Geekay Wires Ltd
NSE: GEEKAYWIRE BSE: 535003
₹21.29
(2.60%)
Wed, 08 Apr 2026, 11:00 am
Market Cap2.17B
PE Ratio7.24
Dividend1.67
Geekay Wires Balance Sheet
| Particulars | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -11.87M | -4.04M | -19.83M | -22.11M | -24.68M | -35.71M | -54.38M | -77.93M | -66.31M | -58.82M | -74.80M | -64.28M | -53.48M | -79.14M |
| Pretax equity in earnings | 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 |
| Total assets | 175.66M | 234.42M | 293.59M | 400.13M | 427.34M | 693.81M | 1.19B | 1.27B | 1.08B | 1.41B | 2.00B | 2.19B | 2.32B | 2.88B |
| Total current assets | 118.84M | 165.38M | 215.13M | 318.24M | 321.27M | 415.74M | 836.85M | 861.60M | 663.03M | 946.96M | 1.53B | 1.51B | 1.47B | 1.57B |
| Cash and short term investments | 6.63M | 5.63M | 22.80M | 41.97M | 48.81M | 38.83M | 81.18M | 83.23M | 58.52M | 48.81M | 98.50M | 73.37M | 81.56M | 80.09M |
| Cash & equivalents | 6.63M | 5.63M | 22.80M | 41.97M | 48.81M | 38.83M | 81.18M | 83.23M | 58.52M | 48.81M | 98.50M | 73.37M | 81.56M | 80.09M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 80.65M | 65.19M | 98.22M | 191.83M | 170.47M | 203.09M | 387.46M | 534.10M | 407.02M | 321.54M | 617.20M | 749.81M | 786.28M | 776.41M |
| Accounts receivable - trade, net | 80.13M | 64.67M | 97.70M | 190.82M | 169.13M | 202.15M | 386.53M | 532.36M | 404.90M | 320.15M | 614.50M | 747.15M | 633.11M | 774.84M |
| Other receivables | 519.00K | 519.00K | 519.00K | 1.01M | 1.34M | 943.88K | 928.13K | 1.74M | 2.12M | 1.39M | 2.70M | 2.66M | 153.17M | 1.57M |
| Total inventory | 27.11M | 46.10M | 82.27M | 76.54M | 89.38M | 147.21M | 249.87M | 182.91M | 148.18M | 478.93M | 699.60M | 581.92M | 514.89M | 579.85M |
| Other current assets, total | 4.44M | 48.46M | 11.84M | 7.90M | 12.61M | 26.23M | 115.79M | 58.76M | 49.31M | 97.68M | 114.30M | 107.91M | 86.95M | 132.90M |
| Total non-current assets | 56.83M | 69.04M | 78.46M | 81.89M | 106.07M | 278.06M | 348.61M | 403.43M | 421.48M | 464.98M | 474.90M | 678.93M | 848.62M | 1.31B |
| Long term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.73M | 1.62M | 1.50M | 28.08M | 28.08M | 28.08M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.73M | 1.62M | 1.50M | 28.08M | 28.08M | 28.08M |
| Net property/plant/equipment | 52.23M | 62.39M | 64.78M | 72.60M | 96.04M | 263.00M | 330.26M | 378.38M | 392.85M | 444.11M | 455.70M | 603.57M | 763.66M | 1.22B |
| Gross property/plant/equipment | 128.85M | 142.58M | 149.09M | 161.83M | 190.87M | — | — | — | — | 590.36M | 634.60M | 824.26M | 1.04B | 1.57B |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net intangible assets | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 |
| Other long term assets, total | 4.60M | 6.66M | 13.68M | 9.29M | 10.03M | 15.06M | 18.36M | 25.05M | 26.90M | 19.25M | 17.80M | 47.27M | 56.88M | 61.81M |
| Short term debt | 75.83M | 95.58M | 129.61M | 74.91M | 149.22M | 335.06M | 433.26M | 488.58M | 441.78M | 434.83M | 821.40M | 480.25M | 571.61M | 783.26M |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | 14.55M | 26.32M | 24.91M | 0 | 95.88M | 34.80M | 0 | 157.70M | 41.52M | 42.91M | 42.91M |
| Short term debt excl. current portion of LT debt | 75.83M | 95.58M | 129.61M | 60.37M | 122.90M | 310.15M | 433.26M | 392.70M | 406.98M | 434.83M | 663.70M | 438.73M | 528.69M | 740.34M |
