Energy-Mission Machineries (India) Ltd
NSE: EMMIL BSE: 92763
₹144.90
(16.39%)
Mon, 06 Apr 2026, 00:29 pm
Market Cap1.33B
PE Ratio12.99
Dividend0
Energy-Mission Machineries (India) Balance Sheet
| Particulars | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Interest expense on debt | -24.70M | -23.51M | -25.30M | -29.27M | -20.37M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 |
| Total assets | 657.57M | 738.37M | 825.89M | 1.01B | 1.39B |
| Total current assets | 383.80M | 455.80M | 548.70M | 728.89M | 975.29M |
| Cash and short term investments | 9.65M | 12.37M | 363.00K | 2.08M | 44.25M |
| Cash & equivalents | 4.35M | 1.46M | 363.00K | 2.08M | 44.25M |
| Short term investments | 5.31M | 10.91M | 0 | 0 | 0 |
| Total receivables, net | 53.38M | 53.41M | 45.87M | 88.80M | 179.81M |
| Accounts receivable - trade, net | 32.26M | 41.47M | 35.92M | 77.21M | 168.27M |
| Other receivables | 21.12M | 11.94M | 9.95M | 11.59M | 11.55M |
| Total inventory | 313.42M | 384.64M | 499.20M | 628.85M | 735.10M |
| Other current assets, total | 7.00M | 4.91M | 2.21M | 7.59M | 12.50M |
| Total non-current assets | 273.78M | 282.57M | 277.19M | 276.14M | 413.82M |
| Long term investments | 0 | 0 | 224.00K | 0 | 0 |
| Note receivable - long term | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | — | — | 0 | 0 | 0 |
| Other investments | 0 | 0 | 224.00K | 0 | 0 |
| Net property/plant/equipment | 254.53M | 264.98M | 255.52M | 261.73M | 395.12M |
| Gross property/plant/equipment | 313.77M | 340.04M | 349.04M | 374.92M | 535.64M |
| Deferred tax assets | 670.00K | 0 | 3.88M | — | — |
| Net intangible assets | 725.00K | 440.00K | 907.00K | 1.85M | 5.28M |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 725.00K | 440.00K | 907.00K | 1.85M | 5.28M |
| Other long term assets, total | 17.85M | 17.15M | 16.65M | 12.56M | 13.42M |
| Short term debt | 94.77M | 112.44M | 126.45M | 266.19M | 162.72M |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | 39.44M | 23.36M |
| Short term debt excl. current portion of LT debt | 94.77M | 112.44M | 126.45M | 226.75M | 139.37M |
| Accounts payable | 206.09M | 220.11M | 243.46M | 195.58M | 147.60M |
| Income tax payable | — | — | 12.35M | 26.30M | 7.18M |
| Long term debt | 128.09M | 133.28M | 92.33M | 60.03M | 87.08M |
| Long term debt excl. lease liabilities | 128.09M | 133.28M | 92.33M | 60.03M | 87.08M |
| Total equity | 122.68M | 156.30M | 235.61M | 345.29M | 841.79M |
| Shareholders' equity | 122.68M | 156.30M | 235.61M | 345.29M | 841.79M |
| Common equity, total | 122.68M | 156.30M | 235.61M | 345.29M | 841.79M |
| Other common equity | 0 | 0 | 0 | 0 | 0 |
| Total debt | 222.86M | 245.72M | 218.78M | 326.21M | 249.80M |
| Net debt | 213.21M | 233.36M | 218.42M | 324.13M | 205.56M |
| Change in accounts receivable | -4.44M | -9.21M | 5.55M | -41.29M | -91.06M |
| Change in taxes payable | — | — | — | — | — |
| Change in accounts payable | 10.20M | 14.02M | 23.35M | -47.88M | -47.98M |
| Change in other assets/liabilities | 15.26M | 4.17M | 33.15M | -11.97M | -27.66M |
| Sale of fixed assets & businesses | — | — | 0 | 0 | 0 |
| Purchase/sale of investments, net | — | — | 0 | 0 | 0 |
| Sale/maturity of investments | — | — | 0 | 0 | 0 |
| Purchase of investments | — | — | 0 | 0 | 0 |
| Other investing cash flow items, total | -11.10M | 1.95M | 1.18M | 4.11M | -859.00K |
| Issuance/retirement of debt, net | 23.23M | 22.86M | -26.94M | 105.66M | -76.41M |
| Issuance/retirement of long term debt | 4.48M | 5.18M | -40.95M | -35.66M | 27.05M |
| Issuance/retirement of short term debt | 18.76M | 17.68M | 14.00M | 141.32M | -103.46M |
| Issuance/retirement of other debt | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | -1.92M | 794.00K | 0 | 0 | -32.56M |
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