Dhabriya Polywood Ltd
NSE: BSE: 538715
₹342.15
(-3.27%)
Tue, 03 Mar 2026, 01:59 pm
Market Cap3.7B
PE Ratio13.62
Dividend0.20
Dhabriya Polywood Balance Sheet
| Particulars | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -11.99M | -14.57M | -20.39M | -23.99M | -25.84M | -29.67M | -31.07M | -41.74M | -48.28M | -49.55M | -49.80M | -43.77M | -38.70M | -40.12M | -50.87M | -48.53M |
| Pretax equity in earnings | 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 |
| Total assets | 181.24M | 224.00M | 361.02M | 388.39M | 526.29M | 646.35M | 714.84M | 921.10M | 1.07B | 1.15B | 1.15B | 1.18B | 1.31B | 1.46B | 1.65B | 1.82B |
| Total current assets | 99.26M | 137.65M | 231.79M | 240.84M | 291.18M | 385.38M | 375.98M | 512.05M | 627.01M | 702.52M | 693.59M | 670.49M | 758.30M | 813.00M | 870.72M | 990.73M |
| Cash and short term investments | 3.13M | 11.17M | 14.19M | 14.86M | 16.39M | 22.28M | 17.97M | 24.69M | 19.40M | 30.91M | 27.60M | 22.76M | 42.80M | 49.75M | 68.65M | 74.84M |
| Cash & equivalents | 3.13M | 11.17M | 14.19M | 14.86M | 16.39M | 6.32M | 6.16M | 24.69M | 19.40M | 30.91M | 27.60M | 22.76M | 42.80M | 49.75M | 68.65M | 74.84M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 15.96M | 11.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 50.23M | 74.20M | 105.34M | 106.87M | 144.16M | 183.23M | 198.47M | 241.69M | 268.92M | 282.94M | 308.25M | 259.41M | 249.56M | 241.63M | 262.25M | 308.24M |
| Accounts receivable - trade, net | 49.98M | 72.80M | 101.02M | 102.97M | 138.75M | 180.45M | 195.94M | 234.27M | 251.20M | 264.68M | 282.80M | 239.24M | 224.45M | 217.01M | 240.30M | 282.44M |
| Other receivables | 248.04K | 1.40M | 4.32M | 3.90M | 5.41M | 2.78M | 2.53M | 7.42M | 17.72M | 18.25M | 25.45M | 20.18M | 25.11M | 24.62M | 21.96M | 25.79M |
| Total inventory | 44.76M | 51.30M | 108.52M | 115.08M | 122.95M | 162.14M | 155.65M | 236.16M | 329.09M | 356.38M | 326.12M | 373.73M | 456.11M | 502.45M | 511.97M | 588.59M |
| Other current assets, total | 823.33K | 324.34K | 3.43M | 2.64M | 6.98M | 8.20M | 3.04M | 6.36M | 4.94M | 23.10M | 22.50M | 4.60M | 3.56M | 13.06M | 20.47M | 10.72M |
| Total non-current assets | 81.98M | 86.36M | 129.24M | 147.55M | 235.11M | 260.97M | 338.85M | 409.04M | 446.12M | 448.03M | 457.43M | 509.44M | 547.88M | 647.16M | 781.30M | 825.37M |
| Long term investments | 5.49M | 8.67M | 12.94M | 23.90M | 25.66M | 25.68M | 12.59M | 6.65M | 13.05M | 28.48M | 22.72M | 23.40M | 23.44M | 24.44M | 22.68M | 34.61M |
| Note receivable - long term | 2.35M | 1.33M | 363.70K | 389.10K | 400.00K | 400.00K | 0 | 4.38M | 5.03M | 5.47M | 5.62M | 5.77M | 5.61M | 6.86M | 5.40M | 17.50M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 3.14M | 7.33M | 12.58M | 23.51M | 25.26M | 25.28M | 12.59M | 2.28M | 8.03M | 23.01M | 17.10M | 17.63M | 17.82M | 17.59M | 17.29M | 17.11M |
| Net property/plant/equipment | 76.04M | 77.02M | 115.23M | 123.65M | 209.45M | 232.92M | 316.69M | 398.66M | 428.91M | 415.20M | 429.00M | 480.45M | 518.64M | 609.90M | 744.12M | 777.30M |
| Gross property/plant/equipment | — | — | — | — | — | 335.87M | 441.59M | 430.51M | 501.69M | 522.51M | 568.47M | 653.79M | 725.56M | 854.28M | 1.06B | 1.17B |
| Deferred tax assets | 456.97K | 669.34K | 1.06M | — | — | 2.36M | 3.16M | 3.73M | 4.16M | 4.36M | 5.71M | 5.58M | 5.81M | 7.02M | 6.24M | 4.82M |
| Net intangible assets | 0 | 0 | 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 |
| Other intangibles, net | 0 | 0 | 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 | 6.40M | 0 | 0 | 0 | 0 | 0 | 0 | 5.80M | 8.25M | 8.64M |
| Short term debt | 54.87M | 62.80M | 112.20M | 113.44M | 162.71M | 164.24M | 172.45M | 221.97M | 275.47M | 275.73M | 284.42M | 289.31M | 322.55M | 321.89M | 321.16M | 315.95M |
| Current portion of LT debt and capital leases | 9.99M | 7.87M | 13.42M | 14.41M | 31.01M | 30.14M | 38.54M | 38.46M | 29.93M | 30.69M | 33.20M | 55.32M | 73.88M | 88.47M | 81.61M | 87.79M |
