Agro Phos India Ltd
NSE: AGROPHOS BSE: 538387
₹27.90
(-7.28%)
Sat, 04 Apr 2026, 11:10 am
Market Cap610.05M
PE Ratio5.03
Dividend3.32
Agro Phos India Balance Sheet
| Particulars | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -16.12M | -16.82M | -13.71M | -20.12M | -31.75M | -30.60M | -26.20M | -25.89M | -22.69M | -19.50M | -16.70M | -21.27M | -34.13M | -38.32M |
| Pretax equity in earnings | 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 | -233.00K | -2.18M |
| Total assets | 340.45M | 405.91M | 356.86M | 523.16M | 718.14M | 858.07M | 737.74M | 702.76M | 845.80M | 741.30M | 868.40M | 1.31B | 1.10B | 1.59B |
| Total current assets | 286.19M | 327.86M | 248.42M | 303.28M | 449.74M | 674.46M | 575.36M | 552.32M | 699.46M | 571.90M | 610.10M | 1.05B | 788.75M | 1.29B |
| Cash and short term investments | 14.68M | 17.06M | 2.23M | 13.96M | 10.88M | 34.18M | 9.33M | 10.37M | 9.72M | 10.10M | 30.90M | 28.11M | 6.97M | 11.67M |
| Cash & equivalents | 162.00K | 8.28M | 1.36M | 5.42M | 10.88M | 34.18M | 726.00K | 1.30M | 1.27M | 2.50M | 11.40M | 1.40M | 951.00K | 1.08M |
| Short term investments | 14.52M | 8.78M | 869.00K | 8.54M | 0 | 0 | 8.60M | 9.07M | 8.46M | 7.60M | 19.50M | 26.72M | 6.02M | 10.58M |
| Total receivables, net | 176.73M | 145.28M | 105.27M | 180.83M | 284.40M | 495.63M | 383.13M | 301.33M | 359.49M | 201.10M | 154.10M | 264.74M | 343.96M | 577.05M |
| Accounts receivable - trade, net | 52.62M | 41.42M | 43.44M | 80.72M | 154.63M | 295.75M | 241.32M | 201.45M | 212.52M | 165.80M | 113.90M | 162.91M | 126.28M | 223.09M |
| Other receivables | 124.11M | 103.86M | 61.82M | 100.10M | 129.77M | 199.88M | 141.81M | 99.88M | 146.97M | 35.30M | 40.20M | 101.83M | 217.67M | 353.96M |
| Total inventory | 88.20M | 135.90M | 103.04M | 88.58M | 131.93M | 129.30M | 164.57M | 199.41M | 291.43M | 296.90M | 335.30M | 635.73M | 369.44M | 582.12M |
| Other current assets, total | 6.51M | 29.45M | 37.74M | 19.74M | 22.47M | 15.35M | 18.05M | 40.93M | 38.63M | 63.60M | 89.60M | 116.86M | 68.38M | 115.02M |
| Total non-current assets | 54.26M | 78.05M | 108.44M | 219.88M | 268.40M | 183.60M | 162.38M | 150.44M | 146.34M | 169.40M | 258.30M | 260.37M | 312.20M | 302.83M |
| Long term investments | 6.09M | 5.81M | 2.28M | 3.04M | 43.26M | 4.11M | 4.33M | 4.06M | 3.05M | 600.00K | 13.50M | 4.50M | 60.18M | 60.50M |
| Note receivable - long term | 1.20M | 511.00K | 576.00K | 792.00K | 40.92M | 448.35K | 225.00K | 2.00K | 3.00M | 600.00K | 800.00K | 1.09M | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.40M | 40.22M |
| Other investments | 4.90M | 5.30M | 1.70M | 2.24M | 2.34M | 3.66M | 4.10M | 4.05M | 57.00K | 0 | 12.70M | 3.40M | 17.79M | 20.29M |
| Net property/plant/equipment | 45.01M | 68.63M | 95.99M | 169.70M | 167.61M | 159.34M | 145.36M | 140.08M | 133.73M | 151.40M | 219.10M | 247.72M | 243.82M | 229.28M |
| Gross property/plant/equipment | 51.64M | 77.57M | 107.76M | 186.28M | 194.69M | 196.95M | 155.86M | 161.10M | 165.89M | 193.90M | 273.50M | 317.45M | 328.81M | 333.53M |
| Deferred tax assets | — | — | — | 45.73M | 29.41M | 18.92M | 8.03M | 1.48M | 8.22M | 14.50M | 21.60M | 4.12M | 3.73M | 9.69M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 472.00K | 0 | 0 | 249.00K | 147.00K | 85.00K |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 472.00K | 0 | 0 | 249.00K | 147.00K | 85.00K |
| Other long term assets, total | 3.15M | 1.98M | 1.99M | 1.42M | 2.80M | 1.24M | 2.67M | 2.99M | 857.00K | 2.40M | 3.80M | 3.78M | 4.32M | 3.27M |
| Short term debt | 47.22M | 94.00M | 92.25M | 121.50M | 162.22M | 214.99M | 172.91M | 176.46M | 180.54M | 115.90M | 110.50M | 258.62M | 280.48M | 275.59M |
