C J Gelatine Products Ltd

NSE: BSE: 507515

₹27.39

+0.39 (1.44%)

Thu, 22 Oct 2026, 07:51 pm

MTF 5xInvest in C J Gelatine Products Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)13

PE Ratio28.45

Dividend0

Consumer Non-Durables

Food: Specialty/Candy

24.5K

C J Gelatine Products Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-347.47K	-140.98K	-1.73M	-3.35M	-4.41M	-5.07M	-8.75M	-13.95M	-17.41M	-9.64M	-8.62M	-11.29M	-10.67M	-11.89M	-13.69M	-13.69M	-12.64M
Pretax equity in earnings	0	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
Total assets	241.82M	232.78M	251.73M	229.22M	229.99M	216.79M	237.93M	278.90M	319.01M	320.91M	309.04M	309.89M	325.52M	347.99M	354.60M	330.99M	328.30M
Total current assets	104.12M	101.75M	125.24M	109.25M	117.52M	111.68M	142.51M	184.08M	226.44M	234.34M	228.68M	235.57M	254.31M	275.01M	273.72M	248.12M	251.10M
Cash and short term investments	3.11M	7.30M	22.18M	2.95M	308.60K	151.97K	269.71K	15.89M	15.48M	1.26M	5.22M	879.22K	7.65M	142.12K	61.00K	68.00K	75.00K
Cash & equivalents	3.11M	7.30M	22.18M	2.95M	307.60K	151.97K	269.71K	15.89M	15.48M	1.26M	5.22M	879.22K	7.65M	142.12K	61.00K	68.00K	75.00K
Short term investments	1.00K	1.00K	1.00K	1.00K	1.00K	0	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	27.69M	30.22M	33.73M	22.35M	28.55M	8.94M	14.39M	20.43M	35.30M	42.62M	38.07M	24.71M	25.62M	37.08M	20.87M	32.21M	40.88M
Accounts receivable - trade, net	7.90M	10.46M	15.08M	3.97M	13.67M	8.08M	14.39M	20.43M	35.30M	42.62M	38.07M	24.49M	25.62M	37.08M	20.87M	32.19M	40.77M
Other receivables	19.79M	19.76M	18.65M	18.38M	14.88M	865.27K	0	0	0	0	0	225.85K	7.00K	0	0	23.00K	116.00K
Total inventory	69.15M	59.93M	64.92M	83.95M	88.66M	93.54M	113.72M	133.88M	161.00M	173.96M	168.20M	195.12M	211.28M	228.85M	251.49M	214.73M	208.54M
Other current assets, total	414.32K	331.11K	312.35K	0	0	9.05M	14.14M	13.88M	14.67M	16.50M	17.18M	13.48M	8.45M	8.94M	—	60.00K	20.00K
Total non-current assets	137.70M	131.03M	126.49M	119.96M	112.47M	105.11M	95.42M	94.82M	92.56M	86.57M	80.36M	74.32M	71.22M	72.98M	80.88M	82.87M	77.20M
Long term investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Note receivable - long term	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net property/plant/equipment	137.70M	131.03M	126.49M	119.96M	112.47M	105.11M	95.42M	94.82M	92.56M	86.57M	80.36M	74.17M	70.93M	72.66M	71.49M	65.15M	59.58M
Gross property/plant/equipment	253.30M	254.16M	257.11M	258.24M	258.43M	258.76M	—	266.80M	273.58M	276.85M	280.00M	283.24M	289.97M	301.28M	310.78M	315.62M	321.50M
Deferred tax assets	—	—	—	—	—	—	—	—	—	—	—	148.79K	290.13K	320.68K	480.00K	7.52M	6.78M
Net intangible assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—
Other long term assets, total	0	0	0	—	—	—	—	0	0	—	0	0	0	0	8.90M	10.20M	10.84M
Short term debt	—	—	—	0	392.24K	0	0	12.91M	17.04M	16.79M	19.08M	56.54M	67.91M	91.54M	95.54M	101.78M	93.57M
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	12.91M	17.04M	16.79M	19.08M	8.20M	7.91M	8.40M	9.43M	8.75M	6.77M
Short term debt excl. current portion of LT debt	—	—	—	0	392.24K	0	0	0	0	0	0	48.33M	60.00M	83.14M	86.12M	93.03M	86.80M
Accounts payable	52.02M	45.58M	36.37M	41.25M	59.07M	60.89M	80.57M	88.17M	131.37M	161.55M	149.90M	108.09M	98.15M	61.30M	59.10M	31.25M	42.56M
Income tax payable	—	—	—	—	—	—	—	—	—	—	—	353.02K	567.21K	413.46K	770.00K	624.00K	0
Long term debt	3.51M	6.72M	28.18M	20.42M	20.42M	16.43M	18.21M	47.15M	59.82M	36.89M	30.96M	42.77M	60.39M	94.21M	99.98M	94.28M	116.01M
Long term debt excl. lease liabilities	3.51M	6.72M	28.18M	20.42M	20.42M	16.43M	18.21M	47.15M	59.82M	36.89M	30.96M	42.77M	60.39M	94.21M	99.98M	94.28M	116.01M
