	-31.50M	-13.78M	-3.20M	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	611.90M	992.15M	-519.50M	-1.08B	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	37.20M	—	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-9.55B	-1.13B	-7.72B
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

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	-1.47M	-2.81M	-3.39M	-4.67M	0	-12.03M	-31.80M	-95.14M	-141.72M	-40.16M	-13.98M	-13.00M	-10.60M	-11.23M	-36.62M	-24.54M	-22.39M	-72.70M	-32.16M	-93.21M
Pretax equity in earnings	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0
Total assets	2.49B	3.97B	3.98B	4.80B	6.16B	7.45B	9.33B	10.74B	11.07B	15.06B	14.54B	19.54B	21.56B	21.38B	23.82B	26.58B	30.10B	27.19B	32.53B	30.26B
Total current assets	2.20B	3.48B	2.97B	3.28B	4.22B	4.78B	5.68B	6.07B	6.27B	7.37B	10.22B	15.27B	17.42B	16.57B	18.69B	21.38B	24.37B	21.27B	26.68B	24.41B
Cash and short term investments	762.01M	996.54M	959.91M	524.84M	1.06B	507.38M	538.90M	595.83M	616.87M	1.20B	3.71B	7.44B	7.89B	5.57B	7.81B	10.62B	13.28B	8.01B	13.58B	9.37B
Cash & equivalents	156.69M	185.42M	172.29M	320.52M	305.19M	306.83M	538.90M	595.83M	616.87M	1.20B	3.71B	7.44B	7.89B	5.57B	7.81B	10.62B	13.28B	8.01B	10.47B	9.37B
Short term investments	605.32M	811.12M	787.62M	204.31M	750.57M	200.55M	0	0	0	0	0	0	0	0	0	0	0	0	3.11B	0
Total receivables, net	623.69M	769.14M	1.09B	1.33B	1.56B	2.15B	2.49B	2.74B	2.67B	2.67B	3.34B	4.26B	5.71B	6.24B	5.63B	5.25B	5.53B	6.41B	7.08B	7.93B
Accounts receivable - trade, net	499.88M	626.16M	837.20M	1.09B	1.42B	1.98B	2.34B	2.66B	2.65B	2.49B	3.24B	4.16B	5.40B	6.00B	5.43B	4.89B	5.28B	6.35B	7.03B	7.90B
Other receivables	123.81M	142.98M	255.06M	244.24M	136.11M	170.77M	148.36M	72.96M	21.68M	174.36M	103.33M	102.93M	313.46M	234.83M	205.30M	361.79M	251.42M	61.66M	49.13M	27.15M
Total inventory	601.54M	661.68M	675.67M	1.06B	1.23B	1.59B	2.14B	2.25B	2.58B	2.96B	2.95B	3.34B	3.52B	4.25B	4.46B	4.66B	5.00B	6.26B	5.37B	6.52B
Other current assets, total	193.94M	211.19M	192.58M	299.29M	376.77M	493.44M	412.01M	416.07M	364.91M	92.08M	169.25M	161.44M	224.40M	414.65M	664.18M	757.05M	511.83M	549.67M	530.75M	435.27M
Total non-current assets	293.31M	488.64M	1.02B	1.52B	1.94B	2.66B	3.64B	4.67B	4.79B	7.69B	4.32B	4.26B	4.14B	4.82B	5.14B	5.20B	5.73B	5.92B	5.85B	5.86B
Long term investments	0	0	0	0	0	0	2.00M	44.00M	205.56M	150.44M	15.45M	296.69M	357.30M	97.52M	128.90M	86.98M	1.43M	1.72M	1.51M	1.52M
Note receivable - long term	—	—	—	—	—	—	2.00M	44.00M	64.03M	51.36M	15.45M	1.81M	2.04M	97.52M	128.90M	86.98M	1.43M	1.72M	1.51M	1.52M
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	0	0	0	141.53M	99.08M	0	294.89M	355.25M	0	0	0	0	0	0	0
Net property/plant/equipment	293.31M	443.21M	974.23M	1.43B	1.81B	2.62B	3.05B	4.15B	4.20B	3.85B	3.50B	3.18B	2.91B	3.06B	3.19B	3.03B	3.38B	3.64B	3.47B	4.28B
Gross property/plant/equipment	644.11M	858.56M	1.36B	1.88B	2.36B	3.34B	4.02B	5.45B	5.80B	5.73B	3.90B	4.09B	4.17B	4.75B	5.11B	5.24B	5.80B	6.35B	6.54B	7.70B
Deferred tax assets	36.92M	45.43M	43.26M	82.51M	126.71M	132.86M	155.76M	200.66M	318.29M	267.67M	332.90M	298.58M	322.22M	508.16M	333.86M	368.61M	374.04M	322.14M	325.99M	314.86M
Net intangible assets	0	0	0	0	0	41.63M	60.21M	55.71M	53.98M	45.15M	4.84M	4.93M	3.12M	2.59M	3.48M	3.41M	5.62M	3.11M	3.53M	3.04M
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	41.63M	60.21M	55.71M	53.98M	45.15M	4.84M	4.93M	3.12M	2.59M	3.48M	3.41M	5.62M	3.11M	3.53M	3.04M
