H. S. India Ltd
NSE: BSE: 532145
₹8.48
(-14.17%)
Sun, 05 Apr 2026, 11:44 pm
Market Cap137.7M
PE Ratio10.58
Dividend0
H. S. India 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 | -16.55M | -14.56M | -14.22M | -17.80M | -18.39M | -17.04M | -16.62M | -12.77M | -11.54M | -33.73M | -33.05M | -29.12M | -24.95M | -20.46M | -21.98M | -17.31M | -18.51M | -19.41M | -18.12M | -15.56M |
| 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 | 165.69M | 193.71M | 227.22M | 330.28M | 372.35M | 399.79M | 366.90M | 362.05M | 352.23M | 582.58M | 568.69M | 551.83M | 529.86M | 498.00M | 484.45M | 499.84M | 546.43M | 529.05M | 526.87M | 506.59M |
| Total current assets | 15.50M | 39.74M | 22.55M | 50.99M | 28.75M | 32.38M | 36.54M | 41.84M | 38.14M | 61.91M | 73.04M | 287.42M | 288.76M | 273.68M | 298.44M | 328.03M | 383.25M | 372.10M | 377.96M | 361.81M |
| Cash and short term investments | 8.38M | 10.52M | 9.12M | 32.53M | 8.64M | 6.52M | 8.77M | 11.45M | 13.79M | 37.22M | 40.59M | 52.42M | 47.78M | 31.76M | 39.15M | 64.27M | 44.03M | 94.67M | 86.64M | 57.16M |
| Cash & equivalents | 8.38M | 10.52M | 9.12M | 32.53M | 8.64M | 6.52M | 8.77M | 11.45M | 13.79M | 37.22M | 40.59M | 52.42M | 47.78M | 31.76M | 39.15M | 64.27M | 44.03M | 6.58M | 6.16M | 18.37M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.09M | 80.48M | 38.79M |
| Total receivables, net | 2.86M | 23.53M | 5.19M | 10.21M | 11.89M | 10.71M | 5.13M | 5.69M | 6.57M | 6.57M | 13.25M | 14.77M | 22.67M | 23.99M | 24.94M | 22.59M | 26.10M | 26.63M | 24.46M | 25.06M |
| Accounts receivable - trade, net | 2.22M | 6.76M | 3.77M | 4.26M | 5.67M | 6.23M | 5.13M | 4.89M | 5.66M | 5.61M | 12.83M | 14.36M | 22.36M | 23.74M | 24.75M | 22.40M | 25.95M | 26.44M | 23.18M | 23.58M |
| Other receivables | 637.59K | 16.77M | 1.42M | 5.95M | 6.22M | 4.48M | 0 | 798.80K | 904.94K | 966.29K | 421.28K | 414.11K | 305.16K | 256.82K | 187.74K | 183.99K | 153.00K | 192.00K | 1.28M | 1.48M |
| Total inventory | 2.26M | 3.82M | 5.54M | 5.15M | 7.80M | 8.60M | 10.57M | 9.74M | 9.22M | 9.08M | 11.92M | 11.32M | 7.69M | 8.07M | 7.85M | 7.26M | 7.99M | 9.70M | 8.16M | 9.72M |
| Other current assets, total | 1.26M | 1.30M | 1.34M | 1.45M | 0 | 0 | 11.93M | 14.78M | 8.49M | 8.78M | 7.17M | 208.56M | 210.14M | 209.36M | 225.94M | 233.30M | 303.13M | 238.24M | 257.88M | 269.55M |
| Total non-current assets | 150.18M | 153.97M | 204.68M | 279.29M | 343.60M | 367.41M | 330.36M | 320.22M | 314.09M | 520.67M | 495.66M | 264.41M | 241.09M | 224.33M | 186.00M | 171.82M | 163.18M | 156.94M | 148.91M | 144.78M |
| Long term investments | 0 | 0 | 41.48M | 56.48M | 65.09M | 65.13M | 35.14M | 35.14M | 39.43M | 241.88M | 58.44M | 60.84M | 61.03M | 61.20M | 29.81M | 29.39M | 26.94M | 29.63M | 29.76M | 27.43M |
