KCL Infra Projects Ltd
NSE: BSE: 531784
₹1.30
(0.78%)
Sun, 05 Apr 2026, 05:56 pm
Market Cap219.59M
PE Ratio15.06
Dividend0
KCL Infra Projects Balance Sheet
| Particulars | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -24.28K | -46.71K | -36.19K | -361.86K | -1.15M | -2.48M | -2.62M | -2.47M | -3.69M | -4.49M | -4.82M | -4.38M | -2.64M | -6.99M | -4.84M | -6.23M | -5.74M |
| Pretax equity in earnings | 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 |
| Total assets | 100.80M | 101.66M | 142.12M | 233.09M | 233.15M | 228.08M | 208.19M | 238.03M | 231.44M | 273.74M | 247.79M | 333.51M | 353.22M | 430.55M | 533.25M | 636.97M | 709.69M |
| Total current assets | 70.79M | 88.44M | 132.41M | — | — | — | 42.39M | 74.20M | 91.48M | 106.34M | 94.17M | 168.46M | 205.31M | 206.53M | 310.01M | 474.62M | 336.81M |
| Cash and short term investments | 12.64M | 13.37M | 11.46M | 12.86M | 4.70M | 975.17K | 2.66M | 7.36M | 8.57M | 2.95M | 1.37M | 798.05K | 1.37M | 10.56M | 15.09M | 36.95M | 3.78M |
| Cash & equivalents | -1.03M | 13.37M | 11.46M | 11.36M | 4.70M | 975.17K | 2.66M | 7.36M | 8.57M | 2.95M | 1.37M | 798.05K | 1.37M | 10.56M | 15.09M | 36.95M | 3.78M |
| Short term investments | 12.64M | 0 | 0 | 1.50M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 57.50M | 41.83M | 47.45M | 121.91M | 153.47M | 15.31M | 919.61K | 34.85M | 35.76M | 56.41M | 46.18M | 113.17M | 134.92M | 113.79M | 108.75M | 54.40M | 58.60M |
| Accounts receivable - trade, net | 9.77M | 1.82M | 47.20M | — | — | — | — | 33.86M | 35.76M | 56.41M | 46.18M | 113.17M | 134.92M | 113.79M | 101.97M | 51.60M | 56.28M |
| Other receivables | 47.73M | 40.02M | 252.03K | — | — | — | — | 988.77K | 0 | 0 | 0 | 0 | 0 | 0 | 6.78M | 2.80M | 2.32M |
| Total inventory | 404.76K | 32.50M | 22.75M | — | — | — | 37.33M | 30.32M | 46.11M | 46.39M | 46.46M | 54.26M | 64.49M | 67.36M | 79.89M | 52.26M | 34.53M |
| Other current assets, total | 0 | 0 | 50.16M | — | — | — | 1.45M | 1.62M | 985.98K | 537.81K | 140.49K | 137.75K | 4.50M | 14.81M | 106.29M | 330.90M | 239.89M |
| Total non-current assets | 30.02M | 13.22M | 9.71M | — | — | — | 165.79M | 163.83M | 139.96M | 167.40M | 153.62M | 165.05M | 147.91M | 224.02M | 223.23M | 162.34M | 372.88M |
| Long term investments | 27.69M | 11.09M | 0 | 0 | 0 | 30.03K | 157.60M | 157.29M | 98.46M | 125.63M | 0 | 127.09M | 110.80M | 209.46M | 0 | 10.00K | 30.01M |
| Note receivable - long term | — | — | — | — | — | — | 149.97M | 152.29M | 97.24M | 125.58M | — | 127.09M | 110.80M | 209.46M | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 27.69M | 11.09M | — | 0 | 0 | 30.03K | 7.62M | 5.00M | 1.21M | 50.00K | 0 | 0 | 0 | 0 | 0 | 10.00K | 30.01M |
| Net property/plant/equipment | 2.32M | 2.12M | 2.12M | 5.57M | 4.97M | 4.31M | 8.20M | 6.27M | 5.28M | 4.23M | 33.83M | 37.70M | 36.88M | 14.35M | 13.56M | 3.68M | 3.54M |
| Gross property/plant/equipment | 3.34M | 3.42M | 3.71M | 7.82M | 7.72M | 7.69M | 13.09M | 11.95M | 6.43M | 6.56M | 36.78M | 41.40M | 41.40M | 19.67M | 19.64M | 10.51M | 11.02M |
| Deferred tax assets | — | — | — | — | — | — | — | 30.40K | — | 1.27M | 90.69K | 57.90K | 7.74K | — | — | 19.39K | 21.29K |
| 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 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 29.48M | 2.16M | 139.55M | 0 | 238.05K | 36.23M | 36.28M | 119.70M | 214.02K | 214.02K | 214.02K | 209.67M | 112.21M | 328.96M |
| Short term debt | 1.03M | 0 | — | 13.01M | 19.99M | 17.02M | 21.14M | 16.03M | 2.64M | 2.61M | 3.23M | 4.38M | 557.87K | 0 | 3.49M | 3.44M | 3.41M |
| Current portion of LT debt and capital leases | — | 0 | 0 | 1.10M | 1.22M | 323.69K | 1.28M | 797.98K | 2.64M | 2.61M | 3.23M | 3.93M | 95.19K | 0 | 3.49M | 3.44M | 0 |
