Kakatiya Cement Sugar & Industries Ltd
NSE: KAKATCEM BSE: 500234
₹107.69
(0.96%)
Wed, 11 Mar 2026, 10:44 am
Market Cap821.7M
PE Ratio0
Dividend2.85
Kakatiya Cement Sugar & 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 | -57.52M | -46.20M | -59.23M | -30.15M | -5.71M | -3.44M | -959.00K | -621.00K | -4.60M | -8.11M | -16.04M | -17.11M | -25.04M | -56.51M | -31.27M | -22.51M | -12.62M | -57.04M | -51.33M | -51.28M |
| 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 | 1.66B | 1.83B | 2.03B | 1.92B | 1.86B | 1.90B | 1.80B | 1.97B | 2.45B | 2.42B | 3.22B | 2.99B | 3.16B | 3.33B | 3.15B | 3.00B | 3.12B | 3.45B | 3.51B | 2.53B |
| Total current assets | 653.69M | 883.82M | 1.14B | 1.04B | 1.04B | 1.11B | 1.05B | 1.26B | 1.80B | 1.80B | 2.14B | 2.39B | 2.59B | 2.78B | 2.62B | 2.06B | 1.19B | 1.66B | 2.21B | 1.33B |
| Cash and short term investments | 76.15M | 81.56M | 149.63M | 265.04M | 361.94M | 231.00M | 167.29M | 170.44M | 262.21M | 430.93M | 710.00M | 1.17B | 1.63B | 1.59B | 1.63B | 1.24B | 335.63M | 461.94M | 1.16B | 596.95M |
| Cash & equivalents | 19.11M | 28.38M | 95.89M | 123.93M | 39.56M | 108.59M | 46.68M | 42.30M | 262.21M | 430.93M | 516.33M | 35.19M | 853.18M | 1.31B | 1.25B | 1.24B | 335.63M | 461.94M | 788.65M | 382.11M |
| Short term investments | 57.04M | 53.18M | 53.74M | 141.11M | 322.38M | 122.41M | 120.61M | 128.14M | 0 | 0 | 193.67M | 1.13B | 774.59M | 281.79M | 378.55M | 0 | 0 | 0 | 371.68M | 214.83M |
| Total receivables, net | 203.17M | 191.46M | 301.72M | 402.37M | 271.12M | 240.94M | 145.39M | 121.17M | 122.32M | 117.26M | 171.09M | 159.08M | 171.77M | 144.47M | 170.31M | 195.10M | 193.95M | 305.00M | 246.62M | 237.00M |
| Accounts receivable - trade, net | 131.90M | 112.82M | 127.02M | 105.15M | 115.92M | 116.78M | 142.44M | 119.72M | 120.25M | 105.27M | 150.20M | 111.97M | 120.91M | 106.78M | 124.25M | 118.21M | 143.72M | 179.66M | 181.25M | 179.55M |
| Other receivables | 71.27M | 78.64M | 174.70M | 297.22M | 155.20M | 124.16M | 2.95M | 1.45M | 2.07M | 11.99M | 20.89M | 47.11M | 50.86M | 37.69M | 46.06M | 76.88M | 50.23M | 125.34M | 65.37M | 57.45M |
| Total inventory | 362.04M | 594.01M | 670.99M | 352.11M | 124.60M | 326.70M | 627.90M | 854.12M | 941.89M | 1.14B | 1.16B | 966.61M | 658.78M | 875.57M | 603.18M | 526.34M | 498.72M | 701.90M | 645.74M | 380.96M |
| Other current assets, total | 8.29M | 12.29M | 13.16M | 18.82M | 36.17M | 47.84M | 103.87M | 113.07M | 114.39M | 117.30M | 100.61M | 99.51M | 126.03M | 164.29M | 215.32M | 95.49M | 157.34M | 178.57M | 144.77M | 103.00M |
| Total non-current assets | 1.01B | 949.25M | 894.39M | 881.86M | 825.79M | 792.14M | 755.24M | 708.21M | 656.38M | 618.80M | 1.07B | 596.45M | 574.87M | 549.97M | 529.62M | 935.91M | 1.93B | 1.79B | 1.30B | 1.20B |
