Magna Electro Castings Ltd
NSE: BSE: 517449
₹921
(0.52%)
Sat, 14 Mar 2026, 10:07 am
Market Cap3.88B
PE Ratio18.89
Dividend0.64
Magna Electro Castings 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 | -12.75M | -13.34M | -14.37M | -16.06M | -10.68M | -15.08M | -19.94M | -12.58M | -25.80M | -23.18M | -15.60M | -5.42M | -3.16M | -2.90M | -1.16M | -750.00K | -3.19M | -2.86M | -1.52M | -2.70M |
| 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 | 404.16M | 463.08M | 511.69M | 461.36M | 480.08M | 563.62M | 597.16M | 714.81M | 751.17M | 826.03M | 764.60M | 749.93M | 821.98M | 902.68M | 888.43M | 911.71M | 1.07B | 1.19B | 1.29B | 1.83B |
| Total current assets | 138.86M | 156.57M | 204.15M | 170.78M | 176.08M | 211.67M | 207.99M | 249.04M | 329.24M | 399.34M | 316.23M | 335.77M | 435.27M | 549.96M | 535.40M | 565.48M | 716.66M | 740.14M | 734.44M | 879.75M |
| Cash and short term investments | 20.83M | 21.45M | 9.95M | 29.66M | 12.08M | 6.12M | 7.70M | 6.09M | 8.61M | 13.46M | 15.14M | 20.57M | 10.61M | 67.60M | 145.05M | 153.63M | 149.14M | 220.34M | 225.66M | 125.30M |
| Cash & equivalents | 3.81M | 4.25M | 5.49M | 2.99M | 3.69M | 3.08M | 2.10M | 2.36M | 8.61M | 13.46M | 15.14M | 20.57M | 10.61M | 18.05M | 32.67M | 11.97M | 7.44M | 20.81M | 22.99M | 6.74M |
| Short term investments | 17.02M | 17.20M | 4.46M | 26.67M | 8.39M | 3.04M | 5.60M | 3.73M | 0 | 0 | 0 | 0 | 0 | 49.55M | 112.37M | 141.67M | 141.70M | 199.53M | 202.67M | 118.55M |
| Total receivables, net | 66.95M | 66.95M | 94.33M | 54.97M | 95.01M | 119.41M | 136.87M | 193.09M | 242.37M | 310.27M | 235.59M | 249.70M | 338.34M | 385.24M | 283.99M | 328.69M | 434.88M | 413.19M | 391.27M | 619.34M |
| Accounts receivable - trade, net | 58.22M | 54.30M | 76.82M | 38.27M | 75.63M | 91.22M | 103.25M | 148.07M | 198.72M | 249.46M | 190.81M | 206.10M | 284.63M | 309.17M | 241.24M | 291.61M | 391.62M | 381.95M | 364.11M | 543.37M |
| Other receivables | 8.73M | 12.65M | 17.51M | 16.70M | 19.38M | 28.20M | 33.61M | 45.02M | 43.65M | 60.81M | 44.77M | 43.59M | 53.70M | 76.07M | 42.75M | 37.08M | 43.26M | 31.24M | 27.17M | 75.96M |
| Total inventory | 31.68M | 29.28M | 55.67M | 42.54M | 46.12M | 62.29M | 60.27M | 47.03M | 75.02M | 72.06M | 62.24M | 61.98M | 82.53M | 91.97M | 100.57M | 74.60M | 120.12M | 97.48M | 107.70M | 124.86M |
| Other current assets, total | 12.26M | 18.66M | 26.67M | 28.89M | 16.35M | 14.71M | 1.09M | 0 | 301.05K | 396.48K | 0 | 0 | 0 | — | — | 2.29M | 2.80M | 1.25M | 1.85M | 2.38M |
| Total non-current assets | 265.30M | 306.51M | 307.54M | 290.58M | 304.00M | 351.95M | 389.16M | 465.77M | 421.93M | 426.69M | 448.37M | 414.16M | 386.70M | 352.73M | 353.03M | 346.24M | 354.30M | 453.31M | 550.98M | 949.37M |
| Long term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.19M | 13.78M | 0 | 22.78M | 21.75M | 33.06M | 17.59M | 16.82M | 16.05M | 29.68M | 31.89M | 62.40M |
| Note receivable - long term | — | — | — | — | — | — | — | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.19M | 13.78M | 0 | 22.78M | 21.75M | 33.06M | 17.59M | 16.82M | 16.05M | 29.68M | 31.89M | 62.40M |
