Ambica Agarbathies Aroma & Industries Ltd
NSE: AMBICAAGAR BSE: 532335
₹20.55
(-8.34%)
Sun, 05 Apr 2026, 05:59 pm
Market Cap358.15M
PE Ratio50.70
Dividend0
Ambica Agarbathies Aroma & Industries 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 | -17.87M | -21.41M | -41.08M | -36.22M | -38.76M | -46.10M | -64.34M | -78.09M | -96.48M | -92.36M | -89.66M | -85.05M | -86.38M | -71.01M | -76.58M | -74.32M | -115.12M | -85.36M | -104.54M | -101.96M |
| Pretax equity in earnings | — | — | — | — | 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 | 490.14M | 476.35M | 622.98M | 820.63M | 863.29M | 931.69M | 1.06B | 1.20B | 1.21B | 1.10B | 1.11B | 1.14B | 2.02B | 1.94B | 2.04B | 2.12B | 2.19B | 2.04B | 2.11B | 2.24B |
| Total current assets | 227.60M | 218.31M | 260.58M | 359.02M | 350.43M | 525.82M | 312.43M | 401.76M | 518.93M | 414.35M | 488.33M | 389.88M | 391.39M | 378.67M | 511.69M | 604.03M | 714.12M | 682.91M | 744.42M | 799.88M |
| Cash and short term investments | 3.82M | 3.68M | 3.98M | 49.10M | 6.59M | 46.82M | 55.56M | 58.55M | 7.33M | 14.56M | 4.58M | 10.63M | 69.94M | 27.89M | 33.60M | 25.52M | 16.24M | 11.21M | 14.28M | 15.50M |
| Cash & equivalents | 3.82M | 3.68M | 3.98M | 49.10M | 6.59M | 46.82M | 5.04M | 8.03M | 7.33M | 14.56M | 4.58M | 10.63M | 69.94M | 27.89M | 33.60M | 25.52M | 16.24M | 11.21M | 14.28M | 15.50M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 50.52M | 50.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 74.30M | 60.85M | 70.00M | 81.67M | 70.12M | 128.09M | 63.93M | 153.79M | 76.62M | 85.53M | 80.49M | 85.75M | 132.51M | 149.26M | 339.14M | 442.60M | 556.54M | 613.79M | 664.22M | 698.03M |
| Accounts receivable - trade, net | 45.76M | 52.05M | 50.43M | 78.49M | 66.33M | 85.39M | 58.06M | 63.12M | 73.17M | 85.53M | 74.54M | 84.81M | 124.41M | 142.39M | 210.30M | 82.74M | 289.55M | 191.70M | 94.12M | 141.55M |
| Other receivables | 28.54M | 8.80M | 19.57M | 3.18M | 3.79M | 42.69M | 5.87M | 90.67M | 3.45M | 0 | 5.96M | 943.21K | 8.10M | 6.87M | 128.84M | 359.86M | 266.99M | 422.09M | 570.10M | 556.48M |
| Total inventory | 80.86M | 69.78M | 94.31M | 135.31M | 134.12M | 164.17M | 151.46M | 145.35M | 144.40M | 215.69M | 214.06M | 191.78M | 19.43M | 32.97M | 135.55M | 135.91M | 130.96M | 25.44M | 55.58M | 51.37M |
| Other current assets, total | 61.27M | 76.24M | 75.31M | 68.07M | 111.11M | 153.26M | 41.48M | 44.07M | 290.58M | 98.57M | 187.70M | 100.32M | 163.67M | 168.55M | 3.40M | — | 10.38M | 32.47M | 10.35M | 34.97M |
| Total non-current assets | 262.54M | 258.04M | 362.40M | 461.61M | 512.86M | 405.87M | 749.53M | 794.53M | 693.12M | 682.07M | 623.93M | 750.75M | 1.63B | 1.56B | 1.53B | 1.51B | 1.48B | 1.36B | 1.37B | 1.44B |
| Long term investments | 0 | 0 | 6.37M | 0 | 0 | 0 | 88.43M | 90.93M | 23.22M | 26.22M | 579.38K | 210.62M | 146.65M | 142.08M | 140.09M | 138.46M | 137.24M | 136.44M | 136.11M | 136.26M |
