Khaitan Chemicals & Fertilizers Ltd
NSE: KHAICHEM BSE: 507794
₹56.66
(-1.10%)
Wed, 04 Mar 2026, 04:00 am
Market Cap5.48B
PE Ratio7.64
Dividend0
Khaitan Chemicals & Fertilizers 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 | -66.26M | -87.93M | -81.17M | -199.95M | -107.87M | -148.15M | -260.93M | -255.56M | -249.74M | -301.71M | -297.47M | -311.68M | -263.85M | -222.47M | -183.97M | -130.83M | -123.47M | -192.47M | -317.66M | -297.85M |
| 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 | 1.80B | 2.03B | 2.20B | 2.30B | 2.53B | 3.30B | 4.56B | 4.94B | 3.92B | 4.20B | 4.20B | 4.57B | 4.10B | 3.53B | 4.03B | 3.59B | 5.72B | 7.10B | 6.25B | 6.34B |
| Total current assets | 951.78M | 1.16B | 1.29B | 1.40B | 1.68B | 2.37B | 3.55B | 3.82B | 2.57B | 2.72B | 2.77B | 3.12B | 2.71B | 2.40B | 2.82B | 2.49B | 4.40B | 5.58B | 4.81B | 4.75B |
| Cash and short term investments | 35.54M | 39.10M | 69.29M | 66.55M | 161.76M | 156.97M | 211.85M | 295.57M | 103.65M | 106.83M | 86.28M | 80.31M | 50.89M | 71.42M | 53.27M | 62.35M | 600.04M | 163.79M | 37.08M | 162.36M |
| Cash & equivalents | 9.73M | 8.30M | 34.48M | 10.44M | 99.40M | 26.00M | 10.74M | 8.39M | 103.65M | 106.83M | 86.28M | 80.31M | 50.89M | 71.42M | 53.27M | 62.35M | 600.04M | 163.79M | 37.08M | 162.36M |
| Short term investments | 25.81M | 30.80M | 34.80M | 56.12M | 62.35M | 130.97M | 201.10M | 287.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 240.63M | 196.70M | 440.25M | 764.67M | 256.16M | 662.98M | 1.56B | 1.58B | 1.04B | 1.20B | 1.96B | 1.94B | 1.74B | 1.26B | 1.32B | 1.02B | 1.13B | 2.23B | 1.52B | 1.87B |
| Accounts receivable - trade, net | 146.17M | 111.79M | 113.51M | 61.26M | 26.85M | 109.13M | 452.93M | 566.07M | 468.27M | 553.11M | 932.80M | 915.99M | 986.24M | 590.57M | 535.55M | 436.23M | 380.17M | 650.86M | 489.56M | 722.91M |
| Other receivables | 94.46M | 84.91M | 326.73M | 703.41M | 229.31M | 553.85M | 1.11B | 1.01B | 571.04M | 645.67M | 1.03B | 1.02B | 754.16M | 666.78M | 786.55M | 584.52M | 752.11M | 1.58B | 1.03B | 1.14B |
| Total inventory | 654.51M | 732.77M | 757.29M | 549.09M | 1.24B | 1.53B | 1.72B | 1.92B | 1.39B | 1.38B | 687.55M | 1.05B | 823.26M | 932.48M | 1.17B | 1.15B | 2.18B | 2.55B | 2.84B | 2.21B |
| Other current assets, total | 20.42M | 45.84M | 18.47M | 17.48M | 21.22M | 20.09M | 50.33M | 7.45M | 14.20M | 17.35M | 23.04M | 39.65M | 80.83M | 122.38M | 272.60M | 245.81M | 463.22M | 614.71M | 407.64M | 492.72M |
| Total non-current assets | 846.55M | 869.84M | 905.69M | 900.44M | 852.76M | 936.76M | 1.01B | 1.12B | 1.35B | 1.48B | 1.43B | 1.46B | 1.39B | 1.13B | 1.21B | 1.11B | 1.32B | 1.52B | 1.44B | 1.59B |
| Long term investments | 23.80M | 2.15M | 2.15M | 26.15M | 24.40M | 949.00K | 27.97M | 8.42M | 21.18M | 23.88M | 1.73M | 14.39M | 14.46M | 19.89M | 13.28M | 17.32M | 34.44M | 34.87M | 36.74M | 46.43M |
| Note receivable - long term | — | — | — | — | 0 | 0 | 26.95M | 7.40M | 587.00K | 185.00K | 776.00K | 635.00K | — | — | — | — | — | 0 | — | — |
| 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 | 23.80M | 2.15M | 2.15M | 26.15M | 24.40M | 949.00K | 1.02M | 1.02M | 20.60M | 23.70M | 949.00K | 14.39M | 14.46M | 19.89M | 13.28M | 17.32M | 34.44M | 34.87M | 36.74M | 46.43M |
