Chamanlal Setia Exports Ltd
NSE: CLSEL BSE: 530307
₹249.20
(-1.01%)
Wed, 18 Mar 2026, 09:40 am
Market Cap12.52B
PE Ratio12.26
Dividend0.97
Chamanlal Setia Exports 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 | -10.87M | -21.94M | -33.52M | -31.32M | -27.92M | -24.94M | -48.02M | -19.75M | -43.45M | -63.16M | -35.37M | -48.02M | -76.33M | -74.67M | -67.06M | -64.60M | -67.83M | -72.82M | -98.66M | -97.75M |
| Pretax equity in earnings | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
| Total assets | 506.00M | 558.24M | 842.24M | 735.42M | 846.61M | 988.14M | 1.10B | 1.06B | 1.57B | 1.67B | 1.83B | 2.52B | 3.33B | 3.96B | 4.24B | 5.19B | 6.21B | 8.18B | 9.94B | 9.68B |
| Total current assets | 444.30M | 495.46M | 774.57M | 623.77M | 733.55M | 858.34M | 950.17M | 854.95M | 1.35B | 1.44B | 1.60B | 2.28B | 3.03B | 3.65B | 3.77B | 4.66B | 5.62B | 6.76B | 8.46B | 8.05B |
| Cash and short term investments | 33.96M | 52.45M | 44.84M | 79.78M | 76.61M | 159.38M | 134.39M | 38.39M | 65.06M | 126.86M | 508.72M | 487.56M | 241.58M | 160.93M | 162.12M | 636.40M | 65.89M | 455.32M | 673.61M | 576.05M |
| Cash & equivalents | 27.92M | 17.66M | 25.43M | — | 32.53M | 46.29M | 32.78M | 34.39M | 65.06M | 126.86M | 498.72M | 16.00M | 14.52M | 30.77M | 154.41M | 118.29M | 64.36M | 454.23M | 166.11M | 100.12M |
| Short term investments | 6.04M | 34.79M | 19.41M | — | 44.08M | 113.09M | 101.61M | 4.00M | 0 | 0 | 10.00M | 471.56M | 227.06M | 130.16M | 7.71M | 518.12M | 1.54M | 1.09M | 507.50M | 475.93M |
| Total receivables, net | 73.18M | 124.74M | 175.15M | 159.26M | 235.53M | 230.21M | 235.48M | 255.67M | 479.66M | 480.05M | 328.29M | 334.06M | 824.26M | 1.16B | 1.09B | 1.29B | 1.80B | 1.60B | 2.07B | 2.40B |
| Accounts receivable - trade, net | 73.18M | 123.32M | 174.99M | 156.55M | 227.33M | 222.96M | 230.51M | 252.10M | 474.11M | 475.90M | 323.60M | 331.47M | 821.04M | 1.13B | 1.01B | 1.18B | 1.73B | 1.54B | 2.00B | 2.28B |
| Other receivables | 0 | 1.42M | 158.00K | 2.71M | 8.19M | 7.25M | 4.97M | 3.57M | 5.55M | 4.15M | 4.69M | 2.59M | 3.21M | 24.04M | 86.79M | 100.86M | 63.33M | 60.59M | 75.94M | 116.55M |
| Total inventory | 320.13M | 300.45M | 521.90M | 345.47M | 373.49M | 406.13M | 495.56M | 453.89M | 675.55M | 681.43M | 494.03M | 1.05B | 1.52B | 1.82B | 2.13B | 2.33B | 3.29B | 4.14B | 4.99B | 4.34B |
| Other current assets, total | 817.67K | 829.36K | 1.24M | 39.26M | 3.30M | 1.94M | 0 | 0 | 0 | 1.87M | 1.93M | 2.56M | 4.46M | 86.87M | 965.00K | 1.08M | 6.87M | 2.38M | 5.01M | 764.00K |
| Total non-current assets | 61.70M | 62.78M | 67.67M | 111.66M | 113.06M | 129.80M | 145.43M | 207.62M | 214.71M | 229.25M | 231.26M | 240.88M | 305.52M | 314.02M | 472.26M | 532.34M | 589.53M | 1.42B | 1.49B | 1.62B |
| Long term investments | 4.00M | 1.33M | 692.04K | 3.53M | 692.04K | 692.04K | 692.04K | 1.24M | 3.26M | 3.23M | 1.24M | 0 | 0 | 3.11M | 3.08M | 3.12M | 3.17M | 3.23M | 3.26M | 0 |
| Note receivable - long term | — | — | — | — | — | — | 0 | 0 | 0 | 0 | — | 0 | 0 | — | 3.08M | 3.12M | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 |
