Malu Paper Mills Ltd
NSE: MALUPAPER BSE: 532728
₹31.87
(2.34%)
Mon, 30 Mar 2026, 07:49 am
Market Cap529.86M
PE Ratio0
Dividend0
Malu Paper Mills 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 | -9.18M | -7.58M | -10.10M | -94.77M | -90.94M | -115.59M | -131.71M | -148.38M | -154.25M | -155.75M | -156.30M | -145.02M | -120.05M | -97.13M | -79.23M | -69.35M | -72.52M | -81.05M | -104.00M | -110.23M |
| 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 | 559.85M | 847.74M | 1.38B | 1.55B | 1.74B | 1.74B | 1.67B | 1.71B | 1.71B | 1.76B | 1.74B | 1.69B | 1.76B | 1.60B | 1.59B | 1.65B | 1.69B | 1.64B | 1.81B | 1.86B |
| Total current assets | 368.87M | 216.32M | 345.89M | 508.54M | 498.20M | 501.90M | 339.60M | 347.10M | 408.36M | 474.02M | 496.42M | 527.48M | 682.63M | 535.38M | 546.98M | 682.37M | 760.17M | 715.49M | 860.98M | 889.46M |
| Cash and short term investments | 209.00M | 17.64M | 15.98M | 32.92M | 39.16M | 41.90M | 24.57M | 22.43M | 15.29M | 16.92M | 18.15M | 15.91M | 15.73M | 8.22M | 17.82M | 14.03M | 16.13M | 17.04M | 18.44M | 24.14M |
| Cash & equivalents | 201.36M | 2.87M | 2.08M | 1.90M | 3.31M | 3.12M | 5.27M | 8.15M | 15.29M | 16.92M | 18.15M | 15.91M | 15.73M | 8.22M | 17.82M | 502.98K | 407.80K | 254.00K | 528.00K | 1.48M |
| Short term investments | 7.64M | 14.77M | 13.89M | 31.02M | 35.85M | 38.78M | 19.30M | 14.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.53M | 15.72M | 16.79M | 17.91M | 22.65M |
| Total receivables, net | 62.69M | 88.69M | 107.95M | 238.39M | 197.61M | 240.72M | 186.65M | 205.57M | 254.36M | 259.04M | 286.02M | 265.69M | 336.74M | 250.07M | 296.12M | 325.15M | 296.14M | 227.81M | 308.40M | 347.48M |
| Accounts receivable - trade, net | 59.18M | 81.72M | 78.03M | 224.27M | 181.87M | 202.84M | 168.12M | 174.23M | 209.04M | 212.73M | 228.56M | 234.68M | 278.58M | 238.99M | 261.82M | 324.25M | 294.90M | 226.18M | 307.06M | 345.01M |
| Other receivables | 3.51M | 6.97M | 29.92M | 14.11M | 15.74M | 37.88M | 18.53M | 31.34M | 45.32M | 46.31M | 57.46M | 31.01M | 58.15M | 11.08M | 34.30M | 902.81K | 1.23M | 1.62M | 1.34M | 2.48M |
| Total inventory | 76.38M | 76.29M | 151.53M | 167.93M | 192.01M | 162.25M | 123.02M | 118.50M | 129.81M | 187.07M | 181.36M | 228.78M | 314.11M | 266.48M | 217.56M | 281.62M | 419.83M | 410.11M | 507.47M | 467.91M |
| Other current assets, total | 20.80M | 33.70M | 70.43M | 69.30M | 69.41M | 57.04M | 5.37M | 596.02K | 8.91M | 10.99M | 10.89M | 17.10M | 16.05M | 10.61M | 15.48M | 61.57M | 28.08M | 60.53M | 26.66M | 49.94M |
| Total non-current assets | 190.98M | 631.42M | 1.04B | 1.04B | 1.25B | 1.23B | 1.33B | 1.36B | 1.30B | 1.28B | 1.24B | 1.17B | 1.08B | 1.06B | 1.04B | 965.88M | 929.36M | 923.19M | 951.22M | 968.03M |