| Long term investments | 507.00K | 507.00K | 507.00K | 507.00K | 507.00K | 507.00K | 13.43M | 13.43M | 507.00K | 507.00K | 507.00K | 326.00K | 234.00K | 150.00K | 51.00K | 62.00K | 56.00K | 1.29B | 752.98M | 670.45M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 52.88M | 50.33M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 507.00K | 507.00K | 507.00K | 507.00K | 507.00K | 507.00K | 13.43M | 13.43M | 507.00K | 507.00K | 507.00K | 326.00K | 234.00K | 150.00K | 51.00K | 62.00K | 56.00K | 1.29B | 700.10M | 620.12M |
| Net property/plant/equipment | 1.01B | 948.74M | 893.88M | 881.35M | 825.29M | 791.64M | 716.09M | 669.05M | 617.33M | 596.72M | 579.20M | 560.63M | 549.20M | 529.86M | 509.58M | 492.24M | 471.05M | 461.33M | 474.24M | 453.23M |
| Gross property/plant/equipment | 1.72B | 1.73B | 1.75B | 1.82B | 1.84B | 1.88B | 1.88B | 1.90B | 1.92B | 1.93B | 1.94B | 582.94M | 593.23M | 598.12M | 602.12M | 610.03M | 611.53M | 624.41M | 660.50M | 664.66M |
| Deferred tax assets | — | — | — | — | — | — | 1.39M | 1.48M | 1.37M | 1.43M | 3.50M | 19.33M | 6.06M | 570.00K | 590.00K | 590.00K | 590.00K | 590.00K | 0 | 2.40M |
| Net intangible assets | 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 | — | — | — | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 24.33M | 24.25M | 37.17M | 20.15M | 14.42M | 16.17M | 19.38M | 19.39M | 19.40M | 443.02M | 1.46B | 42.35M | 69.70M | 75.25M |
| Short term debt | 222.87M | 320.62M | 330.81M | 67.86M | 12.18M | 2.01M | 7.11M | 3.00M | 125.30M | 267.08M | 218.99M | 391.98M | 654.67M | 795.94M | 501.74M | 309.36M | 351.74M | 834.77M | 941.28M | 184.22M |
| Current portion of LT debt and capital leases | 10.18M | 19.77M | 21.46M | 15.88M | 9.35M | 2.01M | 4.11M | 0 | 90.30M | 0 | 19.88M | 27.21M | 26.50M | 5.78M | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 212.69M | 300.85M | 309.35M | 51.98M | 2.83M | 6.00K | 3.00M | 3.00M | 35.00M | 267.08M | 199.11M | 364.76M | 628.17M | 790.16M | 501.74M | 309.36M | 351.74M | 834.77M | 941.28M | 184.22M |
| Accounts payable | 30.41M | 63.41M | 83.51M | 37.15M | 9.38M | 69.11M | 100.44M | 116.61M | 92.38M | 90.06M | 227.05M | 56.90M | 27.06M | 27.99M | 68.93M | 59.47M | 50.95M | 106.50M | 114.91M | 70.52M |
| Income tax payable | 25.17M | 44.52M | 87.00M | 182.45M | 233.05M | 245.41M | 797.00K | 10.28M | 355.00M | 8.90M | 2.13M | — | — | — | — | — | — | — | — | — |
| Long term debt | 398.21M | 253.39M | 252.63M | 204.44M | 114.99M | 77.39M | 0 | 0 | 0 | 82.16M | 47.61M | 21.80M | 638.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term debt excl. lease liabilities | 398.21M | 253.39M | 252.63M | 204.44M | 114.99M | 77.39M | 0 | 0 | 0 | 82.16M | 47.61M | 21.80M | 638.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total equity | 748.50M | 906.05M | 1.05B | 1.24B | 1.33B | 1.34B | 1.52B | 1.66B | 1.72B | 1.82B | 2.02B | 2.16B | 2.20B | 2.22B | 2.20B | 2.19B | 2.36B | 2.29B | 2.25B | 2.09B |
| Shareholders' equity | 748.50M | 906.05M | 1.05B | 1.24B | 1.33B | 1.34B | 1.52B | 1.66B | 1.72B | 1.82B | 2.02B | 2.16B | 2.20B | 2.22B | 2.20B | 2.19B | 2.36B | 2.29B | 2.25B | 2.09B |
| Common equity, total | 748.50M | 906.05M | 1.05B | 1.24B | 1.33B | 1.34B | 1.52B | 1.66B | 1.72B | 1.82B | 2.02B | 2.16B | 2.20B | 2.22B | 2.20B | 2.19B | 2.36B | 2.29B | 2.25B | 2.09B |
