Competent Automobiles Company Ltd
NSE: BSE: 531041
₹345.50
(0.47%)
Wed, 25 Mar 2026, 00:16 pm
Market Cap2.21B
PE Ratio11.21
Dividend2.89
Competent Automobiles Company 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 | -22.36M | -28.95M | -32.40M | -27.74M | -24.52M | -30.71M | -35.98M | -45.42M | -46.13M | -49.21M | -66.17M | -89.08M | -88.57M | -100.88M | -120.00M | -108.41M | -82.61M | -167.99M | -241.07M | -315.79M |
| 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 | 888.72M | 1.04B | 1.11B | 1.02B | 1.05B | 1.25B | 1.24B | 1.40B | 1.61B | 1.97B | 2.39B | 2.32B | 2.92B | 3.47B | 4.57B | 4.52B | 5.09B | 5.65B | 6.93B | 8.14B |
| Total current assets | 628.63M | 732.49M | 780.31M | 679.30M | 699.61M | 856.07M | 739.06M | 844.71M | 940.33M | 1.23B | 1.37B | 1.29B | 1.85B | 2.28B | 1.91B | 1.87B | 2.64B | 2.50B | 3.62B | 4.15B |
| Cash and short term investments | 27.20M | 29.51M | 37.51M | 60.88M | 94.70M | 106.83M | 72.79M | 69.27M | 75.30M | 318.83M | 141.46M | 257.52M | 632.11M | 281.12M | 243.84M | 625.50M | 955.88M | 284.86M | 525.92M | 726.86M |
| Cash & equivalents | 21.58M | 23.40M | 28.75M | 46.99M | 61.54M | 57.45M | 43.85M | 59.31M | 65.01M | 66.85M | 130.44M | 257.52M | 632.11M | 148.26M | 141.39M | 170.51M | 525.23M | 257.75M | 152.11M | 520.19M |
| Short term investments | 5.62M | 6.11M | 8.76M | 13.89M | 33.16M | 49.38M | 28.94M | 9.95M | 10.29M | 251.98M | 11.02M | 0 | 0 | 132.86M | 102.45M | 455.00M | 430.64M | 27.11M | 373.81M | 206.67M |
| Total receivables, net | 294.86M | 302.87M | 259.28M | 210.86M | 240.61M | 187.93M | 202.53M | 233.75M | 229.06M | 285.25M | 427.63M | 525.80M | 679.12M | 938.12M | 454.12M | 750.99M | 977.98M | 1.06B | 1.21B | 1.31B |
| Accounts receivable - trade, net | 217.78M | 251.28M | 187.56M | 143.69M | 172.42M | 151.89M | 141.88M | 199.39M | 177.01M | 231.71M | 300.34M | 253.65M | 380.77M | 619.26M | 109.92M | 445.85M | 555.46M | 443.79M | 633.36M | 1.00B |
| Other receivables | 77.08M | 51.59M | 71.72M | 67.16M | 68.19M | 36.04M | 60.65M | 34.36M | 52.04M | 53.54M | 127.29M | 272.14M | 298.35M | 318.87M | 344.19M | 305.14M | 422.52M | 620.44M | 579.92M | 305.53M |
| Total inventory | 202.94M | 284.14M | 342.75M | 278.18M | 214.96M | 419.52M | 460.13M | 538.87M | 635.30M | 621.73M | 791.69M | 498.32M | 529.93M | 1.05B | 1.20B | 490.18M | 693.87M | 1.12B | 1.86B | 2.09B |
| Other current assets, total | 42.20M | 47.03M | 45.10M | 49.38M | 60.81M | 42.90M | 2.59M | 0 | 0 | 0 | 2.12M | 3.32M | 1.61M | — | 3.77M | 2.00M | 1.97M | 20.75M | 17.15M | 16.07M |
| Total non-current assets | 260.09M | 303.49M | 330.10M | 338.96M | 346.45M | 390.21M | 503.17M | 559.25M | 674.50M | 747.21M | 1.03B | 1.03B | 1.07B | 1.19B | 2.67B | 2.64B | 2.45B | 3.15B | 3.31B | 3.99B |
| Long term investments | 0 | 0 | 0 | 0 | 0 | — | 269.44K | 21.70K | 120.30M | 171.08M | 392.34M | 370.65M | 373.15M | 348.50M | 348.50M | 348.50M | 348.50M | 1.12B | 698.08M | 818.60M |
