Kinetic Engineering Ltd
NSE: KINETICENG BSE: 500240
₹242.05
(1.00%)
Thu, 05 Mar 2026, 04:28 am
Market Cap5.76B
PE Ratio401.01
Dividend0
Kinetic Engineering Balance Sheet
| Particulars | 1994 | 1995 | 1997 | 2000 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | — | — | — | -118.75M | -62.60M | -55.36M | -77.91M | -91.23M | -92.08M | -51.42M | -36.48M | -49.65M | -49.55M | -59.82M | -66.04M | -64.44M | -65.84M | -63.87M | -54.53M | -49.02M |
| Pretax equity in earnings | — | — | — | — | 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 |
| Total assets | — | — | — | 2.98B | 2.58B | 2.41B | 2.45B | 3.27B | 2.67B | 2.39B | 1.68B | 1.65B | 1.62B | 1.61B | 1.48B | 1.45B | 1.50B | 1.57B | 1.76B | 2.37B |
| Total current assets | — | — | — | 1.54B | 773.47M | 704.44M | 595.53M | 578.94M | 1.50B | 1.22B | 468.67M | 554.08M | 553.39M | 663.53M | 596.97M | 615.65M | 712.98M | 812.47M | 946.87M | 1.35B |
| Cash and short term investments | — | — | — | 16.55M | 182.16M | 44.51M | 17.73M | 77.57M | 1.14B | 844.42M | 5.79M | 16.75M | 5.55M | 4.55M | 8.46M | 2.68M | 2.75M | 29.20M | 96.75M | 377.95M |
| Cash & equivalents | — | — | — | — | 94.36M | 2.67M | 2.17M | 3.17M | 6.45M | 81.67M | 5.55M | 16.42M | 5.45M | 4.54M | 7.27M | 1.49M | 1.57M | 25.82M | 6.64M | 173.38M |
| Short term investments | — | — | — | — | 87.80M | 41.84M | 15.56M | 74.40M | 1.13B | 762.75M | 240.00K | 333.00K | 103.00K | 11.00K | 1.19M | 1.19M | 1.18M | 3.37M | 90.12M | 204.57M |
| Total receivables, net | — | — | — | 1.01B | 410.31M | 420.69M | 304.30M | 295.25M | 177.69M | 174.51M | 214.87M | 274.09M | 265.88M | 286.77M | 237.01M | 273.13M | 306.04M | 294.08M | 316.08M | 376.49M |
| Accounts receivable - trade, net | — | — | — | — | 206.07M | 266.85M | 304.30M | 294.78M | 177.22M | 173.98M | 194.34M | 255.59M | 254.27M | 285.90M | 236.49M | 271.76M | 305.33M | 293.33M | 315.44M | 376.00M |
| Other receivables | — | — | — | — | 204.23M | 153.84M | 0 | 469.00K | 465.00K | 530.46K | 20.53M | 18.51M | 11.61M | 869.00K | 520.00K | 1.37M | 715.00K | 747.00K | 640.00K | 494.00K |
| Total inventory | — | — | — | 458.12M | 148.17M | 181.70M | 272.13M | 205.47M | 163.41M | 201.04M | 182.17M | 204.78M | 231.16M | 358.30M | 297.78M | 335.91M | 400.11M | 485.10M | 527.84M | 550.48M |
| Other current assets, total | — | — | — | 55.77M | 0 | 25.17M | 1.38M | 660.00K | 22.37M | 317.20K | 364.00K | 34.92M | 30.08M | 13.91M | 53.72M | 3.92M | 4.08M | 4.09M | 6.20M | 43.66M |
| Total non-current assets | — | — | — | 1.43B | 1.80B | 1.70B | 1.86B | 2.69B | 1.17B | 1.17B | 1.21B | 1.09B | 1.07B | 947.05M | 881.76M | 834.38M | 783.91M | 756.39M | 812.57M | 1.02B |
| Long term investments | — | — | — | — | 768.20M | 666.50M | 783.73M | 1.49B | 55.62M | 56.41M | 119.50M | 105.25M | 91.63M | 110.41M | 74.89M | 76.69M | 66.76M | 67.53M | 109.29M | 59.17M |
| Note receivable - long term | — | — | — | — | — | — | 20.66M | 20.66M | 20.66M | 20.67M | 49.77M | 31.77M | 20.66M | 30.27M | 20.66M | 20.66M | 20.66M | 20.66M | 20.66M | 20.66M |