| Current portion of LT debt and capital leases | 2.11M | 1.48M | 4.42M | 6.03M | 7.58M | 0 | 132.00K | 627.00K | 8.14M | 8.40M | 12.00M | 12.90M | 5.98M | 2.34M |
| Short term debt excl. current portion of LT debt | 45.10M | 92.53M | 87.83M | 115.47M | 154.64M | 214.99M | 172.77M | 175.83M | 172.40M | 107.50M | 98.50M | 245.72M | 274.50M | 273.25M |
| Accounts payable | 155.97M | 109.95M | 78.89M | 101.46M | 210.62M | 231.41M | 167.25M | 109.83M | 205.46M | 121.00M | 182.50M | 448.22M | 164.01M | 447.67M |
| Income tax payable | 3.27M | 3.89M | 2.93M | 3.47M | 31.71M | 2.53M | 1.08M | 0 | 11.32M | 12.20M | 16.70M | 17.00K | — | 8.74M |
| Long term debt | 43.92M | 54.31M | 35.81M | 57.58M | 49.88M | 11.08M | 12.99M | 16.16M | 2.29M | 23.60M | 17.10M | 11.86M | 6.67M | 6.39M |
| Long term debt excl. lease liabilities | 43.92M | 54.31M | 35.81M | 57.58M | 49.88M | 11.08M | 12.99M | 16.16M | 2.29M | 23.60M | 17.10M | 11.86M | 6.67M | 6.39M |
| Total equity | 54.47M | 75.74M | 94.81M | 204.49M | 228.94M | 372.28M | 339.84M | 346.89M | 384.21M | 416.60M | 469.70M | 520.47M | 601.62M | 653.72M |
| Shareholders' equity | 54.47M | 75.74M | 94.81M | 204.49M | 228.94M | 372.28M | 339.84M | 346.89M | 384.21M | 416.60M | 469.70M | 520.47M | 601.62M | 653.72M |
| Common equity, total | 54.47M | 75.74M | 94.81M | 204.49M | 228.94M | 372.28M | 339.84M | 346.89M | 384.21M | 416.60M | 469.70M | 520.47M | 601.62M | 653.72M |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
| Total debt | 91.13M | 148.31M | 128.06M | 179.08M | 212.10M | 226.07M | 185.89M | 192.62M | 182.83M | 139.50M | 127.60M | 270.48M | 287.15M | 281.98M |
| Net debt | 76.45M | 131.25M | 125.83M | 165.12M | 201.22M | 191.89M | 176.57M | 182.25M | 173.11M | 129.40M | 96.70M | 242.37M | 280.18M | 270.32M |
| Change in accounts receivable | -22.85M | 10.79M | -1.61M | -37.28M | -73.90M | -142.79M | 48.43M | 18.51M | -70.67M | 151.80M | 6.70M | -120.45M | -51.36M | -265.02M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 98.63M | -9.66M | -44.92M | -20.61M | 108.90M | 15.94M | -78.86M | -46.49M | 102.53M | -94.60M | 80.40M | 259.41M | -279.15M | 396.59M |
| Change in other assets/liabilities | -79.87M | -6.90M | 36.40M | -20.85M | -73.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 838.00K | 100.00K | 151.00K | 0 | 0 | 0 | 397.00K | 589.00K | — | 100.00K | 10.20M | 67.00K | 1.63M | 0 |
| Purchase/sale of investments, net | -13.62M | 5.34M | 11.51M | -8.21M | -1.96M | -4.33M | 0 | 0 | 4.77M | 900.00K | -24.40M | 1.98M | -24.79M | -4.58M |
| Sale/maturity of investments | 400.00K | 5.34M | 11.51M | 0 | 0 | 0 | 0 | 0 | 4.77M | 900.00K | — | 11.85M | 24.21M | 0 |
| Purchase of investments | -14.02M | 0 | 0 | -8.21M | -1.96M | -4.33M | 0 | 0 | 0 | 0 | -24.40M | -9.88M | -49.00M | -4.58M |
| Other investing cash flow items, total | 0 | -18.93M | -37.80M | -45.45M | 0 | -20.20M | 52.29M | 42.09M | 0 | 0 | 0 | -26.02M | 18.51M | 7.50M |
| Issuance/retirement of debt, net | 25.51M | 56.89M | -19.98M | 80.74M | 33.04M | 13.39M | -40.76M | 7.39M | -10.04M | -42.30M | -11.80M | 142.84M | 16.67M | -5.17M |
| Issuance/retirement of long term debt | 25.51M | 56.89M | -19.98M | 80.74M | -6.15M | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 39.19M | 59.78M | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | 13.39M | -40.76M | 7.39M | -10.04M | -42.30M | -11.80M | 142.84M | 16.67M | -5.17M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.22M | 0 | 0 | -5.10M | 0 | 0 | 0 |
| Other financing cash flow items, total | 7.42M | 5.40M | 5.22M | 6.67M | 0 | 0 | 0 | 0 | 0 | 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