Kapston Services Ltd
NSE: KAPSTON BSE: 535064
₹282.45
(0.86%)
Wed, 08 Apr 2026, 11:15 am
Market Cap8.57B
PE Ratio32.23
Dividend0
Kapston Services Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -1.29M | -1.75M | -2.77M | -10.23M | -15.66M | -25.92M | -25.34M | -44.35M | -51.97M | -66.54M | -90.55M | -105.98M | -127.01M |
| Pretax equity in earnings | 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 |
| Total assets | 80.19M | 112.92M | 180.77M | 315.13M | 368.64M | 631.42M | 766.31M | 1.21B | 1.24B | 1.62B | 1.80B | 2.07B | 2.99B |
| Total current assets | 63.86M | 97.68M | 165.59M | 291.66M | 262.28M | 487.25M | 606.14M | 923.51M | 966.33M | 1.36B | 1.54B | 1.78B | 2.24B |
| Cash and short term investments | 3.88M | 3.78M | 44.62M | 45.03M | 31.52M | 137.42M | 21.30M | 24.18M | 57.78M | 77.46M | 69.07M | 61.59M | 81.11M |
| Cash & equivalents | 3.88M | 3.78M | 44.62M | 45.03M | 31.52M | 137.42M | 21.30M | 24.18M | 57.78M | 24.35M | 14.45M | 5.54M | 7.10M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.11M | 54.62M | 56.05M | 74.01M |
| Total receivables, net | 58.10M | 83.70M | 107.12M | 200.29M | 216.68M | 331.55M | 554.03M | 845.47M | 849.60M | 1.20B | 1.38B | 1.58B | 2.06B |
| Accounts receivable - trade, net | 56.91M | 82.63M | 105.77M | 133.82M | 173.00M | 229.34M | 415.32M | 643.18M | 638.46M | 924.07M | 1.05B | 1.27B | 1.64B |
| Other receivables | 1.19M | 1.07M | 1.35M | 66.47M | 43.67M | 102.21M | 138.71M | 202.29M | 211.14M | 276.25M | 331.84M | 313.07M | 419.45M |
| Total inventory | 0 | 0 | 0 | 1.14M | 1.93M | 7.62M | 22.27M | 32.84M | 35.19M | 40.63M | 51.63M | 53.09M | 49.03M |
| Other current assets, total | 1.89M | 10.20M | 13.66M | 44.48M | 12.02M | 9.32M | 6.94M | 16.56M | 21.55M | 24.61M | 24.32M | 62.33M | 27.29M |
| Total non-current assets | 16.33M | 15.24M | 15.18M | 23.47M | 106.36M | 144.18M | 160.17M | 281.74M | 270.22M | 268.90M | 253.42M | 291.03M | 749.21M |
| Long term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.50M | 112.15M | 113.83M | 113.83M | 130.10M | 139.50M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | 2.50M | 3.81M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.50M | 112.15M | 113.83M | 113.83M | 127.61M | 135.68M |
| Net property/plant/equipment | 9.84M | 15.03M | 14.04M | 21.34M | 103.03M | 137.30M | 140.32M | 136.17M | 127.94M | 110.66M | 68.12M | 64.16M | 483.16M |
| Gross property/plant/equipment | 11.94M | 20.30M | 25.57M | 41.40M | 134.08M | 180.41M | 196.26M | 206.87M | 223.88M | 244.74M | 228.59M | 248.09M | 682.40M |
| Deferred tax assets | 6.49M | 216.00K | 1.14M | 2.13M | 3.33M | 6.88M | 19.84M | 34.07M | 30.13M | 44.41M | 71.47M | 96.77M | 126.56M |
| Net intangible assets | 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 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt | 1.57M | 4.06M | 9.24M | 62.81M | 114.41M | 139.98M | 198.35M | 406.58M | 327.84M | 697.66M | 821.31M | 978.18M | 1.28B |
