Artemis Electricals & Projects Ltd
NSE: BSE: 542670
₹13.99
(-5.54%)
Wed, 08 Apr 2026, 08:24 pm
Market Cap3.55B
PE Ratio36.97
Dividend0.03
Artemis Electricals & Projects Balance Sheet
| Particulars | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -2.08M | -61.00K | -3.69M | -9.76M | -8.47M | -8.00M | -58.86M | -17.04M | -9.91M | -2.77M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 137.89M | 196.91M | 673.26M | 661.91M | 1.27B | 1.11B | 1.27B | 1.28B | 1.11B | 1.22B |
| Total current assets | 95.80M | 148.51M | 481.84M | 483.75M | 1.03B | 854.34M | 693.33M | 383.48M | 565.57M | 504.38M |
| Cash and short term investments | 770.00K | 474.00K | 255.00K | 5.29M | 316.00K | 354.00K | 445.00K | 443.00K | 836.00K | 13.99M |
| Cash & equivalents | 770.00K | 474.00K | 255.00K | 5.29M | 206.00K | 224.00K | 322.00K | 443.00K | 593.00K | 13.73M |
| Short term investments | 0 | 0 | 0 | 0 | 110.00K | 130.00K | 123.00K | 0 | 243.00K | 260.00K |
| Total receivables, net | 62.99M | 100.37M | 250.19M | 227.10M | 711.92M | 505.40M | 537.32M | 317.12M | 506.43M | 240.50M |
| Accounts receivable - trade, net | 62.99M | 100.37M | 250.19M | 170.30M | 656.07M | 505.40M | 537.32M | 317.12M | 506.43M | 240.50M |
| Other receivables | 0 | 0 | 0 | 56.80M | 55.84M | 0 | 0 | 0 | 0 | 0 |
| Total inventory | 29.90M | 46.82M | 213.61M | 244.31M | 299.41M | 279.86M | 132.57M | 61.35M | 15.66M | 226.12M |
| Other current assets, total | 2.10M | 818.00K | 17.24M | 6.30M | 20.77M | 68.66M | 23.00M | 4.57M | 12.63M | 18.07M |
| Total non-current assets | 42.09M | 48.39M | 191.42M | 178.16M | 235.46M | 255.24M | 581.44M | 892.87M | 540.46M | 716.85M |
| Long term investments | 0 | 0 | 0 | 8.75M | 9.77M | 10.13M | 0 | 0 | 0 | 0 |
| Note receivable - long term | — | — | — | 8.75M | 9.77M | 10.13M | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net property/plant/equipment | 11.90M | 13.31M | 163.14M | 165.94M | 224.81M | 212.24M | 518.70M | 829.52M | 490.98M | 678.80M |
| Gross property/plant/equipment | 21.77M | 25.54M | 180.11M | 183.79M | 259.69M | 269.21M | 602.90M | 932.97M | 610.85M | 812.09M |
| Deferred tax assets | — | — | — | 2.18M | 85.00K | 85.00K | 33.81M | 29.62M | 15.81M | 3.98M |
| Net intangible assets | 0 | 0 | 0 | — | — | — | 15.77M | 21.21M | 21.21M | 21.21M |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 15.77M | 21.21M | 21.21M | 21.21M |
| Other intangibles, net | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 |
| Other long term assets, total | 30.19M | 35.08M | 28.28M | 816.00K | 791.00K | 32.79M | 13.16M | 12.52M | 12.46M | 12.86M |
| Short term debt | 0 | 162.00K | 22.53M | 39.49M | 42.03M | 38.28M | 36.98M | 246.64M | 97.64M | 7.65M |
| Current portion of LT debt and capital leases | 0 | 162.00K | 7.40M | 7.40M | 7.40M | 7.65M | 7.65M | 246.64M | 7.65M | 7.65M |
| Short term debt excl. current portion of LT debt | 0 | 0 | 15.13M | 32.09M | 34.63M | 30.63M | 29.32M | 0 | 89.99M | 0 |
| Accounts payable | 14.42M | 89.84M | 246.28M | 168.36M | 316.36M | 149.94M | 210.36M | 163.07M | 146.78M | 277.10M |
| Income tax payable | 4.84M | 15.08M | 58.96M | 82.07M | 64.00M | 27.70M | 19.45M | -4.97M | 3.57M | 722.00K |
| Long term debt | 3.49M | 4.22M | 107.63M | 56.75M | 49.38M | 47.62M | 265.11M | 32.43M | 24.72M | 17.07M |
| Long term debt excl. lease liabilities | 3.49M | 4.22M | 107.63M | 56.75M | 49.38M | 47.62M | 265.11M | 32.43M | 24.72M | 17.07M |
| Total equity | 66.74M | 84.45M | 179.74M | 275.75M | 778.12M | 811.83M | 693.31M | 756.17M | 784.99M | 859.60M |
| Shareholders' equity | 66.74M | 84.45M | 179.74M | 275.75M | 778.12M | 811.83M | 693.31M | 756.17M | 784.99M | 859.60M |
| Common equity, total | 66.74M | 84.45M | 179.74M | 275.75M | 778.12M | 811.83M | 693.31M | 756.17M | 784.99M | 859.60M |
| Other common equity | 0 | 0 | 0 | -35.00K | -43.00K | 0 | 1.82M | 95.00K | -110.00K | 276.00K |
| Total debt | 3.49M | 4.38M | 130.16M | 96.24M | 91.41M | 85.90M | 302.08M | 279.07M | 122.36M | 24.72M |
| Net debt | 2.72M | 3.91M | 129.90M | 90.95M | 91.09M | 85.54M | 301.64M | 278.63M | 121.52M | 10.73M |
| Change in accounts receivable | -42.73M | -37.38M | -149.82M | 15.52M | -484.82M | 206.51M | -31.91M | 220.20M | -189.31M | 265.92M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 1.57M | 69.66M | 120.53M | -39.05M | 155.11M | -166.37M | 60.02M | -47.28M | -16.30M | 130.32M |
| Change in other assets/liabilities | 46.81M | -41.38M | 62.47M | -16.14M | -116.66M | -83.43M | -89.18M | -197.78M | 336.29M | -86.25M |
| Sale of fixed assets & businesses | — | — | — | 0 | 0 | 800.00K | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | -110.00K | -21.00K | -31.99M | -5.45M | -116.00K | -253.00K |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 8.00K | 0 | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | -110.00K | -21.00K | -32.00M | -5.45M | -116.00K | -253.00K |
| Other investing cash flow items, total | -14.10M | -4.88M | 6.80M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -9.31M | 729.00K | 118.53M | -33.23M | -4.83M | -5.76M | 216.18M | -23.01M | -156.72M | -97.64M |
| Issuance/retirement of long term debt | 0 | 0 | 0 | 0 | -4.83M | -5.76M | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | -4.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | -9.31M | 729.00K | 118.53M | -33.23M | -4.83M | — | 216.18M | -23.01M | -156.72M | -97.64M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.27M |
| Other financing cash flow items, total | -15.18M | 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