| Note receivable - long term | — | — | — | — | — | — | 88.43M | 90.93M | 479.38K | 479.38K | 479.38K | 94.82M | 89.84M | 80.87M | 74.13M | 67.40M | 60.66M | 53.93M | 47.15M | 40.42M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 6.37M | 0 | 0 | 0 | 0 | 0 | 22.74M | 25.74M | 0 | 115.80M | 56.81M | 61.21M | 65.95M | 71.06M | 76.57M | 82.51M | 88.95M | 95.85M |
| Net property/plant/equipment | 261.28M | 257.00M | 355.21M | 460.95M | 512.31M | 405.45M | 451.90M | 560.09M | 540.45M | 534.76M | 478.11M | 402.26M | 1.33B | 1.29B | 1.26B | 1.25B | 1.22B | 1.22B | 1.23B | 1.30B |
| Gross property/plant/equipment | 339.25M | 352.00M | 472.12M | 605.01M | 685.62M | 605.45M | 678.54M | 816.43M | 834.16M | 862.19M | 833.39M | 783.09M | 1.77B | 1.76B | 1.76B | 1.77B | 1.77B | 1.79B | 1.79B | 1.88B |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net intangible assets | 850.00K | 733.34K | 616.35K | 523.73K | 421.33K | 318.93K | 216.53K | 114.13K | 11.73K | 78.47K | 205.29K | 215.29K | 193.99K | 172.69K | 151.38K | 130.08K | 151.00K | 172.00K | 152.00K | 51.00K |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 421.33K | 318.93K | 216.53K | 114.13K | 11.73K | 78.47K | 205.29K | 215.29K | 193.99K | 172.69K | 151.38K | 130.08K | 151.00K | 172.00K | 152.00K | 51.00K |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 137.48M | 143.39M | 129.44M | 121.01M | 145.03M | 137.66M | 147.47M | 127.66M | 127.53M | 127.04M | 124.81M | 3.33M | 2.00M | 2.00M |
| Short term debt | 62.03M | 62.79M | 96.90M | 169.96M | 219.52M | 201.89M | 202.11M | 235.17M | 256.68M | 263.62M | 473.43M | 481.74M | 84.06M | 8.47M | 415.87K | 415.87K | 16.92M | 416.00K | 0 | 160.75M |
| Current portion of LT debt and capital leases | — | — | — | — | — | 0 | 575.15K | — | — | — | 8.51M | 10.87M | 22.99M | 8.47M | 0 | 0 | 0 | 0 | 0 | 8.13M |
| Short term debt excl. current portion of LT debt | 62.03M | 62.79M | 96.90M | 169.96M | 219.52M | 201.89M | 201.54M | 235.17M | 256.68M | 263.62M | 464.91M | 470.87M | 61.08M | 0 | 415.87K | 415.87K | 16.92M | 416.00K | 0 | 152.62M |
| Accounts payable | 38.15M | 15.77M | 32.50M | 34.93M | 84.76M | 74.81M | 28.67M | 42.53M | 42.21M | 28.62M | 34.69M | 75.31M | 38.38M | 34.11M | 88.78M | 137.31M | 249.00M | 40.46M | 131.75M | 33.71M |
| Income tax payable | 8.07M | 13.21M | 22.31M | 28.68M | 34.46M | 42.86M | 4.76M | 5.33M | 10.29M | 10.65M | 14.37M | 12.18M | — | — | — | 18.22M | 0 | — | — | — |
| Long term debt | 144.86M | 131.21M | 193.23M | 249.21M | 186.53M | 226.78M | 361.09M | 412.29M | 381.66M | 312.21M | 102.67M | 95.41M | 681.15M | 660.27M | 658.30M | 691.01M | 618.87M | 627.82M | 673.21M | 661.44M |
| Long term debt excl. lease liabilities | 144.86M | 131.21M | 176.24M | 237.75M | 177.36M | 226.78M | 361.09M | 412.29M | 381.66M | 312.21M | 102.67M | 95.41M | 681.15M | 660.27M | 658.30M | 691.01M | 618.87M | 627.82M | 673.21M | 661.44M |
| Total equity | 177.29M | 196.44M | 222.23M | 285.82M | 284.92M | 302.87M | 319.68M | 331.71M | 345.41M | 359.86M | 361.74M | 371.79M | 850.73M | 927.81M | 970.45M | 998.99M | 1.02B | 1.05B | 1.01B | 1.09B |
| Shareholders' equity | 177.29M | 196.44M | 222.23M | 285.57M | 284.68M | 302.87M | 319.68M | 331.71M | 345.41M | 359.86M | 361.74M | 371.79M | 850.73M | 927.81M | 970.45M | 998.99M | 1.02B | 1.05B | 1.01B | 1.09B |