| Net property/plant/equipment | 822.07M | 864.86M | 903.35M | 874.24M | 827.74M | 934.37M | 936.59M | 1.07B | 1.27B | 1.24B | 1.18B | 1.20B | 1.14B | 1.08B | 1.03B | 999.45M | 1.07B | 1.33B | 1.34B | 1.28B |
| Gross property/plant/equipment | 1.40B | 1.51B | 1.60B | 1.63B | 1.66B | 1.82B | 1.90B | 2.10B | 2.37B | 2.45B | 2.47B | 1.27B | 1.27B | 1.29B | 1.32B | 1.36B | 1.34B | 1.66B | 1.77B | 1.80B |
| Deferred tax assets | 0 | 2.43M | 0 | 0 | 623.00K | 1.44M | 1.95M | 2.89M | 56.22M | 212.07M | 201.25M | 196.77M | 190.28M | — | 123.30M | 48.46M | 16.34M | 31.17M | 20.75M | 217.19M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 4.18M | 6.04M | 6.89M | 5.46M | 4.64M | 4.26M | 2.51M | 234.00K | 117.00K | 107.00K | 0 | — | 447.00K | 1.89M |
| Goodwill, net | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | 4.18M | 6.04M | 6.89M | 5.46M | 4.64M | 4.26M | 2.51M | 234.00K | 117.00K | 107.00K | 0 | — | 447.00K | 1.89M |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 20.64M | 32.29M | 1.95M | 1.36M | 39.09M | 43.24M | 40.02M | 36.67M | 41.29M | 40.22M | 204.18M | 130.22M | 37.20M | 41.55M |
| Short term debt | 444.48M | 553.75M | 601.19M | 553.94M | 930.24M | 1.35B | 1.79B | 3.03B | 1.93B | 2.05B | 1.80B | 1.90B | 1.60B | 1.06B | 1.20B | 595.00M | 1.29B | 1.99B | 2.94B | 2.82B |
| Current portion of LT debt and capital leases | 118.96M | 112.87M | 130.08M | 114.10M | 107.19M | 110.40M | 123.92M | 126.37M | 144.07M | 94.70M | 98.39M | 67.06M | 96.07M | 106.76M | 134.02M | 6.53M | 37.31M | 94.03M | 90.25M | 83.44M |
| Short term debt excl. current portion of LT debt | 325.52M | 440.89M | 471.11M | 439.84M | 823.04M | 1.24B | 1.67B | 2.91B | 1.78B | 1.95B | 1.70B | 1.83B | 1.50B | 950.25M | 1.06B | 588.47M | 1.26B | 1.89B | 2.85B | 2.74B |
| Accounts payable | 183.42M | 158.82M | 137.69M | 360.59M | 271.41M | 369.66M | 1.00B | 264.21M | 274.77M | 287.11M | 238.59M | 391.75M | 389.55M | 509.20M | 516.77M | 476.78M | 988.65M | 1.18B | 522.29M | 419.63M |
| Income tax payable | 1.03M | 3.05M | 14.58M | 48.91M | 4.10M | 107.04M | 8.79M | 2.39M | 3.07M | 1.12M | 3.30M | — | — | — | 7.97M | 0 | — | 61.25M | 0 | — |
| Long term debt | 387.27M | 434.79M | 345.10M | 262.07M | 141.50M | 160.56M | 238.41M | 148.74M | 201.01M | 207.82M | 515.24M | 494.98M | 421.40M | 313.64M | 206.13M | 195.47M | 127.77M | 298.43M | 219.25M | 356.12M |
| Long term debt excl. lease liabilities | 387.27M | 434.79M | 345.10M | 262.07M | 141.50M | 160.56M | 238.41M | 148.74M | 201.01M | 207.82M | 515.24M | 494.98M | 421.40M | 313.64M | 206.13M | 195.47M | 127.77M | 298.43M | 219.25M | 330.29M |
| Total equity | 559.41M | 631.42M | 703.65M | 785.90M | 781.75M | 1.07B | 1.26B | 1.27B | 1.09B | 1.11B | 1.12B | 1.14B | 1.15B | 1.38B | 1.53B | 1.74B | 2.52B | 2.94B | 2.20B | 2.23B |
| Shareholders' equity | 559.41M | 631.42M | 703.65M | 785.90M | 781.75M | 1.07B | 1.26B | 1.27B | 1.09B | 1.11B | 1.12B | 1.14B | 1.15B | 1.38B | 1.53B | 1.74B | 2.52B | 2.94B | 2.20B | 2.23B |
| Common equity, total | 559.41M | 631.42M | 703.65M | 785.90M | 781.75M | 1.07B | 1.26B | 1.27B | 1.09B | 1.11B | 1.12B | 1.14B | 1.15B | 1.38B | 1.53B | 1.74B | 2.52B | 2.94B | 2.20B | 2.23B |
