Everest Industries Ltd
NSE: EVERESTIND BSE: 508906
₹388.75
(0.83%)
Tue, 03 Mar 2026, 05:17 pm
Market Cap6.14B
PE Ratio0
Dividend0.65
Everest 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 | -13.72M | -27.23M | -89.95M | -176.59M | -99.52M | -53.90M | -44.38M | -55.80M | -125.69M | -203.10M | -228.45M | -208.28M | -125.92M | -76.32M | -57.57M | -33.10M | -31.48M | -70.56M | -85.17M | -193.29M |
| 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 | 2.05B | 2.76B | 3.98B | 5.05B | 4.91B | 5.41B | 5.68B | 8.04B | 9.15B | 10.37B | 10.49B | 8.54B | 8.30B | 9.02B | 8.63B | 9.52B | 10.81B | 11.32B | 11.99B | 13.12B |
| Total current assets | 909.88M | 1.03B | 1.79B | 2.53B | 2.61B | 3.16B | 3.03B | 4.88B | 4.64B | 5.38B | 5.41B | 4.32B | 3.90B | 4.99B | 4.21B | 4.86B | 6.12B | 6.84B | 6.45B | 6.96B |
| Cash and short term investments | 140.29M | 172.25M | 315.75M | 226.24M | 192.48M | 186.64M | 351.27M | 528.53M | 254.67M | 678.83M | 633.37M | 136.01M | 229.80M | 193.55M | 34.38M | 1.33B | 1.70B | 144.39M | 640.53M | 108.54M |
| Cash & equivalents | 128.17M | 156.61M | 170.91M | 194.22M | 189.06M | 185.39M | 158.76M | 183.53M | 254.67M | 678.83M | 633.37M | 136.01M | 229.80M | 193.55M | 34.38M | 481.76M | 1.03B | 132.43M | 635.28M | 108.54M |
| Short term investments | 12.12M | 15.64M | 144.84M | 32.03M | 3.43M | 1.25M | 192.52M | 345.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 845.70M | 669.94M | 11.96M | 5.24M | 0 |
| Total receivables, net | 160.31M | 105.09M | 157.98M | 385.19M | 449.72M | 546.05M | 490.22M | 630.75M | 928.47M | 1.19B | 1.29B | 1.48B | 914.12M | 1.24B | 829.75M | 785.50M | 893.36M | 1.39B | 1.06B | 1.78B |
| Accounts receivable - trade, net | 28.79M | 103.98M | 68.89M | 238.44M | 231.86M | 321.40M | 417.05M | 523.50M | 807.08M | 1.04B | 1.13B | 1.02B | 706.17M | 992.69M | 672.90M | 569.35M | 600.51M | 1.14B | 996.10M | 1.68B |
| Other receivables | 131.52M | 1.11M | 89.08M | 146.75M | 217.87M | 224.65M | 73.17M | 107.25M | 121.39M | 149.45M | 156.76M | 463.66M | 207.96M | 249.80M | 156.86M | 216.15M | 292.85M | 250.38M | 64.31M | 99.32M |
| Total inventory | 536.02M | 606.99M | 840.19M | 1.37B | 1.28B | 1.60B | 1.67B | 2.79B | 2.76B | 3.02B | 2.98B | 2.56B | 2.64B | 3.46B | 3.28B | 2.64B | 3.44B | 5.24B | 4.24B | 4.70B |
| Other current assets, total | 57.55M | 96.41M | 61.46M | 63.33M | 55.44M | 63.92M | 49.54M | 103.74M | 92.16M | 95.60M | 113.25M | 64.40M | 20.34M | 25.94M | 20.70M | 6.56M | 450.00K | 2.92M | 458.49M | 326.34M |
| Total non-current assets | 1.14B | 1.73B | 2.20B | 2.53B | 2.29B | 2.25B | 2.65B | 3.16B | 4.52B | 4.99B | 5.08B | 4.22B | 4.40B | 4.03B | 4.42B | 4.66B | 4.69B | 4.48B | 5.54B | 6.16B |
| Long term investments | 13.60M | 13.60M | 97.00K | 6.83M | 3.41M | 245.00K | 245.00K | 245.00K | 113.40M | 135.15M | 32.41M | 53.03M | 36.09M | 77.06M | 99.91M | 490.17M | 23.07M | 21.65M | 30.95M | 208.02M |
| Note receivable - long term | — | — | — | — | — | — | — | 0 | 27.86M | 10.69M | 0 | 53.03M | 36.09M | 41.25M | 64.73M | 3.99M | 21.73M | 21.38M | 30.77M | 115.29M |
| Investments in unconsolidated subsidiaries | — | 0 | 0 | 0 | 0 | 0 | 245.00K | 245.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 13.60M | 13.60M | 97.00K | 6.83M | 3.41M | 245.00K | 0 | 0 | 85.54M | 124.46M | 32.41M | 0 | 0 | 35.80M | 35.18M | 486.18M | 1.35M | 271.00K | 175.00K | 92.73M |
