Donear Industries Ltd
NSE: DONEAR BSE: 512519
₹88.98
(-1.52%)
Wed, 11 Mar 2026, 09:05 am
Market Cap4.65B
PE Ratio13.73
Dividend0.23
Donear Industries 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 | -13.29M | -19.80M | -33.95M | -104.38M | -120.66M | -148.85M | -217.25M | -287.30M | -320.70M | -307.95M | -291.85M | -227.54M | -223.55M | -260.31M | -205.62M | -112.21M | -112.32M | -255.42M | -57.89M | -51.92M |
| Pretax equity in earnings | 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 | -36.00K | -203.00K |
| Total assets | 1.27B | 2.23B | 3.10B | 3.29B | 3.36B | 3.64B | 3.94B | 4.14B | 4.32B | 4.44B | 4.01B | 4.11B | 4.78B | 5.03B | 4.80B | 4.62B | 6.11B | 6.54B | 7.10B | 7.88B |
| Total current assets | 934.50M | 1.33B | 1.38B | 1.51B | 1.78B | 2.22B | 2.43B | 2.68B | 2.93B | 3.14B | 2.87B | 3.02B | 3.77B | 4.11B | 3.78B | 3.54B | 5.13B | 5.50B | 5.89B | 6.52B |
| Cash and short term investments | 45.23M | 85.18M | 77.14M | 30.47M | 33.72M | 39.55M | 47.30M | 44.27M | 54.77M | 49.74M | 47.69M | 46.19M | 55.71M | 119.55M | 150.14M | 98.84M | 121.96M | 165.97M | 153.83M | 99.83M |
| Cash & equivalents | 33.02M | 43.40M | 72.66M | 21.78M | 26.65M | 30.60M | 32.64M | 28.51M | 54.77M | 49.74M | 47.69M | 46.19M | 55.71M | 119.55M | 150.14M | 98.84M | 121.96M | 165.97M | 153.83M | 99.83M |
| Short term investments | 12.21M | 41.78M | 4.48M | 8.68M | 7.07M | 8.95M | 14.66M | 15.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 492.26M | 648.78M | 631.84M | 704.03M | 852.04M | 854.46M | 979.63M | 1.05B | 1.15B | 1.37B | 1.13B | 1.20B | 1.49B | 1.65B | 1.38B | 1.31B | 1.47B | 1.71B | 1.84B | 2.25B |
| Accounts receivable - trade, net | 410.75M | 584.51M | 480.98M | 530.78M | 664.84M | 740.74M | 854.35M | 916.46M | 1.04B | 1.25B | 1.02B | 1.10B | 1.35B | 1.44B | 1.18B | 1.15B | 1.30B | 1.58B | 1.74B | 2.14B |
| Other receivables | 81.52M | 64.27M | 150.86M | 173.25M | 187.20M | 113.72M | 125.27M | 132.14M | 106.91M | 119.15M | 105.61M | 102.93M | 133.55M | 211.84M | 198.60M | 166.47M | 164.21M | 122.65M | 103.69M | 108.89M |
| Total inventory | 302.67M | 355.29M | 480.31M | 584.21M | 769.50M | 1.09B | 1.33B | 1.49B | 1.70B | 1.70B | 1.70B | 1.74B | 2.10B | 2.19B | 2.08B | 1.92B | 3.27B | 3.29B | 3.50B | 3.83B |
| Other current assets, total | 33.60M | 31.00M | 47.89M | 85.67M | 24.73M | 82.11M | 19.07M | 45.70M | 32.35M | 26.10M | 1.65M | 28.86M | 132.90M | 159.28M | 169.67M | 214.71M | 272.71M | 343.20M | 399.67M | 341.98M |
| Total non-current assets | 340.46M | 899.03M | 1.72B | 1.77B | 1.59B | 1.42B | 1.51B | 1.45B | 1.39B | 1.30B | 1.13B | 1.09B | 1.01B | 918.49M | 1.02B | 1.08B | 986.12M | 1.03B | 1.21B | 1.36B |
| Long term investments | 1.47M | 11.47M | 1.47M | 4.01M | 8.99M | 8.99M | 51.05M | 48.72M | 71.55M | 73.53M | 16.74M | 152.47M | 125.73M | 116.94M | 105.89M | 100.15M | 96.50M | 163.69M | 246.87M | 237.23M |
| Note receivable - long term | — | — | — | — | — | — | 41.10M | 38.88M | 42.49M | 52.93M | 6.90M | 12.46M | 305.00K | 3.01M | 1.24M | 3.15M | 5.95M | 8.73M | 28.50M | 28.96M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 8.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.99M | 65.78M |
