Garware Marine Industries Ltd
NSE: BSE: 509563
₹24.68
(1.90%)
Sat, 14 Feb 2026, 11:19 pm
Market Cap142.31M
PE Ratio47.34
Dividend0
Garware Marine Industries Balance Sheet
| Particulars | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -6.45M | -4.98M | -4.58M | -4.64M | -3.14M | -2.29M | -2.19M | -1.34M | -507.06K | -561.20K | -514.70K | -291.96K | -178.11K | -139.95K | -126.15K | -38.00K | -12.00K | 0 | 0 |
| Pretax equity in earnings | 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 |
| Total assets | 127.08M | 128.79M | 135.34M | 144.09M | 153.42M | 139.95M | 142.62M | 128.74M | 65.51M | 62.37M | 112.41M | 84.25M | 71.14M | 57.38M | 64.44M | 115.88M | 82.23M | 116.14M | 193.66M |
| Total current assets | 91.33M | 94.26M | 86.41M | 96.88M | 98.85M | 89.16M | 93.85M | 79.34M | 53.92M | 51.69M | 44.31M | 50.36M | 53.12M | 52.00M | 53.24M | 48.14M | 50.12M | 50.35M | 50.59M |
| Cash and short term investments | 1.51M | 1.89M | 1.24M | 2.48M | 8.97M | 2.63M | 2.24M | 2.51M | 2.34M | 3.90M | 671.31K | 1.57M | 4.75M | 3.39M | 5.53M | 1.45M | 617.00K | 357.00K | 288.00K |
| Cash & equivalents | 668.43K | 1.18M | 1.02M | 1.66M | 1.86M | 1.77M | 2.17M | 2.51M | 2.34M | 3.90M | 671.31K | 1.57M | 4.75M | 3.39M | 5.53M | 1.45M | 617.00K | 357.00K | 288.00K |
| Short term investments | 836.92K | 712.34K | 222.41K | 822.41K | 7.11M | 858.91K | 65.74K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 44.82M | 42.93M | 41.57M | 51.09M | 58.11M | 60.06M | 53.71M | 53.57M | 35.13M | 37.86M | 39.83M | 41.99M | 44.64M | 44.89M | 44.10M | 43.08M | 45.89M | 46.39M | 50.31M |
| Accounts receivable - trade, net | 43.42M | 41.52M | 40.17M | 49.69M | 55.67M | 55.64M | 48.63M | 47.90M | 33.41M | 36.14M | 39.83M | 41.99M | 44.64M | 44.89M | 44.10M | 43.08M | 45.89M | 46.39M | 50.23M |
| Other receivables | 1.41M | 1.41M | 1.41M | 1.41M | 2.45M | 4.41M | 5.08M | 5.67M | 1.72M | 1.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.00K |
| Total inventory | 38.31M | 41.79M | 36.21M | 32.79M | 27.16M | 24.33M | 28.62M | 13.51M | 9.82M | 2.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other current assets, total | 3.75M | 3.42M | 3.36M | 3.17M | 3.17M | 659.99K | 659.99K | 659.99K | 4.66M | 4.48M | 3.80M | 6.80M | 3.72M | 3.72M | 3.61M | 3.61M | 3.61M | 3.61M | 0 |
| Total non-current assets | 35.75M | 34.53M | 48.94M | 47.21M | 54.57M | 50.80M | 48.78M | 49.39M | 11.59M | 10.68M | 68.09M | 33.89M | 18.03M | 5.38M | 11.20M | 67.74M | 32.11M | 65.79M | 143.07M |
| Long term investments | 9.14M | 9.08M | 9.05M | 9.05M | 9.04M | 9.02M | 9.02M | 9.02M | 9.02M | 8.93M | 63.27M | 30.85M | 16.38M | 3.77M | 9.28M | 65.41M | 29.52M | 63.19M | 136.75M |
| Note receivable - long term | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 9.14M | 9.08M | 9.05M | 9.05M | 9.04M | 9.02M | 9.02M | 9.02M | 9.02M | 8.93M | 63.27M | 30.85M | 16.38M | 3.77M | 9.28M | 65.41M | 29.52M | 63.19M | 136.75M |
| Net property/plant/equipment | 25.49M | 24.48M | 38.99M | 37.26M | 44.63M | 40.88M | 38.85M | 39.47M | 167.97K | 151.93K | 135.90K | 206.67K | 173.07K | 139.47K | 129.88K | 197.00K | 172.00K | 147.00K | 203.00K |
| Gross property/plant/equipment | 109.70M | 110.33M | 122.45M | 121.84M | 129.57M | 127.63M | 129.34M | 133.33M | 3.17M | 3.17M | 3.17M | 3.27M | 3.27M | 3.27M | 3.27M | 3.34M | 3.34M | 3.34M | 3.42M |
| Deferred tax assets | 891.92K | 891.92K | 891.92K | 891.92K | 891.92K | 891.92K | 891.92K | 891.92K | 2.40M | 1.60M | 800.00K | — | 830.35K | 855.59K | 1.04M | 1.91M | 1.27M | 1.27M | 1.94M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 16.51K | 12.29K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.00K | 1.00K | 1.00K | 1.00K |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 0 | 0 | 16.51K | 12.29K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.30K | 1.00K | 1.00K | 1.00K | 1.00K |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.88M | 2.20M | 9.02K | 326.31K | 447.60K | -117.00K | 759.00K | 778.00K | 3.77M |