| Investments in unconsolidated subsidiaries | — | — | — | — | 756.66M | 664.77M | 762.89M | 4.63M | 4.63M | 3.25M | 4.63M | 4.71M | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | — | — | — | — | 11.54M | 1.73M | 180.00K | 1.47B | 30.33M | 32.49M | 65.10M | 73.48M | 70.96M | 80.15M | 54.23M | 56.02M | 46.09M | 46.87M | 88.62M | 38.51M |
| Net property/plant/equipment | — | — | — | 801.93M | 1.04B | 1.04B | 998.77M | 1.01B | 1.02B | 1.02B | 976.82M | 906.55M | 884.41M | 835.81M | 781.76M | 733.56M | 692.99M | 666.61M | 686.45M | 940.73M |
| Gross property/plant/equipment | — | — | — | — | 2.78B | 2.87B | 2.91B | 3.02B | 2.90B | 3.00B | 3.01B | 3.02B | 3.08B | 3.09B | 3.11B | 3.12B | 2.43B | 2.46B | 2.55B | 2.86B |
| Deferred tax assets | — | — | — | — | — | — | — | 97.74M | 46.18M | 46.65M | 58.19M | 61.30M | 66.89M | — | — | — | — | — | — | — |
| Net intangible assets | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.26M | 872.00K | 827.00K | 312.00K | 348.00K | 352.00K | 6.26M | 2.03M | 3.91M |
| 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 | 1.26M | 872.00K | 827.00K | 312.00K | 348.00K | 352.00K | 6.26M | 2.03M | 3.91M |
| Other long term assets, total | — | — | — | — | 0 | 0 | 34.54M | 63.86M | 46.90M | 46.97M | 60.14M | 18.68M | 24.04M | 0 | 24.79M | 23.79M | 23.80M | 15.99M | 14.80M | 14.04M |
| Short term debt | — | — | — | 639.42M | 131.26M | 248.95M | 262.49M | 1.49B | 1.53B | 264.46M | 238.79M | 251.60M | 270.09M | 255.88M | 270.17M | 318.74M | 331.17M | 336.60M | 83.47M | 177.13M |
| Current portion of LT debt and capital leases | — | — | — | — | 123.07M | 231.44M | 71.88M | 1.13B | 1.32B | 63.63M | 21.56M | 20.65M | 19.24M | 22.54M | 23.67M | 25.47M | 18.20M | 37.72M | 41.37M | 10.73M |
| Short term debt excl. current portion of LT debt | — | — | — | 639.42M | 8.20M | 17.51M | 190.61M | 355.92M | 203.70M | 200.83M | 217.22M | 230.95M | 250.86M | 233.34M | 246.50M | 293.27M | 312.96M | 298.88M | 42.09M | 166.40M |
| Accounts payable | — | — | — | — | 369.00M | 315.35M | 240.24M | 338.74M | 228.50M | 234.77M | 219.71M | 300.40M | 328.30M | 437.98M | 404.64M | 405.48M | 410.45M | 425.38M | 421.64M | 426.59M |
| Income tax payable | — | — | — | — | 328.00K | 328.00K | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Long term debt | — | — | — | 679.31M | 1.17B | 1.07B | 1.24B | 423.38M | 525.33M | 452.48M | 480.98M | 248.30M | 250.22M | 347.87M | 345.39M | 364.03M | 382.63M | 228.70M | 290.95M | 437.14M |
| Long term debt excl. lease liabilities | — | — | — | 679.31M | 1.17B | 1.07B | 1.24B | 423.38M | 525.33M | 452.48M | 480.98M | 248.30M | 250.22M | 347.87M | 345.39M | 364.03M | 382.63M | 228.70M | 290.95M | 437.14M |
| Total equity | — | — | — | 1.23B | 756.08M | 583.43M | 491.01M | 700.68M | -165.82M | 419.12M | 475.75M | 395.77M | 320.66M | 232.44M | 138.20M | 77.13M | 127.36M | 288.83M | 642.48M | 1.17B |
| Shareholders' equity | — | — | — | 1.23B | 756.08M | 583.43M | 491.01M | 700.68M | -165.82M | 419.12M | 475.75M | 395.77M | 320.66M | 232.44M | 138.20M | 77.13M | 127.36M | 286.82M | 597.97M | 1.03B |