Total equity	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Shareholders' equity	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Common equity, total	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Other common equity	113.41M	107.23M	101.81M	96.16M	90.67M	82.30M	75.99M	70.34M	64.69M	59.03M	53.38M	47.73M	42.08M	36.43M	30.78M	25.13M	19.47M
Total debt	3.51M	6.72M	28.18M	20.42M	20.81M	16.43M	18.21M	60.06M	76.86M	53.68M	50.05M	99.31M	128.30M	185.75M	195.53M	196.07M	209.58M
Net debt	—	—	6.00M	17.47M	20.50M	16.28M	17.94M	44.17M	61.38M	52.42M	44.82M	98.43M	120.65M	185.60M	195.47M	196.00M	209.51M
Change in accounts receivable	3.64M	-2.56M	-6.81M	12.50M	-6.22M	5.59M	-6.31M	-6.04M	-14.87M	-7.32M	4.54M	13.59M	-1.13M	-11.47M	16.21M	-11.31M	-8.58M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	1.01M	-6.08M	3.50M	-1.13M	17.81M	1.83M	19.68M	7.60M	43.20M	30.18M	-11.65M	-41.81M	-9.94M	-36.85M	-2.20M	-27.85M	11.31M
Change in other assets/liabilities	—	0	2.72M	-22.61M	-11.55M	1.61M	1.12M	9.06M	9.20M	-2.14M	6.95M	-15.34M	8.32M	2.47M	3.30M	1.94M	-26.42M
Sale of fixed assets & businesses	0	0	677.78K	0	0	0	58.18K	0	0	0	0	0	0	0	0	0	0
Purchase/sale of investments, net	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Sale/maturity of investments	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Purchase of investments	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	235.12K	5.66M	41.00K	0
Issuance/retirement of debt, net	-288.47K	3.21M	21.46M	-7.76M	0	-3.99M	1.78M	28.94M	12.67M	-22.93M	-5.92M	60.14M	29.28M	56.96M	8.75M	540.00K	13.52M
Issuance/retirement of long term debt	-288.47K	3.21M	21.46M	-7.76M	0	-3.99M	1.78M	28.94M	12.67M	-22.93M	-5.92M	11.81M	17.62M	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	48.33M	11.67M	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	0	0	—	—	—	56.96M	8.75M	540.00K	13.52M
Total cash dividends paid	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-347.47K	-140.98K	-1.73M	-3.35M	-4.41M	-5.07M	-8.75M	-13.95M	-17.41M	-9.64M	-8.62M	-11.29M	-10.67M	-11.89M	-13.69M	-13.69M	-12.64M
Pretax equity in earnings	0	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
Total assets	241.82M	232.78M	251.73M	229.22M	229.99M	216.79M	237.93M	278.90M	319.01M	320.91M	309.04M	309.89M	325.52M	347.99M	354.60M	330.99M	328.30M
Total current assets	104.12M	101.75M	125.24M	109.25M	117.52M	111.68M	142.51M	184.08M	226.44M	234.34M	228.68M	235.57M	254.31M	275.01M	273.72M	248.12M	251.10M
Cash and short term investments	3.11M	7.30M	22.18M	2.95M	308.60K	151.97K	269.71K	15.89M	15.48M	1.26M	5.22M	879.22K	7.65M	142.12K	61.00K	68.00K	75.00K
Cash & equivalents	3.11M	7.30M	22.18M	2.95M	307.60K	151.97K	269.71K	15.89M	15.48M	1.26M	5.22M	879.22K	7.65M	142.12K	61.00K	68.00K	75.00K
Short term investments	1.00K	1.00K	1.00K	1.00K	1.00K	0	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	27.69M	30.22M	33.73M	22.35M	28.55M	8.94M	14.39M	20.43M	35.30M	42.62M	38.07M	24.71M	25.62M	37.08M	20.87M	32.21M	40.88M
Accounts receivable - trade, net	7.90M	10.46M	15.08M	3.97M	13.67M	8.08M	14.39M	20.43M	35.30M	42.62M	38.07M	24.49M	25.62M	37.08M	20.87M	32.19M	40.77M
Other receivables	19.79M	19.76M	18.65M	18.38M	14.88M	865.27K	0	0	0	0	0	225.85K	7.00K	0	0	23.00K	116.00K
Total inventory	69.15M	59.93M	64.92M	83.95M	88.66M	93.54M	113.72M	133.88M	161.00M	173.96M	168.20M	195.12M	211.28M	228.85M	251.49M	214.73M	208.54M
Other current assets, total	414.32K	331.11K	312.35K	0	0	9.05M	14.14M	13.88M	14.67M	16.50M	17.18M	13.48M	8.45M	8.94M	—	60.00K	20.00K
Total non-current assets	137.70M	131.03M	126.49M	119.96M	112.47M	105.11M	95.42M	94.82M	92.56M	86.57M	80.36M	74.32M	71.22M	72.98M	80.88M	82.87M	77.20M