| Net property/plant/equipment | 1.08B | 1.68B | 2.17B | 2.39B | 2.25B | 2.22B | 2.27B | 2.44B | 3.37B | 3.50B | 3.58B | 3.62B | 3.62B | 3.66B | 3.80B | 3.68B | 4.16B | 4.14B | 4.83B | 5.76B |
| Gross property/plant/equipment | 1.72B | 2.41B | 2.99B | 3.36B | 3.37B | 3.50B | 3.73B | 4.10B | 5.23B | 5.57B | 5.83B | 3.85B | 4.07B | 4.29B | 4.62B | 4.68B | 5.37B | 5.57B | 6.31B | 7.50B |
| Deferred tax assets | 15.42M | 14.90M | 12.18M | 103.25M | 24.98M | 25.14M | 33.04M | 36.10M | 38.02M | 35.61M | 30.31M | 78.01M | 121.69M | — | 143.83M | 219.30M | 225.09M | — | 1.14M | 9.75M |
| Net intangible assets | 20.71M | 20.94M | 15.91M | 20.70M | 19.30M | 9.39M | 12.13M | 48.50M | 125.91M | 70.62M | 24.92M | 7.90M | 21.03M | 12.60M | 5.76M | 24.65M | 10.80M | 41.98M | 27.70M | 10.24M |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 19.30M | 9.39M | 12.13M | 48.50M | 125.91M | 70.62M | 24.92M | 7.90M | 21.03M | 12.60M | 5.76M | 24.65M | 10.80M | 41.98M | 27.70M | 10.24M |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 80.43M | 129.53M | 21.13M | 21.13M | 108.19M | 457.70M | 97.44M | 279.45M | 367.66M | 248.15M | 268.84M | 275.33M | 643.89M | 169.25M |
| Short term debt | 204.25M | 333.69M | 560.93M | 736.15M | 578.42M | 366.12M | 654.80M | 1.14B | 1.92B | 2.06B | 1.37B | 1.07B | 327.04M | 432.94M | 289.97M | 40.38M | 65.96M | 679.41M | 58.46M | 746.82M |
| Current portion of LT debt and capital leases | — | — | — | — | 578.42M | — | 103.74M | 191.32M | 263.02M | 202.92M | 249.79M | 182.17M | 69.23M | 69.23M | 78.08M | 40.38M | 65.96M | 43.49M | 58.46M | 51.71M |
| Short term debt excl. current portion of LT debt | 204.25M | 333.69M | 560.93M | 736.15M | 0 | 366.12M | 551.06M | 952.01M | 1.66B | 1.86B | 1.12B | 883.52M | 257.81M | 363.71M | 211.89M | 0 | 0 | 635.92M | 0 | 695.11M |
| Accounts payable | 208.28M | 334.70M | 373.69M | 707.12M | 613.36M | 666.41M | 731.63M | 1.09B | 1.23B | 1.32B | 1.73B | 1.65B | 1.58B | 1.84B | 1.46B | 1.65B | 1.70B | 1.65B | 1.74B | 1.66B |
| Income tax payable | 11.18M | 30.34M | 407.73M | 419.96M | 517.85M | 611.63M | 61.90M | 859.30M | 794.86M | 682.45M | 435.33M | 479.00K | 143.61M | 253.09M | 345.03M | 1.00B | 1.02B | 947.11M | 993.42M | 1.05B |
| Long term debt | 0 | 350.00M | 766.77M | 961.17M | 620.44M | 741.77M | 155.61M | 591.02M | 513.27M | 947.86M | 1.18B | 914.48M | 511.42M | 466.95M | 500.29M | 42.67M | 483.76M | 450.00M | 898.61M | 1.90B |
| Long term debt excl. lease liabilities | 0 | 350.00M | 766.77M | 961.17M | 620.44M | 741.77M | 155.61M | 591.02M | 513.27M | 947.86M | 1.18B | 914.48M | 511.42M | 466.95M | 500.29M | 42.67M | 483.76M | 450.00M | 898.61M | 1.90B |
| Total equity | 1.30B | 1.35B | 1.41B | 1.51B | 1.74B | 2.09B | 2.49B | 2.90B | 2.94B | 3.20B | 3.47B | 3.39B | 3.98B | 4.51B | 4.53B | 5.08B | 5.42B | 5.81B | 5.97B | 5.97B |
| Shareholders' equity | 1.30B | 1.35B | 1.41B | 1.51B | 1.74B | 2.09B | 2.49B | 2.90B | 2.94B | 3.20B | 3.47B | 3.39B | 3.98B | 4.51B | 4.53B | 5.08B | 5.42B | 5.81B | 5.97B | 5.97B |
| Common equity, total | 1.30B | 1.35B | 1.41B | 1.51B | 1.74B | 2.09B | 2.49B | 2.90B | 2.94B | 3.20B | 3.47B | 3.39B | 3.98B | 4.51B | 4.53B | 5.08B | 5.42B | 5.81B | 5.97B | 5.97B |
