Machino Plastics Ltd
NSE: BSE: 523248
₹261.55
(1.83%)
Thu, 12 Mar 2026, 03:01 am
Market Cap1.58B
PE Ratio35.07
Dividend0
Machino Plastics 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 | -15.46M | -13.92M | -16.57M | -27.02M | -42.75M | -40.63M | -37.17M | -32.95M | -35.02M | -37.38M | -23.25M | -40.49M | -72.71M | -65.47M | -76.74M | -71.76M | -64.32M | -64.71M | -66.82M | -116.45M |
| Pretax equity in earnings | — | — | — | — | 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 |
| Total assets | 524.27M | 553.84M | 597.40M | 1.24B | 1.18B | 1.36B | 1.31B | 1.28B | 1.30B | 1.17B | 1.14B | 1.97B | 1.98B | 2.09B | 1.76B | 1.77B | 1.78B | 1.83B | 2.07B | 3.49B |
| Total current assets | 138.69M | 151.07M | 160.09M | 284.39M | 320.22M | 366.61M | 261.89M | 265.91M | 284.08M | 259.00M | 297.71M | 564.74M | 660.79M | 593.45M | 380.19M | 513.98M | 635.05M | 775.26M | 1.01B | 1.49B |
| Cash and short term investments | 3.70M | 6.40M | 8.36M | 71.90M | 85.60M | 112.10M | 17.08M | 29.45M | 4.38M | 38.99M | 85.08M | 37.20M | 106.01M | 62.36M | 2.65M | 4.00M | 29.48M | 25.28M | 3.10M | 12.68M |
| Cash & equivalents | — | — | 8.36M | 2.44M | 6.78M | 3.28M | 7.29M | 17.98M | 4.38M | 38.99M | 37.88M | 37.20M | 106.01M | 62.36M | 2.65M | 4.00M | 29.48M | 23.97M | 3.10M | 12.68M |
| Short term investments | — | — | 0 | 69.46M | 78.82M | 108.82M | 9.79M | 11.47M | 0 | 0 | 2.04M | — | 0 | 0 | 0 | 0 | 0 | 1.31M | 0 | 0 |
| Total receivables, net | 52.46M | 60.18M | 64.08M | 115.21M | 140.76M | 126.56M | 130.09M | 150.33M | 181.64M | 114.30M | 127.92M | 350.61M | 436.82M | 390.32M | 248.24M | 341.68M | 370.40M | 480.06M | 494.84M | 739.61M |
| Accounts receivable - trade, net | 46.78M | 53.11M | 61.69M | 114.08M | 126.24M | 112.99M | 120.59M | 124.95M | 180.93M | 114.20M | 127.76M | 350.53M | 436.38M | 384.10M | 247.97M | 341.04M | 368.80M | 478.92M | 493.68M | 739.11M |
| Other receivables | 5.68M | 7.07M | 2.39M | 1.13M | 14.52M | 13.56M | 9.50M | 25.37M | 707.64K | 102.87K | 166.01K | 74.42K | 445.32K | 6.21M | 264.19K | 634.77K | 1.61M | 1.14M | 1.15M | 500.00K |
| Total inventory | 59.86M | 54.10M | 55.48M | 40.97M | 55.01M | 71.97M | 63.23M | 75.63M | 76.02M | 76.89M | 71.65M | 96.18M | 104.18M | 124.03M | 107.48M | 147.22M | 214.08M | 238.68M | 479.15M | 634.71M |
| Other current assets, total | 22.67M | 30.39M | 27.52M | 45.12M | 32.47M | 52.35M | 444.61K | 0 | 9.25M | 15.15M | 8.99M | 74.05M | 4.43M | 358.73K | 2.52M | 11.13M | 11.79M | 21.70M | 24.11M | 88.83M |
| Total non-current assets | 385.58M | 402.77M | 437.30M | 953.50M | 861.82M | 997.19M | 1.05B | 1.01B | 1.01B | 911.49M | 838.96M | 1.40B | 1.31B | 1.50B | 1.38B | 1.26B | 1.14B | 1.05B | 1.06B | 2.00B |
| Long term investments | 78.50M | 52.50M | 45.50M | 27.70M | 12.50M | 12.50M | 12.50M | 12.50M | 15.83M | 15.84M | 12.50M | 12.88M | 12.53M | 12.53M | 12.53M | 12.53M | 12.53M | 12.50M | 15.53M | 18.81M |
| Note receivable - long term | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | 41.00K | 2.00K |
| Investments in unconsolidated subsidiaries | 40.00M | 40.00M | 33.00M | 15.20M | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 38.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 15.83M | 15.84M | 12.50M | 12.88M | 12.53M | 12.53M | 12.53M | 12.53M | 12.53M | 12.50M | 15.49M | 18.80M |