| Note receivable - long term | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 35.10M | 35.10M | 35.10M | 35.10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 41.48M | 56.48M | 65.09M | 65.13M | 39.26K | 39.26K | 4.33M | 206.78M | 58.44M | 60.84M | 61.03M | 61.20M | 29.81M | 29.39M | 26.94M | 29.63M | 29.76M | 27.43M |
| Net property/plant/equipment | 149.15M | 153.46M | 163.20M | 222.71M | 278.19M | 302.01M | 245.49M | 234.17M | 221.89M | 241.93M | 221.45M | 197.33M | 177.40M | 160.22M | 145.07M | 131.43M | 122.97M | 116.61M | 107.72M | 105.83M |
| Gross property/plant/equipment | 203.33M | 215.16M | 233.47M | 300.06M | 347.36M | 381.69M | 339.82M | 327.54M | 326.59M | 378.83M | 383.44M | 385.40M | 384.68M | 384.68M | 385.48M | 385.48M | 388.10M | 392.93M | 395.24M | 401.89M |
| Deferred tax assets | — | — | — | 100.98K | 323.26K | 274.36K | 240.00K | 390.00K | 780.00K | 1.36M | 4.03M | 3.89M | 314.00K | 300.00K | 8.50M | 8.40M | 8.30M | 8.30M | 8.40M | 8.50M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 49.49M | 50.52M | 52.00M | 35.50M | 211.75M | 2.35M | 2.35M | 2.60M | 2.62M | 2.60M | 4.96M | 2.40M | 3.02M | 3.02M |
| Short term debt | 0 | 0 | 0 | 1.51M | 2.41M | — | 23.53M | 23.65M | 46.97M | 27.00M | 30.00M | 43.86M | 51.59M | 45.33M | 14.02M | 8.42M | 17.67M | 33.23M | 45.74M | 37.37M |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | 22.18M | 22.00M | — | 27.00M | 30.00M | 43.86M | 51.59M | 45.33M | 14.02M | 8.42M | 0 | 28.54M | 29.75M | 0 |
| Short term debt excl. current portion of LT debt | 0 | 0 | 0 | 1.51M | 2.41M | — | 1.35M | 1.65M | 46.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.67M | 4.70M | 15.99M | 37.37M |
| Accounts payable | 5.30M | 6.31M | 24.46M | 16.66M | 12.75M | 9.36M | 7.01M | 9.77M | 11.07M | 9.00M | 12.61M | 13.65M | 18.66M | 11.06M | 13.64M | 10.64M | 8.17M | 7.04M | 7.11M | 5.13M |
| Income tax payable | — | — | — | — | — | 7.25M | 12.85M | 10.74M | 8.99M | 5.20M | 7.20M | 429.55K | — | 576.75K | 0 | — | — | — | — | — |
| Long term debt | 92.74M | 99.79M | 77.59M | 150.65M | 127.35M | 121.25M | 69.76M | 47.76M | 0 | 255.00M | 225.00M | 189.46M | 147.84M | 113.01M | 149.11M | 189.23M | 218.51M | 175.92M | 146.14M | 125.33M |
| Long term debt excl. lease liabilities | 92.41M | 98.51M | 76.84M | 150.39M | 126.11M | 121.25M | 69.76M | 47.76M | 0 | 255.00M | 225.00M | 189.46M | 147.84M | 113.01M | 149.11M | 189.23M | 218.51M | 175.92M | 146.14M | 125.33M |
| Total equity | 33.01M | 60.01M | 86.68M | 135.39M | 195.89M | 205.70M | 199.75M | 223.75M | 240.83M | 238.88M | 249.73M | 260.02M | 279.56M | 297.25M | 284.64M | 270.83M | 282.15M | 293.06M | 306.08M | 318.98M |
| Shareholders' equity | 33.01M | 60.01M | 86.68M | 135.39M | 195.89M | 205.70M | 199.75M | 223.75M | 240.83M | 238.88M | 249.73M | 260.02M | 279.56M | 297.25M | 284.64M | 270.83M | 282.15M | 293.06M | 306.08M | 318.98M |
| Common equity, total | 33.01M | 60.01M | 86.68M | 135.39M | 195.89M | 205.70M | 199.75M | 223.75M | 240.83M | 238.88M | 249.73M | 260.02M | 279.56M | 297.25M | 284.64M | 270.83M | 282.15M | 293.06M | 306.08M | 318.98M |