| Short term debt excl. current portion of LT debt | 44.88M | 54.93M | 98.77M | 99.03M | 131.70M | 134.11M | 133.92M | 183.51M | 245.54M | 245.04M | 251.22M | 233.99M | 248.67M | 233.42M | 239.55M | 228.16M |
| Accounts payable | 25.39M | 24.78M | 39.37M | 38.72M | 35.86M | 55.84M | 29.65M | 84.27M | 96.94M | 108.68M | 87.70M | 48.53M | 75.25M | 85.92M | 125.72M | 98.83M |
| Income tax payable | 910.86K | 3.09M | 1.21M | 5.00M | 4.33M | 18.80M | 11.08M | 12.40M | 14.54M | 2.90M | 3.91M | -622.00K | -998.00K | 1.04M | 13.83M | 13.26M |
| Long term debt | 43.37M | 48.31M | 58.97M | 64.37M | 102.97M | 98.21M | 164.02M | 190.21M | 169.51M | 195.76M | 154.73M | 196.39M | 213.35M | 248.50M | 207.42M | 217.85M |
| Long term debt excl. lease liabilities | 43.37M | 48.31M | 58.97M | 64.37M | 102.97M | 98.21M | 164.02M | 190.21M | 169.51M | 195.76M | 154.73M | 196.39M | 213.35M | 248.50M | 207.42M | 217.85M |
| Total equity | 43.16M | 53.93M | 71.49M | 91.01M | 132.55M | 199.22M | 235.37M | 303.97M | 405.45M | 462.07M | 504.47M | 550.58M | 602.53M | 688.41M | 823.54M | 999.45M |
| Shareholders' equity | 43.16M | 53.93M | 71.49M | 91.00M | 132.50M | 199.12M | 235.23M | 303.77M | 405.14M | 461.73M | 504.11M | 550.20M | 602.14M | 688.02M | 823.14M | 999.06M |
| Common equity, total | 43.16M | 53.93M | 71.49M | 91.00M | 132.50M | 199.12M | 235.23M | 303.77M | 405.14M | 461.73M | 504.11M | 550.20M | 602.14M | 688.02M | 823.14M | 999.06M |
| Other common equity | 371.51K | 371.51K | 371.51K | 371.51K | 371.51K | 106.12M | 132.73M | 197.10M | 296.90M | 353.48M | 395.87M | 441.96M | 493.90M | 579.78M | 714.90M | 890.82M |
| Total debt | 98.24M | 111.11M | 171.16M | 177.81M | 265.68M | 262.45M | 336.47M | 412.18M | 444.97M | 471.48M | 439.14M | 485.70M | 535.90M | 570.39M | 528.58M | 533.80M |
| Net debt | 95.10M | 99.94M | 156.97M | 162.94M | 249.30M | 240.17M | 318.50M | 387.49M | 425.57M | 440.57M | 411.55M | 462.94M | 493.10M | 520.63M | 459.93M | 458.96M |
| Change in accounts receivable | -15.02M | -22.83M | -28.22M | -1.95M | -35.78M | -40.92M | -15.49M | -19.49M | 7.19M | -13.48M | -18.12M | 43.56M | 14.79M | 7.44M | -23.28M | -42.15M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 6.90M | -616.39K | 14.60M | -652.87K | -2.86M | 19.98M | -26.18M | 36.34M | -567.40K | 11.74M | -20.98M | -39.17M | 26.72M | 10.67M | 39.80M | -26.89M |
| Change in other assets/liabilities | -4.23M | 14.72M | 37.85M | -2.04M | -5.76M | 15.61M | -17.14M | -24.21M | -37.28M | -38.74M | 567.05K | 8.25M | 20.22M | 8.02M | 28.10M | -31.71M |
| Sale of fixed assets & businesses | 270.00K | 135.93K | 2.04M | 0 | 0 | 100.00K | 961.00K | 80.00K | 0 | 2.48M | 1.87M | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | -315.00K | -2.96M | -4.31M | -11.43M | -1.15M | -29.06K | 6.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 6.35M | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 |
| Purchase of investments | -315.00K | -2.96M | -4.31M | -11.43M | -1.15M | -29.06K | 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 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 10.02M | 12.87M | 60.05M | 6.64M | 87.88M | -3.23M | 74.02M | 43.25M | -16.15M | 26.51M | -32.34M | 46.56M | 31.64M | 34.48M | -41.80M | 5.22M |
| Issuance/retirement of long term debt | 4.04M | 2.82M | 16.21M | 6.38M | 55.21M | -5.63M | 74.21M | 5.49M | -59.20M | 27.01M | -38.52M | 63.79M | 16.96M | 35.15M | -41.07M | 10.43M |
| Issuance/retirement of short term debt | 5.98M | 10.05M | 43.84M | 259.67K | 32.67M | 2.40M | -191.09K | 37.76M | 43.05M | -500.90K | 6.18M | -17.23M | 14.68M | -661.00K | -728.00K | -5.21M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.41M | -5.41M |
| Other financing cash flow items, total | 0 | 0 | 0 | 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