Astron Paper & Board Mill Ltd
NSE: ASTRON BSE: 540824
₹4.18
(3.47%)
Sun, 15 Mar 2026, 08:25 pm
Market Cap182.75M
PE Ratio0
Dividend0
Astron Paper & Board Mill Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -29.59M | -95.44M | -106.96M | -107.01M | -112.95M | -98.93M | -108.92M | -113.50M | -112.68M | -96.61M | -109.63M | -112.29M | -121.82M |
| Pretax equity in earnings | 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 |
| Total assets | 1.11B | 1.27B | 1.37B | 1.59B | 1.73B | 2.32B | 3.13B | 3.29B | 3.23B | 3.50B | 3.12B | 2.94B | 2.17B |
| Total current assets | 442.21M | 591.59M | 702.51M | 836.74M | 866.63M | 1.20B | 1.59B | 1.67B | 1.64B | 1.95B | 1.54B | 1.38B | 729.11M |
| Cash and short term investments | 69.99M | 28.23M | 33.54M | 53.51M | 4.89M | 152.05M | 4.00M | 50.78M | 106.56M | 89.31M | 102.30M | 103.39M | 2.79M |
| Cash & equivalents | 69.99M | 28.23M | 33.54M | 52.98M | 4.89M | 152.05M | 4.00M | 50.78M | 106.56M | 89.31M | 102.30M | 103.39M | 2.79M |
| Short term investments | 0 | 0 | 0 | 530.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 153.24M | 289.23M | 292.79M | 381.16M | 413.75M | 672.64M | 965.41M | 1.07B | 993.05M | 1.30B | 937.06M | 814.88M | 461.46M |
| Accounts receivable - trade, net | 110.22M | 211.07M | 206.09M | 370.31M | 349.28M | 591.28M | 855.87M | 946.05M | 801.46M | 985.25M | 648.06M | 546.30M | 219.00M |
| Other receivables | 43.02M | 78.16M | 86.70M | 10.85M | 64.48M | 81.35M | 109.55M | 123.35M | 191.59M | 315.72M | 289.00M | 268.58M | 242.46M |
| Total inventory | 144.48M | 236.80M | 345.58M | 360.21M | 440.08M | 336.05M | 598.37M | 520.68M | 505.41M | 526.10M | 475.94M | 437.83M | 242.94M |
| Other current assets, total | 72.69M | 35.82M | 29.17M | 39.85M | 5.66M | 38.80M | 18.85M | 27.66M | 26.09M | 30.52M | 20.63M | 20.19M | 20.52M |
| Total non-current assets | 672.06M | 680.95M | 671.55M | 749.53M | 858.64M | 1.11B | 1.53B | 1.61B | 1.59B | 1.55B | 1.58B | 1.56B | 1.44B |
| Long term investments | 300.00K | 500.00K | 500.00K | 0 | 58.02M | 78.48M | 66.81M | 75.10M | 18.34M | 20.24M | 15.99M | 20.60M | 10.78M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | 7.00M | 5.70M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 300.00K | 500.00K | 500.00K | 0 | 58.02M | 78.48M | 66.81M | 75.10M | 18.34M | 20.24M | 15.99M | 13.60M | 5.09M |
| Net property/plant/equipment | 664.82M | 673.95M | 668.41M | 746.72M | 800.05M | 1.03B | 1.47B | 1.54B | 1.57B | 1.51B | 1.55B | 1.50B | 1.42B |
| Gross property/plant/equipment | 675.27M | 716.02M | 737.10M | 843.22M | 930.01M | 1.20B | 1.69B | 1.82B | 1.92B | 1.94B | 2.04B | 2.06B | 2.06B |
| Deferred tax assets | 6.69M | 6.24M | 1.64M | 1.81M | 37.00M | — | — | — | — | — | — | 40.47M | 0 |
| Net intangible assets | 190.00K | 190.00K | 780.00K | 810.00K | 435.00K | 707.00K | 670.23K | 1.40M | 2.12M | 1.67M | 1.37M | 976.00K | 609.00K |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 190.00K | 190.00K | 780.00K | 810.00K | 435.00K | 707.00K | 670.23K | 1.40M | 2.12M | 1.67M | 1.37M | 976.00K | 609.00K |
| Other long term assets, total | 60.00K | 70.00K | 140.00K | 140.00K | 135.00K | 134.00K | 133.65K | 133.65K | 134.00K | 178.00K | 975.00K | 1.43M | 5.51M |
| Short term debt | 165.32M | 352.71M | 399.72M | 451.47M | 507.08M | 586.27M | 500.21M | 578.72M | 442.62M | 682.66M | 815.86M | 804.19M | 602.04M |
| Current portion of LT debt and capital leases | 52.34M | 69.09M | 71.18M | 80.16M | 80.17M | 85.86M | 83.67M | 41.42M | 77.89M | 57.28M | 52.16M | 9.44M | 5.20M |