| Note receivable - long term | — | — | — | — | — | — | 269.44K | 21.70K | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| 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 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 120.30M | 171.08M | 392.34M | 370.65M | 373.15M | 348.50M | 348.50M | 348.50M | 348.50M | 1.12B | 698.08M | 818.60M |
| Net property/plant/equipment | 260.09M | 303.49M | 329.50M | 336.80M | 345.34M | 387.63M | 423.36M | 504.83M | 522.53M | 531.19M | 587.57M | 352.61M | 604.36M | 696.72M | 2.13B | 2.11B | 1.92B | 1.89B | 2.45B | 3.01B |
| Gross property/plant/equipment | 390.32M | 446.68M | 494.20M | 523.93M | 556.09M | 620.35M | 681.81M | 794.76M | 841.35M | 903.01M | 988.90M | 790.84M | 1.09B | 1.23B | 2.73B | 2.78B | 2.66B | 2.70B | 3.22B | 3.92B |
| Deferred tax assets | — | — | 605.42K | 2.16M | 1.10M | 2.57M | 4.20M | 5.77M | 4.41M | 14.43M | 17.88M | 19.66M | 25.10M | 30.91M | 38.95M | 47.21M | 55.91M | 47.76M | 46.76M | 53.61M |
| Net intangible assets | 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 |
| Other intangibles, net | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 70.05M | 45.52M | 27.26M | 30.52M | 30.78M | 280.78M | 62.90M | 110.61M | 140.65M | 121.63M | 120.38M | 88.69M | 80.65M | 91.13M |
| Short term debt | 63.41M | 86.65M | 72.19M | 66.96M | 65.04M | 83.46M | 195.16M | 157.07M | 244.93M | 295.06M | 675.88M | 571.17M | 681.22M | 1.07B | 1.14B | 706.85M | 1.38B | 1.77B | 2.71B | 3.33B |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | 7.20M | 7.40M | 14.62M | 15.44M | 10.38M | 10.55M | 11.05M | 9.50M | 86.31M | 85.11M | 86.14M | 94.31M | 101.10M | 139.97M |
| Short term debt excl. current portion of LT debt | 63.41M | 86.65M | 72.19M | 66.96M | 65.04M | 83.46M | 187.96M | 149.67M | 230.31M | 279.62M | 665.51M | 560.62M | 670.17M | 1.07B | 1.05B | 621.74M | 1.29B | 1.68B | 2.61B | 3.19B |
| Accounts payable | 3.34M | 9.91M | 11.04M | 16.85M | 12.27M | 16.22M | 161.43M | 242.53M | 253.18M | 198.97M | 115.30M | 51.86M | 121.03M | 60.32M | 55.70M | 52.86M | 54.24M | 61.39M | 43.55M | 158.96M |
| Income tax payable | 55.80M | 61.25M | 85.25M | 71.45M | 84.20M | 94.40M | 74.72M | 82.65M | 56.26M | 93.17M | 71.61M | 75.41M | — | — | — | — | — | — | — | — |
| Long term debt | 110.03M | 114.50M | 109.88M | 74.85M | 87.40M | 125.19M | 24.93M | 71.97M | 51.87M | 35.88M | 14.95M | 4.77M | 24.86M | 16.76M | 710.89M | 954.71M | 660.64M | 515.07M | 519.74M | 753.23M |
| Long term debt excl. lease liabilities | 110.03M | 114.50M | 109.88M | 74.85M | 87.40M | 125.19M | 24.93M | 71.97M | 51.87M | 35.88M | 14.95M | 4.77M | 24.86M | 16.76M | 710.89M | 954.71M | 660.64M | 515.07M | 519.74M | 753.23M |
| Total equity | 354.45M | 387.12M | 425.74M | 477.60M | 524.23M | 586.06M | 651.66M | 722.41M | 804.96M | 913.12M | 1.03B | 1.15B | 1.96B | 2.12B | 2.50B | 2.67B | 2.86B | 3.10B | 3.43B | 3.65B |
| Shareholders' equity | 354.45M | 387.12M | 425.74M | 477.60M | 524.23M | 586.06M | 651.66M | 722.41M | 804.96M | 913.12M | 1.03B | 1.15B | 1.96B | 2.12B | 2.50B | 2.67B | 2.86B | 3.10B | 3.43B | 3.65B |