| Short term debt excl. current portion of LT debt | 1.03M | 0 | — | 11.91M | 18.77M | 16.69M | 19.86M | 15.23M | 0 | 0 | 0 | 443.05K | 462.69K | 0 | 0 | 0 | 3.41M |
| Accounts payable | 220.81K | 228.39K | 141.60K | — | — | — | 824.58K | 33.93M | 113.32K | 47.40M | 17.81M | 95.68M | 106.01M | 114.83M | 45.88M | 6.90M | 77.42M |
| Income tax payable | 144.80K | 667.50K | 675.10K | — | — | — | 1.00M | 0 | 0 | — | — | — | — | 2.08M | 4.44M | 3.11M | 1.92M |
| Long term debt | 43.99K | 0 | 0 | 1.54M | 323.73K | 0 | 2.12M | 1.03M | 35.36M | 35.67M | 33.54M | 33.08M | 38.40M | 37.51M | 40.10M | 33.72M | 33.75M |
| Long term debt excl. lease liabilities | 0 | 0 | 0 | 1.54M | 323.73K | 0 | 2.12M | 1.03M | 35.36M | 35.67M | 33.54M | 33.08M | 38.40M | 37.51M | 40.10M | 33.72M | 33.75M |
| Total equity | 98.89M | 100.37M | 140.91M | 175.39M | 177.19M | 180.06M | 181.83M | 183.84M | 181.22M | 183.75M | 186.66M | 191.67M | 192.65M | 197.45M | 400.66M | 546.38M | 551.59M |
| Shareholders' equity | 98.89M | 100.37M | 140.91M | 175.39M | 177.19M | 180.06M | 181.83M | 183.84M | 181.22M | 183.75M | 186.66M | 191.67M | 192.65M | 197.45M | 400.66M | 546.38M | 551.59M |
| Common equity, total | 98.89M | 100.37M | 140.91M | 175.39M | 177.19M | 180.06M | 181.83M | 183.84M | 181.22M | 183.75M | 186.66M | 191.67M | 192.65M | 197.45M | 400.66M | 546.38M | 551.59M |
| Other common equity | 17.41M | 18.89M | 59.43M | 21.56M | 23.35M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M |
| Total debt | 1.07M | 0 | 0 | 14.55M | 20.31M | 17.02M | 23.25M | 17.06M | 38.01M | 38.28M | 36.77M | 37.46M | 38.95M | 37.51M | 43.59M | 37.16M | 37.16M |
| Net debt | -11.57M | -13.37M | -11.46M | — | 15.61M | 16.04M | 20.60M | 9.70M | 29.43M | 35.32M | 35.39M | 36.66M | 37.58M | 26.95M | 28.50M | 212.83K | 33.38M |
| Change in accounts receivable | -21.62M | 15.67M | -10.24M | -26.24M | -3.03M | 0 | — | -33.86M | -266.65K | -20.20M | 10.66M | -67.39M | -26.12M | 7.38M | 5.74M | 18.57M | 29.85M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -5.55M | 13.00K | -58.00K | 35.75M | -3.13M | -4.97M | -26.99M | 33.11M | -38.06M | 38.21M | -24.21M | 80.86M | 4.10M | 71.90M | -102.62M | -41.03M | 70.67M |
| Change in other assets/liabilities | — | — | 1.00K | -21.62M | -4.62M | -3.00M | 131.60M | 5.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.20M | 0 | 0 | 548.10K | 0 | 0 | 0 | 46.49K | 0 | 0 |
| Purchase/sale of investments, net | -9.11M | 16.60M | 3.50M | 0 | 0 | 0 | 0 | 3.46M | 0 | 950.00K | 50.00K | 0 | 16.28M | -76.81M | -88.60M | -10.00K | -11.53M |
| Sale/maturity of investments | 0 | 16.60M | 3.50M | 0 | 0 | 0 | 0 | 3.46M | 0 | 950.00K | 50.00K | 0 | 16.28M | — | — | 0 | 18.47M |
| Purchase of investments | -9.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.81M | -88.60M | -10.00K | -30.00M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | -135.46M | 2.49M | 19.87M | -28.17M | 11.16M | -7.60M | 0 | 0 | 0 | -226.07M | -142.07M |
| Issuance/retirement of debt, net | -167.00K | -44.00K | 0 | 14.55M | 5.76M | -1.22M | 2.12M | -6.20M | 0 | 0 | 0 | 0 | 0 | 0 | 153.16K | 96.48M | -3.41M |
| Issuance/retirement of long term debt | -167.00K | -44.00K | 0 | 14.55M | 5.76M | -1.22M | 2.12M | -6.20M | 0 | 0 | 0 | 0 | 0 | 0 | 153.16K | 96.48M | — |
| Issuance/retirement of short term debt | 0 | 0 | 0 | — | — | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -3.41M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | -39.00M | 0 | 0 | 0 | 0 | 34.54M | 473.19K | -3.28M | -169.81K | 14.63M | 615.21K | 2.11M | 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