| Other common equity | 406.48M | 564.04M | 711.24M | 897.71M | 985.15M | 999.87M | 1.18B | 1.32B | 174.45M | 187.09M | 209.27M | 209.27M | 209.27M | 237.99M | 237.99M | 237.99M | 237.99M | 237.99M | 237.99M | 237.99M |
| Total debt | 621.08M | 574.00M | 583.44M | 272.29M | 127.17M | 79.41M | 7.11M | 3.00M | 125.30M | 349.24M | 266.60M | 413.78M | 655.30M | 795.94M | 501.74M | 309.36M | 351.74M | 834.77M | 941.28M | 184.22M |
| Net debt | 544.94M | 492.44M | 433.81M | 7.25M | -234.77M | -151.60M | -160.18M | -167.44M | -136.91M | -81.69M | -443.40M | -752.42M | -972.46M | -796.34M | -1.12B | -933.63M | 16.11M | 372.83M | -219.05M | -412.72M |
| Change in accounts receivable | -54.06M | 22.48M | -20.04M | -43.41M | -6.51M | 38.54M | -65.96M | 43.02M | -117.97M | 38.62M | 58.36M | -38.44M | -31.48M | -47.31M | -17.47M | 6.04M | -25.50M | -63.26M | -1.61M | 642.00K |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | — | — | — | — | — | — | 33.54M | 11.81M | 10.37M | -111.94M | 278.63M | -170.15M | -29.84M | 930.00K | 31.41M | -9.46M | -8.52M | 55.55M | 8.41M | -44.38M |
| Change in other assets/liabilities | 22.60M | 74.07M | 19.36M | -68.30M | -35.63M | 62.83M | — | — | — | 0 | -982.00K | -46.54M | -97.79M | 23.93M | 143.06M | 36.84M | -66.92M | -33.77M | -96.86M | 121.77M |
| Sale of fixed assets & businesses | 273.00K | 360.00K | 988.00K | 0 | 24.84M | 0 | 0 | 0 | 0 | 0 | 0 | 72.00K | 53.00K | 0 | 0 | 464.00K | 0 | 0 | 1.45M | 2.05M |
| Purchase/sale of investments, net | -7.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -472.26M | 31.88M | -41.48M | -807.11M | 683.42M | -121.06M | 9.72M | 935.20M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.88M | 0 | 0 | 683.42M | — | 9.72M | 935.20M |
| Purchase of investments | -7.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -472.26M | 0 | -41.48M | -807.11M | 0 | -121.06M | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 4.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.01M | 0 | 0 | 0 | -15.00K | 816.77M | -2.78M | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -192.49M | -47.08M | 9.44M | -311.15M | -145.13M | -47.76M | -53.54M | -4.11M | 122.30M | 314.24M | -102.51M | 144.64M | 242.24M | 139.73M | -319.82M | -214.89M | 42.37M | 483.04M | 106.51M | -757.06M |
| Issuance/retirement of long term debt | -170.30M | -135.24M | 939.00K | -53.77M | -95.98M | -44.94M | 0 | 0 | 0 | 0 | 0 | -21.01M | -21.17M | -20.57M | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | -22.19M | 88.16M | 8.50M | -257.37M | -49.15M | -2.82M | -53.54M | -4.11M | 122.30M | 314.24M | -102.51M | 165.65M | 263.40M | 160.29M | -319.82M | -214.89M | 42.37M | 483.04M | 106.51M | -757.06M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -17.73M | -17.73M | -21.83M | -21.83M | -24.26M | -24.48M | -24.39M | -24.39M | -24.56M | -25.26M | 0 | -25.26M | -25.06M | -28.11M | -28.12M | -23.32M | -23.32M | -23.32M | -23.32M | -23.32M |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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