| Other investments | 4.00M | 1.33M | 692.04K | 3.53M | 692.04K | 692.04K | 692.04K | 1.24M | 3.26M | 3.23M | 1.24M | 892.04K | — | 3.11M | 0 | 0 | 3.17M | 3.23M | 3.26M | 0 |
| Net property/plant/equipment | 57.68M | 61.43M | 66.96M | 108.11M | 112.37M | 129.11M | 142.31M | 203.97M | 211.45M | 222.42M | 224.27M | 237.76M | 303.51M | 310.32M | 468.45M | 528.41M | 585.83M | 1.42B | 1.48B | 1.62B |
| Gross property/plant/equipment | 126.71M | 139.12M | 153.63M | 204.65M | 220.76M | 258.11M | 287.13M | 372.62M | 398.75M | 425.34M | 447.56M | 502.67M | 608.26M | 645.03M | 841.78M | 946.87M | 1.06B | 1.94B | 2.06B | 2.22B |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 687.00K | 0 | 583.00K | 725.00K | 809.00K | 529.00K | 643.00K | 977.00K | 1.69M |
| Goodwill, net | — | — | — | — | 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 | 687.00K | 0 | 583.00K | 725.00K | 809.00K | 529.00K | 643.00K | 977.00K | 1.69M |
| Other long term assets, total | 0 | 0 | 0 | — | 0 | 0 | 2.43M | 2.41M | 0 | 285.50K | 2.44M | 2.44M | 2.00M | 0 | 0 | 0 | 0 | 0 | 0 | 3.54M |
| Short term debt | 114.56M | 150.85M | 374.97M | 227.13M | 252.17M | 334.07M | 401.31M | 243.35M | 438.31M | 332.25M | 73.94M | 119.80M | 371.75M | 609.27M | 201.84M | 382.07M | 620.94M | 710.65M | 1.19B | 611.07M |
| Current portion of LT debt and capital leases | — | — | — | — | 0 | 0 | 1.71M | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 114.56M | 150.85M | 374.97M | 227.13M | 252.17M | 334.07M | 399.60M | 243.35M | 438.31M | 332.25M | 73.94M | 119.80M | 371.75M | 609.27M | 201.84M | 382.07M | 620.94M | 710.65M | 1.19B | 611.07M |
| Accounts payable | 12.20M | 13.09M | 32.56M | 33.38M | 28.70M | 40.17M | 66.16M | 38.58M | 53.92M | 34.98M | 38.67M | 60.45M | 77.12M | 118.70M | 226.71M | 147.60M | 266.50M | 85.67M | 73.41M | 114.20M |
| Income tax payable | 14.30M | 11.20M | 22.00M | — | 52.50M | 73.02M | 91.49M | 118.64M | 188.73M | 256.32M | 408.84M | 22.45M | 10.07M | 17.29M | 357.69M | 451.67M | 495.10M | 614.39M | 783.00M | 729.46M |
| Long term debt | 115.36M | 125.41M | 117.91M | 143.97M | 150.72M | 139.56M | 94.92M | 103.17M | 172.27M | 167.67M | 169.91M | 315.32M | 362.09M | 453.05M | 477.91M | 576.11M | 556.53M | 495.21M | 562.23M | 620.56M |
| Long term debt excl. lease liabilities | 115.36M | 125.41M | 117.91M | 143.97M | 150.72M | 139.56M | 94.92M | 103.17M | 172.27M | 167.67M | 169.91M | 315.32M | 362.09M | 453.05M | 477.91M | 576.11M | 556.53M | 495.21M | 562.23M | 620.56M |
| Total equity | 220.82M | 230.01M | 263.99M | 264.83M | 317.63M | 349.17M | 401.54M | 517.93M | 669.21M | 796.32M | 1.10B | 1.48B | 1.94B | 2.26B | 2.73B | 3.50B | 4.10B | 6.08B | 7.14B | 7.33B |
| Shareholders' equity | 220.82M | 230.01M | 263.99M | 264.83M | 317.63M | 349.17M | 401.54M | 517.93M | 669.21M | 796.32M | 1.10B | 1.48B | 1.94B | 2.26B | 2.73B | 3.50B | 4.10B | 6.08B | 7.14B | 7.33B |
