A G Universal Ltd
NSE: AGUL BSE: 78456
₹58.85
(3.52%)
Thu, 14 May 2026, 03:01 pm
Market Cap311.77M
PE Ratio32.28
Dividend0
A G Universal Balance Sheet
| Particulars | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Interest expense on debt | -7.46M | -8.22M | -7.28M | -10.33M | -15.25M | -16.83M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 152.39M | 143.49M | 185.65M | 442.50M | 481.47M | 502.80M |
| Total current assets | 106.34M | 89.67M | 127.84M | 291.22M | 296.56M | 325.60M |
| Cash and short term investments | 10.38M | 717.27K | 5.33M | 852.68K | 654.00K | 719.00K |
| Cash & equivalents | 10.38M | 717.27K | 5.33M | 852.68K | 654.00K | 719.00K |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 63.31M | 33.27M | 47.21M | 118.25M | 103.43M | 77.26M |
| Accounts receivable - trade, net | 63.26M | 33.27M | 46.93M | 118.14M | 96.85M | 75.48M |
| Other receivables | 52.20K | 0 | 278.36K | 115.49K | 6.58M | 1.77M |
| Total inventory | 26.54M | 7.66M | 39.44M | 140.65M | 165.28M | 214.26M |
| Other current assets, total | 5.87M | 47.94M | 35.12M | 29.07M | 26.53M | 32.87M |
| Total non-current assets | 46.05M | 53.82M | 57.81M | 151.27M | 184.91M | 177.21M |
| Long term investments | 42.80M | 49.06M | 51.31M | 63.33M | 80.38M | 66.83M |
| Note receivable - long term | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 42.80M | 49.06M | 51.31M | 63.33M | 80.38M | 66.83M |
| Net property/plant/equipment | 1.16M | 2.25M | 3.88M | 85.81M | 84.25M | 105.88M |
| Gross property/plant/equipment | 6.05M | 7.62M | 6.27M | 91.39M | 102.90M | 138.88M |
| Deferred tax assets | 1.39M | 1.36M | 1.53M | 1.01M | 1.72M | 2.18M |
| Net intangible assets | 0 | 178.81K | 134.11K | 89.41K | 45.00K | 0 |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 178.81K | 134.11K | 89.41K | 45.00K | 0 |
| Other long term assets, total | 695.54K | 965.54K | 965.54K | 1.03M | 18.51M | 2.31M |
| Short term debt | 36.25M | 35.57M | 41.14M | 32.89M | 12.03M | 17.85M |
| Current portion of LT debt and capital leases | 3.25M | 295.73K | 3.20M | 8.50M | 0 | 14.88M |
| Short term debt excl. current portion of LT debt | 33.00M | 35.27M | 37.94M | 24.40M | 12.03M | 2.97M |
| Accounts payable | 44.81M | 5.38M | 44.79M | 161.37M | 127.59M | 97.76M |
| Income tax payable | 212.75K | 485.47K | 1.41M | 0 | 6.50M | 4.38M |
| Long term debt | 42.16M | 58.88M | 53.13M | 133.82M | 125.19M | 125.47M |
| Long term debt excl. lease liabilities | 42.16M | 58.88M | 53.13M | 133.82M | 125.19M | 125.47M |
| Total equity | 17.60M | 19.07M | 26.16M | 67.77M | 174.21M | 187.78M |
| Shareholders' equity | 17.60M | 19.07M | 26.16M | 67.77M | 174.21M | 187.78M |
| Common equity, total | 17.60M | 19.07M | 26.16M | 67.77M | 174.21M | 187.78M |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 78.42M | 94.45M | 94.27M | 166.71M | 137.22M | 143.31M |
| Net debt | 68.04M | 93.73M | 88.94M | 165.86M | 136.57M | 142.59M |
| Change in accounts receivable | -10.64M | 29.68M | -13.53M | -71.16M | 21.36M | 21.41M |
| Change in taxes payable | — | — | — | — | — | — |
| Change in accounts payable | 187.87K | -39.43M | 39.64M | 116.58M | -33.79M | -29.83M |
| Change in other assets/liabilities | 1.70M | 22.88M | -22.52M | 4.49M | -19.22M | -12.40M |
| Sale of fixed assets & businesses | 0 | 0 | 25.46M | 0 | 0 | 57.00K |
| Purchase/sale of investments, net | 0 | 4.36M | -2.24M | -70.17K | -33.72M | 36.00M |
| Sale/maturity of investments | 0 | 4.36M | 0 | 1.92M | — | 36.00M |
| Purchase of investments | 0 | 0 | -2.24M | -1.99M | -33.72M | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 204.94K | 830.00K | 151.00K |
| Issuance/retirement of debt, net | 12.42M | 16.04M | 24.33K | 72.44M | 16.87M | 50.97M |
| Issuance/retirement of long term debt | 12.42M | -25.94M | -5.75M | 80.69M | -8.63M | 279.00K |
| Issuance/retirement of short term debt | 0 | 41.98M | 5.77M | -8.25M | 25.50M | 50.69M |
| Issuance/retirement of other debt | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | -26.30M | 281.47K | 5.30M | 300.00K |
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