Other long term assets, total	0	0	0	0	0	0	378.12M	219.58M	15.85M	118.47M	462.54M	488.81M	551.40M	1.15B	1.48B	1.71B	1.97B	1.95B	2.05B	1.25B
Short term debt	2.51M	—	0	0	0	21.77M	667.25M	1.66B	1.14B	75.31M	54.35M	51.62M	45.84M	61.90M	244.92M	126.96M	177.35M	131.57M	94.12M	81.25M
Current portion of LT debt and capital leases	2.51M	0	0	0	0	21.77M	55.36M	56.24M	57.43M	67.66M	54.35M	51.62M	45.84M	61.90M	244.92M	126.96M	177.35M	131.57M	94.12M	81.25M
Short term debt excl. current portion of LT debt	0	—	0	0	0	0	611.90M	1.60B	1.08B	7.65M	0	0	0	0	0	0	0	0	0	0
Accounts payable	617.02M	725.37M	853.91M	1.01B	1.34B	1.70B	1.46B	1.28B	1.29B	1.56B	2.26B	4.00B	3.21B	3.56B	3.13B	4.11B	5.38B	7.64B	8.24B	7.56B
Income tax payable	0	810.44M	0	0	35.77M	36.33M	—	0	23.27M	506.11M	98.61M	329.89M	186.83M	183.57M	227.95M	227.95M	429.22M	352.76M	377.43M	520.38M
Long term debt	0	0	0	0	0	99.55M	91.98M	76.91M	67.43M	75.44M	57.25M	46.20M	48.77M	76.05M	176.36M	104.30M	68.40M	135.90M	87.66M	914.10M
Long term debt excl. lease liabilities	0	0	0	0	0	0	55.36M	0	0	0	0	0	0	0	176.36M	104.30M	68.40M	135.90M	87.66M	914.10M
Total equity	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Shareholders' equity	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Common equity, total	1.73B	2.24B	2.90B	3.48B	4.41B	5.39B	6.04B	6.56B	6.99B	8.08B	9.88B	12.26B	15.37B	14.33B	17.51B	19.10B	21.84B	16.77B	21.47B	18.46B
Other common equity	1.53B	2.03B	2.70B	3.27B	0	0	0	6.36B	3.23M	3.23M	-2.73M	-27.16M	-29.78M	-5.66M	-46.98M	-76.18M	-63.45M	-59.36M	-72.69M	-120.86M
Total debt	2.51M	0	0	0	0	121.33M	759.24M	1.74B	1.21B	150.75M	111.60M	97.82M	94.62M	137.95M	421.28M	231.26M	245.75M	267.47M	181.78M	995.35M
Net debt	—	-996.54M	-959.91M	-524.84M	-1.06B	—	—	—	592.53M	-1.05B	-3.60B	-7.34B	-7.80B	-5.44B	-7.38B	-10.39B	-13.03B	-7.74B	-13.40B	-8.38B
Change in accounts receivable	-269.35M	-173.93M	-293.84M	-331.68M	-396.84M	-650.93M	-618.05M	-223.45M	-36.68M	22.48M	-457.27M	-820.85M	-1.29B	-285.50M	378.31M	403.50M	-383.35M	-1.08B	-1.19B	-875.17M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	0	0	0	0	0	0	-173.84M	49.54M	272.44M	600.82M	1.80B	-736.21M	89.18M	-421.25M	1.01B	441.45M	2.31B	1.07B	-659.68M
Change in other assets/liabilities	214.38M	138.34M	161.08M	190.07M	415.57M	293.80M	433.66M	105.69M	294.94M	70.35M	14.20M	488.17M	-476.32M	-77.85M	-603.12M	184.04M	669.53M	53.34M	138.97M	595.51M
Sale of fixed assets & businesses	1.65M	0	2.70M	22.49M	557.75K	0	0	1.25M	547.00K	2.62M	17.36M	1.40M	11.34M	384.72M	889.00K	23.97M	20.48M	5.85M	7.85M	5.40M
Purchase/sale of investments, net	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.85B	0	0	0	0	-3.08B	3.08B
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	—	3.08B
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.85B	0	0	0	0	-3.08B	0
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	0	0	0	0	0	121.33M	604.33M	923.76M	-588.75M	-1.15B	-31.50M	-13.78M	-3.20M	37.20M	0	0	0	0	0	0
Issuance/retirement of long term debt	0	0	0	0	0	121.33M	-7.57M	-68.39M	-69.25M	-69.76M	-31.50M	-13.78M	-3.20M	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	611.90M	992.15M	-519.50M	-1.08B	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	37.20M	—	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-9.55B	-1.13B	-7.72B
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0