| Net property/plant/equipment | 301.20M | 349.69M | 391.38M | 925.61M | 849.32M | 984.69M | 1.02B | 996.08M | 997.88M | 895.07M | 821.51M | 1.38B | 1.27B | 1.45B | 1.31B | 1.17B | 1.05B | 971.35M | 1.00B | 1.95B |
| Gross property/plant/equipment | 1.05B | 1.16B | 1.30B | 1.93B | 1.96B | 2.17B | 2.32B | 2.43B | 2.55B | 2.56B | 2.59B | 3.26B | 3.34B | 3.72B | 3.76B | 3.74B | 3.55B | 3.55B | 3.72B | 4.77B |
| Deferred tax assets | 5.88M | 577.43K | 419.03K | 188.61K | — | — | 7.69M | 266.53K | 305.58K | 569.84K | 1.42M | 1.16M | 19.95M | 14.29M | 35.33M | 49.06M | 55.78M | 47.89M | 30.41M | 22.49M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 1.73M | 1.31M | 886.35K | 15.65K | 6.00K | 218.28K | 146.10K | 9.10M | 6.52M | 3.15M | 1.00M | 980.00K | 869.00K | 1.36M |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 0 | 0 | 1.73M | 1.31M | 886.35K | 15.65K | 6.00K | 218.28K | 146.10K | 9.10M | 6.52M | 3.15M | 1.00M | 980.00K | 869.00K | 1.36M |
| Other long term assets, total | — | — | 0 | 0 | 0 | 0 | 2.83M | 2.83M | 0 | 0 | 3.41M | 7.40M | 8.19M | 18.49M | 18.68M | 18.55M | 18.55M | 18.55M | 14.50M | 16.61M |
| Short term debt | 26.18M | 13.23M | 20.90M | 297.36M | 147.79M | 431.45M | 209.20M | 293.54M | 395.70M | 329.74M | 264.07M | 520.07M | 567.18M | 722.61M | 566.82M | 665.23M | 677.47M | 720.93M | 611.71M | 873.24M |
| Current portion of LT debt and capital leases | — | — | 0 | 0 | 0 | 0 | 45.75M | 105.36M | 121.37M | 150.42M | 33.33M | 86.42M | 152.90M | 162.46M | 152.58M | 134.85M | 143.64M | 112.64M | 99.34M | 204.07M |
| Short term debt excl. current portion of LT debt | 26.18M | 13.23M | 20.90M | 297.36M | 147.79M | 431.45M | 163.45M | 188.17M | 274.33M | 179.32M | 230.74M | 433.64M | 414.28M | 560.15M | 414.24M | 530.38M | 533.83M | 608.29M | 512.37M | 669.17M |
| Accounts payable | 76.40M | 7.32M | 46.72M | 91.56M | 120.98M | 95.49M | 32.92M | 9.89M | 64.87M | 8.67M | 23.66M | 25.36M | 64.56M | 85.88M | 55.49M | 44.59M | 137.28M | 253.13M | 417.61M | 489.30M |
| Income tax payable | — | — | — | — | 2.55M | 2.49M | 11.81M | — | — | 15.55M | 15.03M | 15.93M | 354.80K | 0 | — | — | — | — | — | — |
| Long term debt | 79.51M | 171.18M | 135.78M | 294.71M | 242.86M | 78.37M | 334.60M | 245.75M | 124.24M | 122.35M | 88.16M | 599.22M | 449.50M | 420.65M | 372.37M | 357.12M | 265.54M | 154.49M | 271.71M | 922.06M |
| Long term debt excl. lease liabilities | 79.51M | 171.18M | 134.81M | 294.71M | 242.86M | 78.37M | 334.60M | 245.75M | 124.24M | 122.35M | 88.16M | 599.22M | 449.50M | 420.65M | 372.37M | 357.12M | 265.54M | 154.49M | 271.71M | 922.06M |
| Total equity | 284.59M | 325.61M | 342.62M | 489.20M | 542.65M | 607.20M | 597.19M | 583.91M | 559.78M | 575.54M | 538.99M | 579.63M | 613.52M | 611.26M | 560.50M | 519.55M | 491.12M | 509.51M | 545.86M | 634.40M |
| Shareholders' equity | 284.59M | 325.61M | 342.62M | 489.20M | 542.65M | 607.20M | 597.19M | 583.91M | 559.78M | 575.54M | 538.99M | 579.63M | 613.52M | 611.26M | 560.50M | 519.55M | 491.12M | 509.51M | 545.86M | 634.40M |