| Short term debt | 44.93M | 40.79M | 34.01M | 24.82M | 29.54M | 2.73M | 132.96K | 134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current portion of LT debt and capital leases | — | — | — | — | — | 0 | 132.96K | 134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 44.93M | 40.79M | 34.01M | 24.82M | 29.54M | 2.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts payable | 5.12M | 9.70M | 7.61M | 9.34M | 8.88M | 6.42M | 12.45M | 7.83M | 1.04M | 164.12K | 641.73K | 569.33K | 364.84K | 389.65K | 375.53K | 461.00K | 823.00K | 962.00K | 908.00K |
| Income tax payable | — | 1.13M | 2.23M | 5.50M | 478.85K | 467.71K | 278.37K | 6.73M | 560.00K | 18.98K | 92.05K | — | 0 | — | — | — | — | — | 434.00K |
| Long term debt | 3.42M | 1.61M | 9.72M | 0 | 0 | 0 | 134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term debt excl. lease liabilities | 3.42M | 1.61M | 9.72M | 0 | 0 | 0 | 134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total equity | 53.51M | 57.30M | 65.52M | 89.50M | 95.01M | 95.87M | 98.17M | 96.90M | 56.37M | 56.38M | 106.10M | 74.95M | 62.66M | 50.49M | 57.46M | 111.88M | 79.11M | 110.48M | 179.55M |
| Shareholders' equity | 53.51M | 57.30M | 65.52M | 89.50M | 95.01M | 95.87M | 98.17M | 96.90M | 56.37M | 56.38M | 106.10M | 74.95M | 62.66M | 50.49M | 57.46M | 111.88M | 79.11M | 110.48M | 179.55M |
| Common equity, total | 53.51M | 57.30M | 65.52M | 89.50M | 95.01M | 95.87M | 98.17M | 96.90M | 56.37M | 56.38M | 106.10M | 74.95M | 62.66M | 50.49M | 57.46M | 111.88M | 79.11M | 110.48M | 179.55M |
| Other common equity | -16.76M | -12.97M | -4.75M | 1.04M | 4.24M | 5.10M | 7.40M | 6.13M | 8.75M | 8.75M | 63.18M | 31.54M | 17.07M | 4.12M | 9.67M | 63.94M | 30.01M | 62.06M | 126.82M |
| Total debt | 48.35M | 42.40M | 43.74M | 24.82M | 29.54M | 2.73M | 267.15K | 134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net debt | 46.85M | 40.51M | 42.50M | 22.34M | 20.58M | 102.87K | -1.97M | -2.38M | -2.34M | -3.90M | -671.31K | -1.57M | -4.75M | -3.39M | -5.53M | -1.45M | -617.00K | -357.00K | -288.00K |
| Change in accounts receivable | -3.73M | 935.16K | 1.63M | -12.66M | -6.61M | 526.43K | 7.01M | -5.31M | -10.89M | -2.73M | -4.79M | -2.16M | -2.65M | -248.73K | 791.60K | -4.55M | -4.36M | -498.00K | -3.84M |
| Change in taxes payable | 0 | 0 | — | 0 | 0 | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 2.07M | 4.57M | -2.09M | 1.73M | -455.10K | -2.46M | 6.03M | 359.99K | -5.81M | -876.58K | 453.80K | -108.28K | -178.19K | 58.20K | -14.12K | 85.00K | 362.00K | 139.00K | -54.00K |
| Change in other assets/liabilities | -6.06M | -1.25M | 470.23K | -729.61K | 6.13M | -12.30M | -10.25M | -7.86M | 8.88M | -1.71M | 998.38K | -2.36M | 3.02M | -350.70K | 225.28K | 33.00K | 675.00K | 887.00K | -940.00K |
| Sale of fixed assets & businesses | 0 | 0 | 210.00K | 800.00K | 1.78M | 730.77K | 0 | 0 | 130.00K | 88.89K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.41M | 1.53M | 343.02K | 1.85M | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.41M | 1.53M | 343.02K | 1.85M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -18.23M | -5.41M | -24.57K | -16.71M | 3.19M | 0 | 134.19K | -134.19K | 0 | 0 | 129.59K | 2.75M | -1.01M | -1.30M | -91.84K | -5.00M | 0 | 0 | 0 |
| Issuance/retirement of long term debt | -18.23M | -5.41M | -24.57K | -16.71M | 0 | 0 | 134.19K | -134.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | — | 0 | 0 | 3.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | 129.59K | 2.75M | -1.01M | -1.30M | -91.84K | -5.00M | 0 | — | — |
| Total cash dividends paid | 0 | 0 | -2.47M | -2.40M | -2.89M | -3.36M | -3.35M | 0 | -386.18K | -190.65K | -172.62K | -181.43K | -219.75K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 1.81M | 1.98M | 186.50K | 4.13M | 4.40M | 2.83M | 2.38M | 4.31M | 1.78M | 95.28K | 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