| Other common equity | -71.99M | -44.99M | -18.33M | -7.68M | 11.75M | 21.57M | 15.61M | 39.62M | 32.50M | 32.50M | 32.50M | 33.83M | 33.96M | 33.81M | 8.99M | 10.76M | 11.26M | 11.81M | 11.47M | 11.38M |
| Total debt | 92.74M | 99.79M | 77.59M | 152.15M | 129.77M | 121.25M | 93.30M | 71.41M | 46.97M | 282.00M | 255.00M | 233.32M | 199.43M | 158.34M | 163.14M | 197.65M | 236.19M | 209.15M | 191.88M | 162.69M |
| Net debt | 84.35M | 89.27M | 68.47M | 119.62M | 121.12M | 114.72M | 84.53M | 59.96M | 33.19M | 244.78M | 214.41M | 180.91M | 151.66M | 126.58M | 123.98M | 133.38M | 192.16M | 114.48M | 105.24M | 105.53M |
| Change in accounts receivable | 2.98M | -20.54M | 17.51M | -5.12M | -231.30K | 1.18M | 2.21M | -6.77M | -775.34K | 54.45K | -7.22M | -1.52M | -7.90M | -1.33M | -1.01M | 2.35M | -3.51M | -494.00K | 3.26M | -398.00K |
| Change in taxes payable | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 473.76K | 5.14M | 20.40M | -11.14M | 2.35M | 17.32M | -6.76M | 2.76M | 1.30M | -2.07M | 3.61M | 452.77K | 5.01M | -7.60M | 2.58M | -2.99M | -2.48M | -1.13M | 70.00K | -1.98M |
| Change in other assets/liabilities | — | — | — | — | 0 | 0 | — | 1.99M | -24.49M | -126.93M | 2.91M | 17.97M | 7.00M | -6.01M | -18.37M | -10.85M | -68.71M | -1.82M | -13.06M | -18.46M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 131.30K | — | 0 | 575.00K | 0 | 0 | 34.62K | 0 | 475.00K | 0 | 0 | 0 | 0 | 0 | 100.00K | 27.00K |
| Purchase/sale of investments, net | 0 | 0 | -41.48M | -15.00M | -8.61M | -39.26K | 30.44M | 0 | 0 | -31.50M | 7.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 30.44M | 0 | 0 | 0 | 7.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | 0 | 0 | -41.48M | -15.00M | -8.61M | -39.26K | 0 | 0 | 0 | -31.50M | 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 | -1.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -8.08M | -4.11M | -13.55M | 45.51M | -22.39M | -8.52M | -44.99M | -21.70M | -2.44M | 208.03M | -30.00M | -35.54M | -41.62M | -34.84M | 4.53M | 36.91M | 36.47M | -27.06M | -17.56M | -29.28M |
| Issuance/retirement of long term debt | -3.86M | -4.11M | -13.51M | 44.00M | -22.39M | -8.52M | -22.00M | -22.00M | -47.76M | 255.00M | -30.00M | -36.00M | -42.00M | -34.84M | 36.10M | 40.12M | 29.28M | -42.59M | -29.78M | -20.81M |
| Issuance/retirement of short term debt | -4.22M | 0 | -40.38K | 1.51M | 0 | 0 | -22.99M | 299.11K | 45.32M | -46.97M | 0 | 0 | 0 | 0 | -31.57M | -3.21M | 7.18M | 15.53M | 12.22M | -8.47M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | 464.81K | 379.32K | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 1.94M | -1.94M | 14.68M | -3.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.05M | 563.19K | 181.00K | -6.00K | -634.00K | 2.45M |
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