| Net property/plant/equipment | 265.30M | 306.51M | 307.54M | 290.58M | 304.00M | 351.95M | 376.64M | 450.99M | 406.70M | 409.30M | 424.86M | 373.16M | 349.88M | 318.26M | 322.68M | 320.38M | 322.09M | 399.51M | 495.22M | 868.13M |
| Gross property/plant/equipment | 337.30M | 409.99M | 443.80M | 462.91M | 517.47M | 612.99M | 692.63M | 824.33M | 849.15M | 876.22M | 937.47M | 423.76M | 444.67M | 467.04M | 512.92M | 550.00M | 596.26M | 726.68M | 858.71M | 1.28B |
| Deferred tax assets | 0 | — | — | — | — | — | 1.19M | 618.01K | 793.69K | 874.40K | 1.09M | — | — | 1.32M | — | -287.00K | 1.08M | 1.13M | 1.13M | 2.02M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 863.08K | 454.78K | 77.22K | 66.47K | 339.00K | 210.00K | 80.00K | 80.00K | 80.00K | 80.00K | 574.00K | 391.00K | 2.44M |
| Goodwill, net | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | 0 | 863.08K | 454.78K | 77.22K | 66.47K | 339.00K | 210.00K | 80.00K | 80.00K | 80.00K | 80.00K | 574.00K | 391.00K | 2.44M |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 11.33M | 13.30M | 3.79M | 2.66M | 22.34M | 17.00M | 14.86M | 0 | 12.67M | 9.23M | 15.00M | 22.41M | 22.36M | 14.38M |
| Short term debt | 0 | 10.44M | 23.45M | 23.17M | 15.98M | 5.32M | 55.71M | 129.61M | 142.42M | 174.94M | 71.26M | 45.76M | 34.62M | 0 | 510.00K | 574.00K | 49.90M | 712.00K | 920.00K | 12.70M |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | 42.01M | 42.77M | 34.82M | 27.76M | 20.08M | 11.49M | — | 0 | 510.00K | 574.00K | 771.00K | 712.00K | 920.00K | 4.84M |
| Short term debt excl. current portion of LT debt | 0 | 10.44M | 23.45M | 23.17M | 15.98M | 5.32M | 13.70M | 86.84M | 107.61M | 147.18M | 51.18M | 34.27M | 34.62M | 0 | 0 | 0 | 49.13M | 0 | 0 | 7.86M |
| Accounts payable | 63.85M | 67.99M | 99.90M | 65.71M | 61.79M | 100.14M | 98.18M | 102.13M | 121.61M | 136.49M | 125.31M | 98.10M | 129.44M | 145.89M | 113.96M | 90.91M | 117.63M | 125.00M | 114.87M | 269.94M |
| Income tax payable | 6.33M | 23.80M | 22.56M | 17.50M | 20.50M | 11.20M | 11.89M | 2.89M | 10.20M | 3.50M | 3.70M | 5.55M | 2.51M | 2.31M | 0 | 1.37M | 6.71M | 8.75M | 3.04M | 6.52M |
| Long term debt | 125.78M | 118.48M | 98.97M | 84.01M | 85.64M | 112.73M | 65.15M | 83.29M | 52.69M | 29.40M | 25.87M | 3.11M | 0 | 0 | 1.34M | 771.00K | 0 | 809.00K | 0 | 97.64M |
| Long term debt excl. lease liabilities | 125.17M | 118.36M | 98.85M | 83.78M | 85.64M | 112.73M | 64.71M | 82.97M | 52.65M | 29.31M | 25.87M | 3.11M | 0 | 0 | 1.34M | 771.00K | 0 | 809.00K | 0 | 97.64M |
| Total equity | 132.04M | 173.66M | 201.91M | 205.93M | 226.30M | 253.20M | 282.77M | 325.62M | 363.26M | 407.62M | 463.07M | 549.82M | 606.41M | 707.92M | 734.98M | 713.37M | 783.12M | 943.61M | 1.08B | 1.29B |
| Shareholders' equity | 132.04M | 173.66M | 201.91M | 205.93M | 226.30M | 253.20M | 282.77M | 325.62M | 363.26M | 407.62M | 463.07M | 549.82M | 606.41M | 707.92M | 734.98M | 713.37M | 783.12M | 943.61M | 1.08B | 1.29B |