| Other investments | 1.47M | 11.47M | 1.47M | 4.01M | 8.99M | 110.00K | 9.95M | 9.84M | 29.07M | 20.61M | 9.84M | 140.01M | 125.42M | 113.93M | 104.65M | 97.00M | 90.56M | 154.96M | 152.38M | 142.49M |
| Net property/plant/equipment | 338.99M | 885.49M | 1.72B | 1.77B | 1.54B | 1.41B | 1.30B | 1.26B | 1.19B | 1.09B | 933.79M | 785.18M | 736.54M | 685.63M | 819.90M | 861.00M | 797.73M | 776.49M | 856.08M | 998.18M |
| Gross property/plant/equipment | 579.33M | 1.16B | 2.06B | 2.31B | 2.44B | 2.61B | 2.76B | 2.92B | 3.05B | 3.21B | 3.26B | 900.33M | 906.37M | 952.47M | 1.16B | 1.29B | 1.30B | 1.35B | 1.51B | 1.74B |
| Deferred tax assets | 0 | 2.07M | 364.79K | 500.70K | 27.46M | 61.62M | 78.06M | 88.18M | 100.07M | 122.64M | 115.53M | 129.24M | 114.05M | 87.70M | 62.30M | 87.52M | 42.25M | 26.49M | 25.08M | 43.09M |
| Net intangible assets | 0 | 0 | 0 | 3.48M | 8.34M | 7.27M | 8.99M | 5.79M | 6.41M | 3.68M | 4.75M | 3.25M | 2.90M | 2.75M | 2.41M | 2.46M | 16.86M | 13.93M | 12.31M | 11.00M |
| Goodwill, net | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | 8.99M | 5.79M | 6.41M | 3.68M | 4.75M | 3.25M | 2.90M | 2.75M | 2.41M | 2.46M | 16.86M | 13.93M | 12.31M | 11.00M |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 51.65M | 38.13M | 21.10M | 8.33M | 62.36M | 16.88M | 27.41M | 25.47M | 27.46M | 28.28M | 32.77M | 53.88M | 68.18M | 67.53M |
| Short term debt | 1.30M | 83.87M | 477.26M | 662.79M | 861.11M | 1.08B | 1.97B | 2.30B | 2.64B | 2.92B | 2.52B | 2.51B | 2.95B | 2.98B | 2.61B | 2.30B | 2.99B | 3.31B | 3.24B | 3.85B |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | 182.96M | 182.55M | 188.79M | 225.97M | 49.90M | 39.07M | 83.06M | 71.52M | 9.46M | 154.12M | 0 | 89.08M | 87.20M | 86.91M |
| Short term debt excl. current portion of LT debt | 1.30M | 83.87M | 477.26M | 662.79M | 861.11M | 1.08B | 1.79B | 2.12B | 2.45B | 2.70B | 2.47B | 2.47B | 2.86B | 2.91B | 2.60B | 2.15B | 2.99B | 3.22B | 3.15B | 3.76B |
| Accounts payable | 111.17M | 134.34M | 96.47M | 178.48M | 70.39M | 111.89M | 221.01M | 243.43M | 305.77M | 305.88M | 261.50M | 316.42M | 485.74M | 615.99M | 444.14M | 534.03M | 769.55M | 674.37M | 699.07M | 879.63M |
| Income tax payable | 53.98M | 75.31M | 63.89M | 63.94M | 39.66M | 42.34M | 43.58M | 39.52M | 2.88M | 378.06K | 6.05M | 4.96M | 19.22M | 3.67M | 1.37M | 0 | 9.30M | 71.09M | 44.36M | 104.97M |
| Long term debt | 132.06M | 822.88M | 1.21B | 1.19B | 1.32B | 1.28B | 780.13M | 697.41M | 466.31M | 222.30M | 174.30M | 134.30M | 93.62M | 29.70M | 18.92M | 70.63M | 145.38M | 225.75M | 138.70M | 51.27M |
| Long term debt excl. lease liabilities | 132.06M | 822.88M | 1.21B | 1.19B | 1.32B | 1.28B | 780.13M | 697.41M | 466.31M | 222.30M | 174.30M | 134.30M | 93.62M | 29.70M | 18.92M | 70.63M | 145.38M | 225.75M | 138.70M | 51.27M |
| Total equity | 853.61M | 974.08M | 1.10B | 839.76M | 627.50M | 632.78M | 639.33M | 633.20M | 658.29M | 719.90M | 763.68M | 866.79M | 986.65M | 1.12B | 1.22B | 1.15B | 1.36B | 1.71B | 2.05B | 2.35B |
| Shareholders' equity | 853.61M | 974.08M | 1.10B | 839.76M | 627.50M | 632.78M | 639.33M | 633.20M | 658.29M | 719.90M | 763.68M | 866.79M | 986.65M | 1.12B | 1.22B | 1.15B | 1.36B | 1.71B | 2.05B | 2.35B |