| Common equity, total | 284.59M | 325.61M | 342.62M | 489.20M | 542.65M | 607.20M | 597.19M | 583.91M | 559.78M | 575.54M | 538.99M | 579.63M | 613.52M | 611.26M | 560.50M | 519.55M | 491.12M | 509.51M | 545.86M | 634.40M |
| Other common equity | 223.23M | 264.25M | 281.25M | 427.83M | 481.28M | 545.83M | 535.82M | 522.54M | 347.77M | 350.27M | 302.34M | 307.82M | 310.45M | 311.96M | 313.78M | 313.88M | 312.49M | 314.92M | 314.33M | 317.31M |
| Total debt | 105.68M | 184.42M | 156.68M | 592.06M | 390.65M | 509.82M | 543.80M | 539.29M | 519.94M | 452.08M | 352.23M | 1.12B | 1.02B | 1.14B | 939.19M | 1.02B | 943.01M | 875.42M | 883.42M | 1.80B |
| Net debt | 101.99M | 178.02M | 148.32M | 520.16M | 305.05M | 397.72M | 526.72M | 509.84M | 515.56M | 413.09M | 267.15M | 1.08B | 910.67M | 1.08B | 936.54M | 1.02B | 913.52M | 850.14M | 880.32M | 1.78B |
| Change in accounts receivable | — | — | -8.58M | -52.39M | -12.16M | 13.24M | 967.01K | 15.96M | -55.98M | 66.73M | 1.81M | -222.79M | -85.79M | 52.23M | 136.25M | -93.09M | -27.79M | -110.11M | -14.75M | -245.44M |
| Change in taxes payable | — | — | — | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | — | — | — | — | 0 | 0 | -75.86M | — | — | — | 14.55M | 1.69M | 39.20M | 21.32M | -30.40M | -10.89M | 92.69M | 104.38M | 164.48M | 71.69M |
| Change in other assets/liabilities | — | — | 46.82M | 28.06M | 55.88M | -27.35M | — | 48.51M | 107.68M | -53.23M | 32.84M | -98.76M | 132.17M | -18.14M | -20.77M | -12.16M | 11.03M | -14.95M | -66.62M | 267.80M |
| Sale of fixed assets & businesses | — | — | 335.00K | 275.00K | 4.62M | 173.29M | 16.12M | 825.94K | 17.57M | 65.96M | 229.83K | 2.20M | 5.84M | 2.65M | 15.98M | 200.00K | 111.00K | 129.00K | 963.00K | 75.00K |
| Purchase/sale of investments, net | — | — | 7.00M | 17.80M | 15.20M | 0 | 0 | 0 | 9.63M | 258.63K | 0 | 49.67M | 553.70K | 0 | 0 | 0 | -6.90M | 6.87M | -3.03M | -11.76M |
| Sale/maturity of investments | — | — | 7.00M | 17.80M | 15.20M | — | 0 | 0 | 9.63M | 258.63K | 0 | 49.67M | 553.70K | 0 | 0 | 0 | 0 | 6.87M | 0 | 0 |
| Purchase of investments | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.90M | 0 | -3.03M | -11.76M |
| Other investing cash flow items, total | — | — | 23.55M | 59.88M | 73.65M | 102.11M | 12.91M | -6.90M | 0 | 0 | -48.54M | -3.99M | -784.81K | -10.30M | -188.54K | 126.98K | 0 | 156.00K | -567.00K | -2.10M |
| Issuance/retirement of debt, net | — | — | -27.74M | 435.38M | -201.41M | 119.17M | 35.09M | -64.13M | -35.36M | -96.89M | -113.53M | 767.05M | -103.97M | 125.82M | -234.99M | 91.17M | -67.28M | -59.64M | 8.82M | 913.52M |
| Issuance/retirement of long term debt | — | — | -27.74M | 435.38M | -201.41M | 119.17M | 35.09M | -64.13M | -35.36M | -96.89M | -150.14M | 564.15M | -84.61M | -20.05M | -92.16M | -21.90M | -70.72M | -134.10M | 104.75M | 756.71M |
| Issuance/retirement of short term debt | — | — | — | — | 0 | 0 | 0 | — | 0 | — | 36.61M | 202.91M | -19.37M | 145.87M | -142.83M | 113.06M | 3.45M | 74.46M | -95.92M | 156.81M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -13.78M | -25.74M | -1.94M | -14.38M | -3.64M | -17.72M | -17.63M | 0 | 0 | 0 | -7.39M | -7.39M | -14.77M | -7.34M | -7.40M | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | — | — | — | — | 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