| Common equity, total | 132.04M | 173.66M | 201.91M | 205.93M | 226.30M | 253.20M | 282.77M | 325.62M | 363.26M | 407.62M | 463.07M | 549.82M | 606.41M | 707.92M | 734.98M | 713.37M | 783.12M | 943.61M | 1.08B | 1.29B |
| Other common equity | 86.22M | 127.84M | 156.09M | 160.11M | 180.48M | 207.38M | 236.95M | 279.80M | 240.00M | 260.00M | 280.00M | 280.00M | 300.00M | 320.00M | 340.00M | 366.46M | 385.26M | 405.11M | 426.89M | 446.13M |
| Total debt | 125.78M | 128.92M | 122.42M | 107.18M | 101.62M | 118.04M | 120.86M | 212.90M | 195.11M | 204.33M | 97.13M | 48.86M | 34.62M | 0 | 1.85M | 1.34M | 49.90M | 1.52M | 920.00K | 110.35M |
| Net debt | 104.94M | 107.46M | 112.47M | 77.52M | 89.54M | 111.92M | 113.16M | 206.82M | 186.50M | 190.87M | 81.99M | 28.29M | 24.01M | -67.60M | -143.19M | -152.29M | -99.24M | -218.82M | -224.74M | -14.95M |
| Change in accounts receivable | -10.07M | -6.41M | -35.39M | 37.14M | -27.50M | -19.18M | -18.88M | 33.93M | -49.16M | -72.15M | 72.56M | -19.58M | -78.52M | -24.53M | 67.92M | -50.37M | -100.01M | 6.05M | 14.52M | -177.67M |
| Change in taxes payable | 0 | — | — | — | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 6.35M | 5.52M | 30.80M | -34.07M | -3.55M | 39.58M | -6.40M | 2.45M | 19.21M | 50.26M | -118.37M | -27.21M | 31.35M | 16.45M | -31.93M | 43.89M | 26.79M | 7.38M | 1.36M | 155.07M |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | -11.87M | -5.89M | -2.48M | 26.25M | 18.10M | -13.12M | 17.99M | -102.44M | 83.89M |
| Sale of fixed assets & businesses | 713.75K | 175.00K | 2.21M | 2.12M | 125.58K | 504.81K | 0 | 9.66M | 0 | 3.92M | 234.93K | 4.27M | 76.00K | 102.00K | 305.00K | 309.00K | 0 | 21.27M | 539.00K | 1.41M |
| Purchase/sale of investments, net | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.40M | -3.04M | -31.66M |
| Sale/maturity of investments | 0 | 0 | 0 | — | 0 | 0 | 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 | 0 | 0 | 0 | -14.40M | -3.04M | -31.66M |
| Other investing cash flow items, total | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.28M | 0 | 1.00K | 0 | 0 | 2.10M | 2.10M |
| Issuance/retirement of debt, net | 55.80M | 3.25M | -7.08M | -15.29M | -5.34M | 16.63M | 2.10M | -2.99M | -17.79M | -23.29M | -3.53M | -39.97M | -2.75M | -34.62M | 0 | 0 | 49.13M | -49.13M | 0 | 110.34M |
| Issuance/retirement of long term debt | 55.80M | 3.25M | -7.08M | -15.29M | -5.34M | 16.63M | 2.10M | -2.99M | -17.79M | -23.29M | -3.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | — | — | — | — | — | 0 | 0 | — | — | — | 0 | 0 | — | -34.62M | 0 | 0 | 49.13M | -49.13M | 0 | 110.34M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | -39.97M | -2.75M | — | 0 | — | — | — | — | — |
| Total cash dividends paid | -10.97M | -16.20M | -16.08M | -11.26M | -8.04M | -10.69M | -10.71M | -10.69M | -9.65M | -8.58M | -9.93M | -11.03M | -11.03M | -11.05M | -41.43M | 0 | -6.35M | -10.58M | -12.70M | -21.16M |
| Other financing cash flow items, total | 0 | 0 | 0 | -36.52M | 0 | 0 | 0 | 0 | -4.78M | -624.11K | 0 | 0 | 0 | 0 | 0 | 1.00K | 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