| Common equity, total | 853.61M | 974.08M | 1.10B | 839.76M | 627.50M | 632.78M | 639.33M | 633.20M | 658.29M | 719.90M | 763.68M | 866.79M | 986.65M | 1.12B | 1.22B | 1.15B | 1.36B | 1.71B | 2.05B | 2.35B |
| Other common equity | 749.61M | 870.08M | 991.18M | 735.76M | 523.50M | 528.78M | 535.33M | 529.20M | 353.16M | 349.94M | 349.94M | 351.11M | 351.44M | 351.11M | 351.70M | 351.39M | 343.14M | 342.88M | 341.01M | 334.24M |
| Total debt | 133.36M | 906.75M | 1.69B | 1.86B | 2.18B | 2.36B | 2.75B | 3.00B | 3.11B | 3.14B | 2.70B | 2.64B | 3.04B | 3.01B | 2.63B | 2.37B | 3.13B | 3.53B | 3.38B | 3.90B |
| Net debt | 88.13M | 821.57M | 1.61B | 1.83B | 2.14B | — | 2.70B | 2.96B | 3.05B | 3.09B | 2.65B | 2.60B | 2.98B | 2.89B | 2.48B | 2.27B | 3.01B | 3.37B | 3.22B | 3.80B |
| Change in accounts receivable | -106.99M | -169.13M | 63.18M | -57.70M | -124.17M | -93.32M | -113.06M | -138.56M | -101.66M | -212.41M | 225.13M | -139.47M | -275.38M | -208.85M | 201.30M | -5.59M | -376.31M | -252.07M | -387.86M | -396.79M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -9.24M | 8.11M | 19.95M | 233.10M | 90.50M | 107.61M | -128.89M | 43.91M | 90.34M | -9.86M | -26.63M | 54.30M | 159.87M | 168.47M | -55.78M | 149.32M | 802.75M | -365.82M | 429.32M | -105.85M |
| Change in other assets/liabilities | — | 0 | — | — | 0 | 0 | -1 | — | — | 20.50M | 1.37M | 2.91M | -149.18M | 0 | 0 | — | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 116.44K | 0 | 44.44K | 8.95M | 27.08M | 64.76K | 7.85M | 14.70M | 6.11M | 380.90K | 266.67K | 11.69M | 9.78M | 0 | 6.45M | 2.02M | 9.02M | 9.90M | 13.04M | 0 |
| Purchase/sale of investments, net | 183.99M | -10.00M | 0 | -2.54M | -5.04M | 0 | -960.00K | 110.00K | 0 | 0 | 0 | 0 | 0 | -28.61M | -81.14M | 54.96M | -24.82M | -10.30M | -94.03M | 79.52M |
| Sale/maturity of investments | 335.50M | 0 | 0 | 0 | 0 | 0 | 0 | 110.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.96M | — | 0 | 0 | 79.52M |
| Purchase of investments | -151.51M | -10.00M | 0 | -2.54M | -5.04M | 0 | -960.00K | 0 | 0 | 0 | 0 | 0 | 0 | -28.61M | -81.14M | 0 | -24.82M | -10.30M | -94.03M | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00K | 1.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -94.99M | 773.73M | 778.98M | 171.07M | 286.13M | 221.13M | 388.82M | 252.44M | 105.94M | 36.65M | -447.90M | -53.68M | 379.00M | -2.24M | -391.65M | -276.77M | 689.63M | 394.88M | -170.25M | 509.59M |
| Issuance/retirement of long term debt | -94.99M | 773.73M | 778.98M | 171.07M | 0 | 221.13M | 388.82M | 252.44M | 105.94M | 36.65M | -447.90M | 0 | 0 | -75.46M | 0 | 0 | 20.33M | 80.37M | 0 | -87.42M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | 0 | 0 | 73.22M | 0 | 0 | 669.30M | 314.51M | 0 | 597.01M |
| Issuance/retirement of other debt | — | — | — | — | 286.13M | — | — | — | — | — | — | -53.68M | 379.00M | -48.97M | -391.65M | -276.77M | — | — | -170.25M | — |
| Total cash dividends paid | -47.39M | -88.81M | -91.16M | -30.36M | -30.38M | -30.20M | -12.09M | -12.09M | -12.29M | -12.22M | -12.55M | -12.56M | -12.60M | -12.52M | -12.52M | -10.40M | -10.40M | -10.40M | -10.40M | -10.40M |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 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