| Current portion of LT debt and capital leases | 1.57M | 4.06M | 9.24M | 33.84M | 18.70M | 48.75M | 13.31M | 13.40M | 28.60M | 62.94M | 53.49M | 56.71M | 42.92M |
| Short term debt excl. current portion of LT debt | 0 | 0 | 0 | 28.97M | 95.71M | 91.23M | 185.04M | 393.18M | 299.24M | 634.72M | 767.81M | 921.47M | 1.24B |
| Accounts payable | 3.55M | 5.67M | 7.72M | 12.86M | 9.38M | 21.03M | 18.53M | 39.04M | 40.21M | 23.60M | 19.84M | 20.83M | 20.24M |
| Income tax payable | 1.59M | — | — | — | 17.54M | 18.18M | 4.01M | 20.11M | — | — | — | 0 | 21.00K |
| Long term debt | 7.84M | 14.59M | 13.34M | 49.92M | 38.68M | 76.52M | 56.55M | 133.54M | 186.01M | 149.45M | 101.22M | 44.01M | 404.62M |
| Long term debt excl. lease liabilities | 7.84M | 14.59M | 13.34M | 49.92M | 38.68M | 76.52M | 56.55M | 133.54M | 186.01M | 149.45M | 101.22M | 44.01M | 404.62M |
| Total equity | 12.41M | 26.94M | 46.84M | 73.75M | 104.84M | 261.88M | 347.46M | 447.71M | 509.01M | 535.44M | 586.62M | 715.76M | 888.78M |
| Shareholders' equity | 12.41M | 26.94M | 46.84M | 73.75M | 104.84M | 261.88M | 347.46M | 447.71M | 509.01M | 535.44M | 586.62M | 715.76M | 888.78M |
| Common equity, total | 12.41M | 26.94M | 46.84M | 73.75M | 104.84M | 261.88M | 347.46M | 447.71M | 509.01M | 535.44M | 586.62M | 715.76M | 888.78M |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.27M | 7.60M | 8.08M | 11.51M | 6.17M |
| Total debt | 9.41M | 18.64M | 22.58M | 112.74M | 153.09M | 216.50M | 254.90M | 540.12M | 513.85M | 847.11M | 922.52M | 1.02B | 1.69B |
| Net debt | 5.53M | 14.86M | -22.04M | 67.71M | 121.57M | 79.07M | 233.60M | 515.95M | 456.07M | 769.65M | 853.45M | 960.60M | 1.61B |
| Change in accounts receivable | -32.90M | -25.72M | -23.14M | -28.06M | -39.18M | -56.34M | -185.98M | -227.86M | 4.72M | -285.62M | -121.03M | -225.13M | -375.72M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 1.34M | 2.11M | 2.06M | 5.14M | -3.49M | 9.49M | -2.50M | 15.27M | 1.17M | -16.61M | -9.09M | 992.00K | -591.00K |
| Change in other assets/liabilities | 30.31M | 6.49M | 42.02M | -59.91M | 18.98M | -62.72M | -26.03M | -35.57M | 32.99M | -77.58M | -69.89M | 62.86M | 39.33M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 2.59M | 0 | 335.00K | 378.00K | 464.00K | 300.00K | 614.00K | 0 | 1.00M |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 4.30M | 6.75M | -1.25M | 65.56M | 56.03M | 55.62M | 58.37M | 6.54M | 67.67M | -11.35M | -28.23M | 99.69M | 609.23M |
| Issuance/retirement of long term debt | 4.30M | 6.75M | -1.25M | 36.59M | 0 | 0 | 0 | 21.54M | 67.67M | -11.35M | -29.31M | -51.82M | 305.01M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 28.97M | 37.33M | 0 | 0 | -15.00M | 0 | 0 | 1.08M | 151.52M | 304.23M |
| Issuance/retirement of other debt | — | — | — | — | 18.70M | 55.62M | 58.37M | 208.23M | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.14M | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | -15.68M | 40.00M | -19.97M | 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