| Common equity, total | 354.45M | 387.12M | 425.74M | 477.60M | 524.23M | 586.06M | 651.66M | 722.41M | 804.96M | 913.12M | 1.03B | 1.15B | 1.96B | 2.12B | 2.50B | 2.67B | 2.86B | 3.10B | 3.43B | 3.65B |
| Other common equity | 162.47M | 194.48M | 233.03M | 271.65M | 318.28M | 380.11M | 445.71M | 516.46M | 201.75M | 226.75M | 251.75M | 276.75M | 301.75M | 326.75M | 351.75M | 351.75M | 351.75M | 366.61M | 401.91M | 351.75M |
| Total debt | 173.44M | 201.15M | 182.06M | 141.81M | 152.44M | 208.65M | 220.09M | 229.04M | 296.80M | 330.93M | 690.84M | 575.94M | 706.08M | 1.09B | 1.85B | 1.66B | 2.04B | 2.29B | 3.23B | 4.08B |
| Net debt | 146.24M | 171.63M | 144.55M | 80.93M | 57.74M | 101.82M | 147.30M | 159.77M | 221.51M | 12.11M | 549.37M | 318.42M | 73.97M | 810.62M | 1.61B | 1.04B | 1.08B | 2.00B | 2.71B | 3.35B |
| Change in accounts receivable | -2.49M | -20.27M | 18.79M | 44.14M | -41.19M | 70.58M | 13.31M | -55.62M | 22.41M | -52.55M | -146.34M | -100.18M | -154.44M | -254.61M | 480.56M | -335.93M | -109.61M | 111.67M | -190.14M | -370.72M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 107.62M | 87.12M | 55.37M | -90.57M | -36.78M | 71.98M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in other assets/liabilities | — | — | — | 0 | 0 | 0 | -44.60M | 132.18M | 31.40M | 205.49M | -101.98M | -67.43M | -329.69M | 20.41M | -46.16M | -6.48M | -102.54M | -136.99M | 17.83M | 388.02M |
| Sale of fixed assets & businesses | 3.32M | 7.50M | 5.71M | 5.75M | 6.45M | 5.67M | 8.07M | 5.85M | 8.55M | 3.19M | 7.13M | 79.33M | 1.04B | 11.93M | 313.60M | 30.55M | 20.33M | 23.40M | 10.34M | 8.38M |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.00M | -42.50M | -222.50M | 0 | 0 | 0 | 0 | 0 | 0 | -360.20M | 125.38M | 70.80M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125.38M | 70.80M |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.00M | -42.50M | -222.50M | 0 | 0 | 0 | 0 | 0 | 0 | -360.20M | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 | 0 | 0 | -1.00K | -1.00K | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 47.48M | 27.71M | -19.10M | -40.25M | 10.63M | 56.21M | 10.46M | 8.75M | 60.56M | 33.32M | 374.12M | -114.90M | 71.53M | 408.63M | -20.95M | -253.25M | 475.72M | 386.00M | 948.79M | 624.78M |
| Issuance/retirement of long term debt | 47.48M | 27.71M | -19.10M | -40.25M | 10.63M | 56.21M | 10.46M | 8.75M | 60.56M | 33.32M | 374.13M | 0 | 0 | -8.09M | -11.29M | 187.21M | -192.68M | 0 | 12.49M | 49.59M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 416.72M | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | -114.90M | 71.53M | — | -9.65M | -440.46M | 668.40M | 386.00M | 936.31M | 575.18M |
| Total cash dividends paid | -6.95M | -7.13M | -7.13M | -7.19M | -7.19M | -7.17M | -7.17M | -7.14M | -7.14M | -7.37M | -7.40M | -7.40M | -7.40M | -7.40M | -7.41M | -6.15M | -6.15M | -6.15M | -6.15M | -6.15M |
| Other financing cash flow items, total | -88.00K | -94.00K | 10.00K | 13.23M | 1.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.00K | 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