| Common equity, total | 177.29M | 196.44M | 222.23M | 285.57M | 284.68M | 302.87M | 319.68M | 331.71M | 345.41M | 359.86M | 361.74M | 371.79M | 850.73M | 927.81M | 970.45M | 998.99M | 1.02B | 1.05B | 1.01B | 1.09B |
| Other common equity | 41.99M | 61.14M | 86.93M | 150.28M | 98.98M | 106.78M | 123.59M | 135.62M | 19.69M | 19.69M | 19.69M | 18.29M | 18.29M | 18.29M | 648.26M | 648.26M | 648.26M | 648.26M | 0 | 723.37M |
| Total debt | 206.89M | 194.00M | 290.13M | 419.17M | 406.04M | 428.66M | 563.20M | 647.46M | 638.33M | 575.82M | 576.10M | 577.14M | 765.21M | 668.73M | 658.71M | 691.43M | 635.79M | 628.24M | 673.21M | 822.18M |
| Net debt | — | — | 286.15M | 370.07M | 399.45M | 381.84M | 507.64M | 588.90M | 631.00M | 561.26M | 571.52M | 566.51M | 695.27M | 640.84M | 625.11M | 665.91M | 619.55M | 617.03M | 658.93M | 806.68M |
| Change in accounts receivable | -1.74M | 13.40M | -15.84M | — | — | -24.09M | -6.93M | -5.06M | -10.71M | -12.36M | 10.99M | -13.05M | -39.60M | -17.98M | -67.91M | 127.56M | -206.81M | 97.85M | 97.59M | -47.44M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 13.64M | -21.92M | 19.55M | — | — | 16.82M | 4.10M | 13.87M | -319.90K | -13.60M | 6.07M | 40.62M | -36.93M | -4.27M | 54.70M | 48.53M | 111.66M | -208.54M | 91.29M | -98.05M |
| Change in other assets/liabilities | 0 | 0 | 0 | — | — | 689.00K | -130.47M | 5.11M | 13.17M | -52.64M | -126.99M | 104.09M | -97.89M | 19.71M | 43.79M | -213.71M | 96.83M | -40.01M | -164.16M | 34.37M |
| Sale of fixed assets & businesses | 2.55M | 1.17M | 702.00K | — | — | 30.33M | 1.24M | 0 | 1.49M | 13.38M | 54.10M | 853.00K | 0 | 1.98M | 0 | 1.41M | 0 | 0 | 2.35M | 1.19M |
| Purchase/sale of investments, net | 0 | 0 | -6.37M | — | — | 281.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | — | — | 281.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | 0 | 0 | -6.37M | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | -3.38M | -14.97M | 931.00K | — | — | -42.40M | 0 | -15.23M | -29.20M | 197.78M | 0 | 0 | 0 | 0 | 0 | 0 | -1.00K | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 15.26M | -12.86M | 96.12M | — | — | 77.05M | 101.93M | 84.83M | -9.13M | -62.51M | 25.41M | -1.31M | 188.07M | -96.48M | 11.95M | 18.79M | -55.64M | 8.96M | 44.24M | 148.97M |
| Issuance/retirement of long term debt | 15.26M | -12.86M | 96.12M | — | — | 96.17M | 101.29M | 51.20M | -30.64M | -69.45M | -175.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.24M | 71.84M |
| Issuance/retirement of short term debt | 0 | 0 | — | — | — | -19.12M | 634.33K | 33.63M | 21.51M | 6.94M | 201.30M | 5.96M | -397.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | 0 | -7.27M | 585.74M | -96.48M | 11.95M | 18.79M | -55.64M | 8.96M | — | 77.14M |
| Total cash dividends paid | -580.00K | -4.06M | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | — | — | -6.86M | 0 | 0 | 0 | 0 | 0 | -184.83M | -479.38K | 0 | 0 | 0 | 3.45M | 0 | 0 | -153.00K |
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