| Other common equity | 1.15B | 1.20B | 1.27B | 1.37B | 815.03M | 813.41M | 866.41M | 921.91M | 930.91M | 950.90M | 988.79M | 991.52M | 993.03M | 1.03B | 1.05B | 1.02B | 1.00B | 1.01B | 1.04B | 1.08B |
| Total debt | 204.25M | 683.69M | 1.33B | 1.70B | 1.20B | 1.11B | 810.41M | 1.73B | 2.43B | 3.01B | 2.56B | 1.98B | 838.46M | 899.89M | 790.26M | 83.05M | 549.72M | 1.13B | 957.08M | 2.65B |
| Net debt | 63.97M | 511.44M | 1.01B | 1.47B | 1.01B | 921.25M | 459.13M | 1.21B | 2.18B | 2.33B | 1.92B | 1.84B | 608.65M | 706.34M | 755.89M | -1.24B | -1.15B | 985.02M | 316.55M | 2.54B |
| Change in accounts receivable | -117.67M | -75.19M | 6.13M | -260.00M | -10.92M | -153.78M | -126.14M | -352.11M | -286.44M | -253.25M | -119.27M | -28.60M | 215.31M | -431.72M | 299.64M | -1.60M | 2.23M | -454.78M | 95.20M | -649.25M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -24.89M | 139.91M | 200.27M | 456.99M | 168.27M | 183.50M | 222.10M | 565.27M | 206.74M | 151.47M | 429.73M | 68.24M | -50.13M | 279.54M | -334.44M | 194.01M | 288.31M | -61.00K | 160.45M | -45.95M |
| Change in other assets/liabilities | 0 | 32.33M | 0 | 0 | 0 | 3.41M | 54.68M | 6.97M | 33.21M | 134.11M | -434.20M | -53.52M | 416.29M | -8.90M | -87.74M | 161.61M | 225.36M | -154.83M | -98.62M | -321.46M |
| Sale of fixed assets & businesses | 124.83M | 1.23M | 96.40M | 26.75M | 777.00K | 77.52M | 122.42M | 669.00K | 90.00K | 2.89M | 5.97M | 2.00K | 29.80M | 4.72M | 2.04M | 4.46M | 37.62M | 2.25M | 396.63M | 105.28M |
| Purchase/sale of investments, net | 0 | 0 | 0 | 97.00K | 0 | 255.00K | 0 | 0 | 118.18M | 291.00K | -8.77M | 0 | 0 | 0 | -440.00K | -1.29B | 619.03M | 698.48M | -111.34M | 33.43M |
| Sale/maturity of investments | 0 | 0 | 0 | 97.00K | 0 | 255.00K | 0 | 0 | 120.15M | 291.00K | 0 | 0 | 0 | 0 | 0 | 0 | 619.03M | 698.48M | 2.90M | 35.46M |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.97M | 0 | -8.77M | 0 | 0 | 0 | -440.00K | -1.29B | 0 | 0 | -114.23M | -2.03M |
| Other investing cash flow items, total | — | — | — | — | 0 | 0 | 3.00M | -103.52M | 0 | 0 | 0 | 13.77M | -2.24M | 10.20M | 72.00K | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 93.90M | 479.43M | 644.02M | 379.00M | -647.47M | -90.98M | -310.90M | 836.37M | 697.49M | 575.96M | -488.05M | -565.57M | -1.14B | 36.67M | -221.05M | -716.13M | 0 | 635.92M | -186.91M | 1.19B |
| Issuance/retirement of long term debt | -338.00K | 350.00M | 416.77M | 194.40M | -382.75M | -262.31M | -70.19M | 435.41M | -6.05M | 374.49M | 243.99M | -324.12M | -516.00M | -69.23M | -69.23M | -504.24M | 0 | 0 | 449.01M | 495.99M |
| Issuance/retirement of short term debt | 94.24M | 129.43M | 227.24M | 184.60M | -264.72M | 171.32M | -240.71M | 400.95M | 703.54M | 201.47M | -732.04M | -241.45M | -625.72M | 105.90M | -151.82M | -211.89M | 0 | 635.92M | -635.92M | 695.11M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -132.65M | -44.25M | -59.24M | -58.96M | -36.41M | -67.28M | -69.56M | -105.52M | -113.31M | -44.59M | -91.96M | -92.28M | -19.05M | -122.25M | -141.45M | -16.34M | -116.67M | -94.46M | -94.46M | -39.41M |
| Other financing cash flow items, total | -18.77M | -6.23M | -10.06M | -10.06M | -4.94M | 6.75M | -9.22M | -7.04M | 0 | 0 | 0 | 3.95M | 55.92M | 0 | 0 | 0 | 16.84M | 29.99M | 29.85M | 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