Long term investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Note receivable - long term	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net property/plant/equipment	137.70M	131.03M	126.49M	119.96M	112.47M	105.11M	95.42M	94.82M	92.56M	86.57M	80.36M	74.17M	70.93M	72.66M	71.49M	65.15M	59.58M
Gross property/plant/equipment	253.30M	254.16M	257.11M	258.24M	258.43M	258.76M	—	266.80M	273.58M	276.85M	280.00M	283.24M	289.97M	301.28M	310.78M	315.62M	321.50M
Deferred tax assets	—	—	—	—	—	—	—	—	—	—	—	148.79K	290.13K	320.68K	480.00K	7.52M	6.78M
Net intangible assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—
Other long term assets, total	0	0	0	—	—	—	—	0	0	—	0	0	0	0	8.90M	10.20M	10.84M
Short term debt	—	—	—	0	392.24K	0	0	12.91M	17.04M	16.79M	19.08M	56.54M	67.91M	91.54M	95.54M	101.78M	93.57M
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	12.91M	17.04M	16.79M	19.08M	8.20M	7.91M	8.40M	9.43M	8.75M	6.77M
Short term debt excl. current portion of LT debt	—	—	—	0	392.24K	0	0	0	0	0	0	48.33M	60.00M	83.14M	86.12M	93.03M	86.80M
Accounts payable	52.02M	45.58M	36.37M	41.25M	59.07M	60.89M	80.57M	88.17M	131.37M	161.55M	149.90M	108.09M	98.15M	61.30M	59.10M	31.25M	42.56M
Income tax payable	—	—	—	—	—	—	—	—	—	—	—	353.02K	567.21K	413.46K	770.00K	624.00K	0
Long term debt	3.51M	6.72M	28.18M	20.42M	20.42M	16.43M	18.21M	47.15M	59.82M	36.89M	30.96M	42.77M	60.39M	94.21M	99.98M	94.28M	116.01M
Long term debt excl. lease liabilities	3.51M	6.72M	28.18M	20.42M	20.42M	16.43M	18.21M	47.15M	59.82M	36.89M	30.96M	42.77M	60.39M	94.21M	99.98M	94.28M	116.01M
Total equity	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Shareholders' equity	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Common equity, total	161.54M	155.37M	149.94M	144.35M	138.87M	130.14M	124.47M	120.09M	94.35M	89.32M	87.40M	83.94M	76.82M	74.63M	71.27M	46.25M	40.83M
Other common equity	113.41M	107.23M	101.81M	96.16M	90.67M	82.30M	75.99M	70.34M	64.69M	59.03M	53.38M	47.73M	42.08M	36.43M	30.78M	25.13M	19.47M
Total debt	3.51M	6.72M	28.18M	20.42M	20.81M	16.43M	18.21M	60.06M	76.86M	53.68M	50.05M	99.31M	128.30M	185.75M	195.53M	196.07M	209.58M
Net debt	—	—	6.00M	17.47M	20.50M	16.28M	17.94M	44.17M	61.38M	52.42M	44.82M	98.43M	120.65M	185.60M	195.47M	196.00M	209.51M
Change in accounts receivable	3.64M	-2.56M	-6.81M	12.50M	-6.22M	5.59M	-6.31M	-6.04M	-14.87M	-7.32M	4.54M	13.59M	-1.13M	-11.47M	16.21M	-11.31M	-8.58M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	1.01M	-6.08M	3.50M	-1.13M	17.81M	1.83M	19.68M	7.60M	43.20M	30.18M	-11.65M	-41.81M	-9.94M	-36.85M	-2.20M	-27.85M	11.31M
Change in other assets/liabilities	—	0	2.72M	-22.61M	-11.55M	1.61M	1.12M	9.06M	9.20M	-2.14M	6.95M	-15.34M	8.32M	2.47M	3.30M	1.94M	-26.42M
Sale of fixed assets & businesses	0	0	677.78K	0	0	0	58.18K	0	0	0	0	0	0	0	0	0	0
Purchase/sale of investments, net	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Sale/maturity of investments	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Purchase of investments	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0	0	0
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	235.12K	5.66M	41.00K	0
Issuance/retirement of debt, net	-288.47K	3.21M	21.46M	-7.76M	0	-3.99M	1.78M	28.94M	12.67M	-22.93M	-5.92M	60.14M	29.28M	56.96M	8.75M	540.00K	13.52M
Issuance/retirement of long term debt	-288.47K	3.21M	21.46M	-7.76M	0	-3.99M	1.78M	28.94M	12.67M	-22.93M	-5.92M	11.81M	17.62M	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	48.33M	11.67M	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	0	0	—	—	—	56.96M	8.75M	540.00K	13.52M
Total cash dividends paid	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0