| Accounts payable | 30.75M | 20.98M | 46.86M | 142.70M | 97.65M | 37.11M | 127.47M | 193.85M | 46.96M | 45.09M | 77.10M | 46.74M | 93.04M | 100.33M |
| Income tax payable | 23.00K | 276.00K | 6.00K | 256.00K | 2.55M | 2.01M | 3.68M | 10.24M | 11.55M | 6.53M | 4.80M | 11.25M | 518.00K | -1.56M |
| Long term debt | 13.96M | 60.13M | 60.23M | 122.03M | 106.94M | 192.98M | 272.62M | 210.28M | 143.57M | 394.32M | 264.40M | 443.17M | 160.61M | 328.08M |
| Long term debt excl. lease liabilities | 13.96M | 60.13M | 60.23M | 122.03M | 106.94M | 192.98M | 272.62M | 210.28M | 143.57M | 394.32M | 264.40M | 443.17M | 160.61M | 328.08M |
| Total equity | 48.72M | 50.54M | 52.23M | 54.04M | 60.55M | 113.88M | 232.03M | 332.76M | 407.88M | 450.00M | 520.10M | 736.28M | 1.09B | 1.45B |
| Shareholders' equity | 48.72M | 50.54M | 52.23M | 54.04M | 60.55M | 113.88M | 232.03M | 332.76M | 407.88M | 450.00M | 520.10M | 736.28M | 1.09B | 1.45B |
| Common equity, total | 48.72M | 50.54M | 52.23M | 54.04M | 60.55M | 113.88M | 232.03M | 332.76M | 407.88M | 450.00M | 520.10M | 736.28M | 1.09B | 1.45B |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 46.80M | 46.80M | 46.80M | 46.80M | 46.80M | 46.80M | 46.80M | 46.80M | 46.80M |
| Total debt | 89.78M | 155.71M | 189.84M | 196.95M | 256.16M | 528.04M | 705.88M | 698.86M | 585.35M | 829.15M | 1.09B | 923.42M | 732.21M | 1.11B |
| Net debt | 83.15M | 150.08M | 167.03M | 154.98M | 207.35M | 489.21M | 624.70M | 615.63M | 526.83M | 780.34M | 987.30M | 850.04M | 650.65M | 1.03B |
| Change in accounts receivable | 140.88M | 15.46M | -33.03M | -93.12M | 21.69M | -33.02M | -184.38M | -145.83M | 127.46M | 84.75M | -294.30M | -132.65M | 114.04M | -141.73M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -82.74M | -9.77M | 25.88M | 95.84M | -45.05M | -60.54M | 90.36M | 66.38M | -146.89M | -1.87M | 32.00M | -30.33M | 46.29M | 7.29M |
| Change in other assets/liabilities | -8.98M | -43.73M | 34.06M | 15.28M | 3.52M | -61.22M | 36.00M | 60.70M | -47.91M | -70.99M | 174.60M | 97.92M | -299.88M | -90.02M |
| Sale of fixed assets & businesses | 299.00K | 841.00K | 0 | 0 | 0 | 0 | 0 | 1.38M | 0 | 0 | 0 | 2.20M | 123.00K | 2.90M |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.08M | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.08M | 0 | 0 |
| Other investing cash flow items, total | -50.00M | 1.96M | 16.00K | 0 | 159.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 15.15M | 61.92M | 27.09M | -2.77M | 46.55M | 187.25M | 123.11M | -40.56M | -52.42M | 278.59M | 214.10M | -341.17M | 91.36M | 211.65M |
| Issuance/retirement of long term debt | 269.00K | 46.17M | 97.00K | 61.80M | -15.09M | 0 | 0 | 0 | -66.71M | 250.75M | -129.90M | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 14.73M | 19.76M | 34.03M | -69.25M | 62.53M | 187.25M | 123.11M | -40.56M | 14.29M | 27.84M | 344.00M | -341.17M | 91.36M | 211.65M |
| Issuance/retirement of other debt | 155.00K | -4.01M | -7.04M | 4.67M | -891.00K | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.90M | -21.90M | -26.13M | -28.22M | -31.36M |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 80.11M | 76.22M | -79.27M | -1.85M | 7.65M | 0 | 178.76M | -282.56M | 169.47M |
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