| Short term debt excl. current portion of LT debt | 112.98M | 283.62M | 328.54M | 371.31M | 426.91M | 500.41M | 416.54M | 537.30M | 364.73M | 625.38M | 763.70M | 794.74M | 596.84M |
| Accounts payable | 135.78M | 155.93M | 175.76M | 219.43M | 252.64M | 230.69M | 676.89M | 720.39M | 703.17M | 750.44M | 617.64M | 608.86M | 409.13M |
| Income tax payable | — | — | 9.82M | 13.39M | 18.02M | 29.85M | 81.35M | 28.54M | 24.32M | 9.78M | 0 | — | — |
| Long term debt | 445.54M | 370.02M | 323.39M | 332.07M | 384.87M | 162.34M | 182.05M | 150.82M | 134.55M | 81.97M | 28.51M | 24.35M | 177.84M |
| Long term debt excl. lease liabilities | 445.54M | 370.02M | 323.39M | 332.07M | 384.87M | 162.34M | 182.05M | 150.82M | 134.55M | 81.97M | 28.51M | 24.35M | 177.84M |
| Total equity | 226.67M | 236.46M | 292.75M | 353.59M | 451.74M | 1.26B | 1.52B | 1.66B | 1.76B | 1.84B | 1.59B | 1.48B | 913.20M |
| Shareholders' equity | 226.67M | 236.46M | 292.75M | 353.59M | 451.74M | 1.26B | 1.52B | 1.66B | 1.76B | 1.84B | 1.59B | 1.48B | 913.20M |
| Common equity, total | 226.67M | 236.46M | 292.75M | 353.59M | 451.74M | 1.26B | 1.52B | 1.66B | 1.76B | 1.84B | 1.59B | 1.48B | 913.20M |
| Other common equity | 0 | 0 | 0 | 0 | 134.00K | 159.00K | 268.23K | 232.37K | -258.00K | -1.28M | -49.00K | 240.00K | 240.00K |
| Total debt | 610.86M | 722.73M | 723.11M | 783.54M | 891.95M | 748.61M | 682.26M | 729.54M | 577.17M | 764.63M | 844.37M | 828.53M | 779.87M |
| Net debt | 540.87M | 694.50M | 689.57M | 730.03M | 887.05M | 596.57M | 678.26M | 678.76M | 470.61M | 675.31M | 742.07M | 725.15M | 777.08M |
| Change in accounts receivable | -150.53M | -133.71M | -1.21M | -85.96M | 18.43M | -242.01M | -208.83M | -126.05M | 144.59M | -183.79M | 338.10M | 102.51M | 327.31M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 115.77M | 1.26M | 4.65M | 31.04M | 33.69M | -21.95M | 432.81M | 43.49M | -17.22M | 47.27M | -132.80M | -8.77M | -199.74M |
| Change in other assets/liabilities | -16.99M | 31.25M | 20.06M | 39.44M | -23.38M | -49.41M | 29.40M | 4.42M | -83.65M | -158.83M | 102.93M | -8.90M | 11.19M |
| Sale of fixed assets & businesses | 0 | 680.00K | 0 | 420.00K | 0 | 0 | 960.00K | 753.13K | 225.00K | 3.02M | 0 | 271.00K | 7.12M |
| Purchase/sale of investments, net | 0 | -140.00K | 0 | -530.00K | -19.70M | -20.51M | 11.84M | -9.81M | 58.33M | -864.00K | 4.09M | 2.68M | 6.31M |
| Sale/maturity of investments | 0 | 360.00K | 0 | 0 | 625.00K | — | 16.49M | — | 63.36M | 0 | 7.83M | 2.68M | 6.31M |
| Purchase of investments | 0 | -500.00K | 0 | -530.00K | -20.33M | -20.51M | -4.65M | -9.81M | -5.03M | -864.00K | -3.73M | 0 | 0 |
| Other investing cash flow items, total | 360.00K | 390.00K | 240.00K | 360.00K | 361.00K | 93.00K | 128.00K | 0 | 123.00K | 373.00K | 170.00K | 0 | 0 |
| Issuance/retirement of debt, net | 369.05M | 111.86M | 1.36M | 60.74M | 28.58M | -143.34M | -244.90M | 47.28M | -152.37M | 187.46M | 79.74M | -15.83M | -48.66M |
| Issuance/retirement of long term debt | 264.14M | -58.77M | -43.57M | 18.04M | -26.56M | -216.84M | -121.18M | -73.48M | 20.20M | -73.19M | -58.58M | -46.87M | 153.49M |
| Issuance/retirement of short term debt | 104.91M | 170.63M | 44.93M | 42.70M | 55.14M | 73.50M | -123.72M | 120.76M | -172.57M | 260.65M | 138.32M | 31.04M | -202.15M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 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