| Common equity, total | — | — | — | 1.23B | 540.17M | 367.52M | 275.10M | 484.77M | -512.17M | 72.77M | 129.39M | 177.58M | 124.30M | 36.09M | -58.15M | -119.22M | -68.99M | 90.47M | 392.01M | 1.03B |
| Other common equity | — | — | — | 1.16B | 124.86M | 124.86M | -357.64M | -132.96M | 1.22B | 1.20B | 1.20B | 1.22B | 1.22B | 2.15B | 1.21B | 1.21B | 1.21B | 1.21B | 1.22B | 1.59B |
| Total debt | — | — | — | 1.32B | 1.30B | 1.32B | 1.50B | 1.91B | 2.05B | 716.94M | 719.77M | 499.90M | 520.31M | 603.75M | 615.56M | 682.77M | 713.80M | 565.30M | 374.41M | 614.27M |
| Net debt | — | — | — | 1.30B | 1.12B | 1.27B | 1.49B | 1.83B | 912.72M | -127.48M | 713.98M | 483.15M | 514.76M | 599.19M | 607.11M | 680.09M | 711.05M | 536.10M | 277.66M | 236.32M |
| Change in accounts receivable | — | — | — | — | -13.13M | -28.31M | 21.31M | 2.17M | 116.78M | -41.67M | -60.56M | 1.01M | 17.75M | -38.29M | 64.14M | -31.86M | -37.46M | 16.02M | 3.10M | -79.83M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | — | — | — | — | 28.01M | 17.07M | -39.71M | 78.27M | 173.80M | 76.82M | 8.76M | 88.37M | 51.72M | 118.65M | -25.24M | -15.51M | -9.51M | 76.78M | 89.69M | -160.53M |
| Change in other assets/liabilities | — | — | — | — | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | — | — | — | — | 451.42M | 40.66M | 225.90M | 877.00K | 54.13M | 2.28M | 8.95M | 73.51M | 0 | 12.53M | 0 | 803.00K | 8.25M | 450.00K | 85.31M | 191.11M |
| Purchase/sale of investments, net | — | — | — | — | 170.80M | 66.84M | -99.67M | -68.60M | 141.04M | 420.92M | 795.45M | 0 | 2.87M | 6.00M | 11.91M | 0 | 9.94M | 1.85M | -40.16M | 51.54M |
| Sale/maturity of investments | — | — | — | — | 171.15M | 120.83M | 3.54M | 0 | 141.04M | 420.92M | 795.45M | 0 | 2.87M | 6.00M | 11.91M | 0 | 9.94M | 1.85M | 0 | 51.54M |
| Purchase of investments | — | — | — | — | -350.00K | -53.98M | -103.22M | -68.60M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.16M | 0 |
| Other investing cash flow items, total | — | — | — | — | 349.00K | 158.00K | 18.00K | 19.00K | 0 | 0 | 45.38M | 0 | 1.00K | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 |
| Issuance/retirement of debt, net | — | — | — | — | -450.93M | 27.03M | 70.24M | 175.92M | 38.07M | -162.22M | -697.17M | -23.28M | 2.82M | 63.80M | -7.40M | 46.99M | 9.91M | -163.66M | -250.92M | 239.03M |
| Issuance/retirement of long term debt | — | — | — | — | -440.36M | 17.50M | -55.28M | 10.61M | 190.28M | -159.35M | -713.56M | -37.01M | -17.09M | 81.32M | -20.56M | -8.68M | -9.78M | -149.58M | 5.87M | 114.72M |
| Issuance/retirement of short term debt | — | — | — | — | -10.57M | 9.54M | 125.52M | 165.31M | -152.22M | -2.87M | 16.39M | 13.72M | 19.91M | -17.52M | 13.16M | 55.67M | 19.70M | -14.08M | -256.79M | 124.30M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | — | — | — | -24.37M | -370.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | — | — | — | — | -20.46M | -27.29M | 0 | -15.00M | -289.18M | 0 | 0 | 0 | 0 | -69.51M | -1.40M | 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