| Common equity, total | 220.82M | 230.01M | 263.99M | 264.83M | 317.63M | 349.17M | 401.54M | 517.93M | 669.21M | 796.32M | 1.10B | 1.48B | 1.94B | 2.26B | 2.73B | 3.50B | 4.10B | 6.08B | 7.14B | 7.33B |
| Other common equity | 27.37M | 36.00M | 69.95M | 70.77M | 123.00M | 154.14M | 206.20M | 322.25M | 87.75M | 107.25M | 144.50M | 173.65M | 215.30M | 249.70M | 302.18M | 384.18M | 449.16M | 1.36B | 1.48B | 1.59B |
| Total debt | 229.92M | 276.26M | 492.88M | 371.11M | 402.88M | 473.63M | 496.22M | 346.52M | 610.58M | 499.92M | 243.85M | 435.12M | 733.84M | 1.06B | 679.75M | 958.18M | 1.18B | 1.21B | 1.75B | 1.23B |
| Net debt | 195.96M | 223.81M | 448.05M | 291.33M | 326.27M | — | 361.83M | 308.13M | 545.52M | 373.06M | -264.87M | -52.44M | 492.26M | 901.40M | 517.62M | 321.77M | 1.11B | 750.54M | 1.08B | 655.58M |
| Change in accounts receivable | 5.15M | -52.35M | -65.28M | — | -84.92M | -9.39M | -29.40M | -42.46M | -247.14M | -22.33M | 26.00M | -151.59M | -417.05M | -257.17M | 125.35M | -176.91M | -549.78M | 195.16M | -457.02M | -288.32M |
| Change in taxes payable | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -32.63M | -3.29M | 33.40M | — | 26.61M | 39.23M | 19.89M | -3.30M | 87.22M | 88.80M | 108.78M | 133.66M | 16.45M | -17.57M | 180.03M | -87.25M | 200.81M | -47.88M | 163.90M | 59.31M |
| Change in other assets/liabilities | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | -65.51M | -58.17M | -6.63M | 43.56M | -195.89M | -387.40M | -799.55M |
| Sale of fixed assets & businesses | 3.71M | 641.02K | 0 | — | 1.07M | 153.50K | 35.56M | 3.66M | 0 | 0 | 30.57M | 0 | 30.36M | 41.25M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | -3.61M | 2.67M | 638.51K | — | 2.83M | 0 | 0 | -550.00K | -6.50K | 0 | 12.00K | 350.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 2.67M | 638.51K | — | 2.83M | 0 | 0 | 0 | 0 | 0 | 12.00K | 350.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | -3.61M | 0 | 0 | — | 0 | 0 | 0 | -550.00K | -6.50K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | -504.39K | 0 | 337.15K | — | 0 | 0 | -12.13M | 0 | 398.43K | 0 | 148.62K | 3.29M | 638.00K | -1.11M | 29.00K | -42.00K | -46.00K | -63.00K | -1.50M | -1.47M |
| Issuance/retirement of debt, net | -103.98M | 46.34M | 216.63M | — | 31.78M | 70.75M | 3.37M | -148.01M | 264.06M | -110.66M | -256.07M | 191.27M | 298.73M | 328.49M | -260.13M | 281.85M | 219.27M | 28.84M | 544.40M | -518.64M |
| Issuance/retirement of long term debt | -103.98M | 46.34M | 216.63M | — | 31.78M | 70.75M | 3.37M | -148.01M | 264.06M | 0 | 0 | 0 | 0 | 328.49M | -382.58M | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | — | — | — | — | — | — | 0 | — | -110.66M | -256.07M | 0 | 0 | 0 | 122.45M | 3.42M | 2.75M | 445.00K | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | 191.27M | 298.73M | 328.49M | — | 278.43M | 216.52M | 28.40M | 544.40M | -518.64M |
| Total cash dividends paid | 0 | 0 | 0 | 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 | 733.39K | -4.36M | 587.00K | 2.78M | 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