| Other common equity | 177.58M | 228.22M | 300.71M | 382.95M | 469.50M | 753.05M | 943.42M | 959.05M | 296.35M | 279.12M | 279.12M | 289.42M | 291.02M | 450.18M | 454.41M | 446.29M | 460.56M | 468.70M | 469.78M | 477.08M |
| Total debt | 831.75M | 988.55M | 946.30M | 816.01M | 1.07B | 1.51B | 2.03B | 3.18B | 2.13B | 2.25B | 2.32B | 2.39B | 2.02B | 1.37B | 1.40B | 790.47M | 1.42B | 2.29B | 3.16B | 3.18B |
| Net debt | 796.21M | 949.44M | 877.01M | 749.45M | 909.98M | 1.35B | 1.82B | 2.88B | 2.02B | 2.15B | 2.23B | 2.31B | 1.97B | 1.30B | 1.35B | 728.11M | 821.16M | 2.12B | 3.12B | 3.02B |
| Change in accounts receivable | -67.46M | -124.09M | -107.14M | -303.38M | 520.79M | -84.02M | -318.78M | -147.79M | 97.79M | -84.84M | -379.69M | 8.58M | 192.47M | 479.05M | 41.95M | 88.20M | 53.60M | -271.07M | 161.59M | -230.11M |
| Change in taxes payable | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | — | — | 0 | 0 | 0 | — | 652.67M | -768.89M | 104.26M | 63.77M | -62.20M | 153.17M | -2.21M | 119.65M | 7.57M | -40.00M | 517.36M | 193.87M | -692.36M | -102.66M |
| Change in other assets/liabilities | 21.52M | -18.80M | 128.09M | 150.23M | 37.10M | -381.31M | -780.22M | 273.28M | 710.70M | -128.21M | -393.17M | 107.65M | -176.46M | 47.95M | -104.96M | 253.94M | -299.22M | -1.11B | 627.76M | -111.92M |
| Sale of fixed assets & businesses | 59.36M | 340.00K | 8.72M | 2.90M | 716.00K | 1.76M | 396.00K | 48.00K | 10.00M | 38.92M | 2.27M | 1.15M | 837.00K | 6.19M | 0 | 0 | 12.85M | 130.43M | 59.00K | 0 |
| Purchase/sale of investments, net | 20.00M | 22.75M | 0 | -24.00M | 2.62M | 23.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125.91M | -125.02M |
| Sale/maturity of investments | 20.00M | 22.75M | 0 | 0 | 2.62M | 23.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125.91M | 0 |
| Purchase of investments | 0 | 0 | 0 | -24.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125.02M |
| Other investing cash flow items, total | 0 | 0 | 0 | 2.46M | 0 | 0 | -3.20M | 7.90M | 17.58M | -2.11M | 0 | 0 | 0 | -20.71M | 1.00K | 1.00K | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 359.69M | 156.79M | -42.25M | -130.29M | 255.25M | 437.94M | 486.80M | 964.78M | -1.07B | 176.12M | 49.62M | 80.57M | -375.70M | -647.85M | 17.80M | -603.35M | 571.10M | 855.30M | 879.08M | 37.43M |
| Issuance/retirement of long term debt | 274.21M | 41.43M | -72.47M | -99.02M | 255.25M | 437.94M | 89.97M | -84.47M | 65.81M | -44.02M | 298.17M | -48.48M | -44.57M | -97.06M | -95.51M | -128.26M | -119.33M | 171.88M | -75.66M | 143.59M |
| Issuance/retirement of short term debt | 85.48M | 115.36M | 30.22M | -31.27M | 0 | — | 396.83M | 1.05B | -1.14B | 220.14M | -248.55M | 129.06M | -331.13M | -550.79M | 113.31M | -475.09M | 690.43M | 683.42M | 954.74M | -106.16M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -19.68M | -17.46M | -20.43M | -17.46M | -11.64M | -13.15M | -22.99M | -19.32M | -6.09M | -6.10M | 0 | -6.25M | -6.22M | -6.33M | -6.58M | -28.88M | -29.10M | -14.58M | -28.89M | 0 |
| Other financing cash flow items, total | -281.00K | -2.97M | 0 | -2.97M | 76.84M | -6.50M | -94.87M | -89.81M | -180.88M | 0 | 4.88M | 0 | 0 | 0 | 0 | 0 | 1.00K | 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