| Long term investments | 256.88K | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 10.59M | 9.03M | 16.35M | 17.05M | 6.06M | 49.19M | 6.49M | 6.82M | 2.20M | 3.44M | 2.32M | 2.38M | 2.45M | 2.49M |
| Note receivable - long term | — | — | — | — | — | — | 0 | 1.43M | 157.14K | 579.73K | 1.04M | 100.13K | 392.39K | 716.35K | 26.56K | 1.20M | 24.85K | 38.00K | 36.00K | 39.00K |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 256.88K | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 10.59M | 7.59M | 16.20M | 16.47M | 5.02M | 49.09M | 6.10M | 6.10M | 2.17M | 2.24M | 2.30M | 2.34M | 2.41M | 2.45M |
| Net property/plant/equipment | 185.49M | 626.28M | 987.68M | 931.81M | 1.11B | 1.08B | 1.03B | 990.69M | 932.81M | 919.21M | 889.86M | 843.57M | 813.24M | 802.14M | 797.09M | 761.56M | 711.68M | 675.85M | 701.23M | 672.42M |
| Gross property/plant/equipment | 297.19M | 754.56M | 1.14B | 1.22B | 1.31B | 1.33B | 1.34B | 1.37B | 1.37B | 1.40B | 1.42B | 1.42B | 1.44B | 1.47B | 1.52B | 1.53B | 1.53B | 1.55B | 1.62B | 1.65B |
| Deferred tax assets | 5.23M | 4.03M | 47.06M | 106.08M | 133.03M | 156.96M | 252.02M | 309.43M | 302.63M | 295.23M | 285.47M | 269.85M | 259.66M | 248.47M | 236.80M | 197.70M | 212.16M | 241.76M | 244.32M | 289.90M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Other intangibles, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 41.25M | 55.55M | 50.28M | 49.84M | 58.84M | 4.37M | 2.83M | 3.18M | 3.18M | 3.18M | 3.20M | 3.20M | 3.23M | 3.23M |
| Short term debt | 0 | 0 | 0 | 0 | 95.23M | 0 | 181.12M | 208.87M | 225.49M | 295.66M | 304.73M | 675.00M | 737.10M | 754.75M | 792.76M | 866.19M | 982.24M | 1.10B | 1.19B | 1.37B |
| Current portion of LT debt and capital leases | — | — | — | — | — | 0 | 28.01M | 49.01M | 58.57M | 71.34M | 74.25M | 69.85M | 80.64M | 20.72M | 36.52M | 10.25M | 10.93M | 8.80M | 4.68M | 34.58M |
| Short term debt excl. current portion of LT debt | 0 | 0 | 0 | 0 | 95.23M | 0 | 153.10M | 159.86M | 166.92M | 224.32M | 230.48M | 605.15M | 656.46M | 734.03M | 756.23M | 855.94M | 971.31M | 1.09B | 1.19B | 1.33B |
| Accounts payable | 34.99M | 26.86M | 3.02M | 5.65M | 4.08M | 123.99M | 86.72M | 178.85M | 150.39M | 166.39M | 153.94M | 170.01M | 323.84M | 191.27M | 203.86M | 320.22M | 325.40M | 196.19M | 257.32M | 285.93M |
| Income tax payable | 4.77M | 1.14M | 2.17M | 91.20K | 0 | 0 | 2.88M | 9.15M | 1.98M | 5.24M | 8.91M | 3.08M | 8.22M | 8.08M | 9.93M | — | — | — | — | — |
| Long term debt | 125.45M | 387.21M | 775.91M | 841.10M | 815.33M | 996.99M | 858.65M | 890.92M | 878.50M | 813.42M | 775.09M | 420.11M | 266.42M | 125.68M | 75.75M | 66.47M | 54.85M | 130.55M | 124.78M | 84.91M |
| Long term debt excl. lease liabilities | 124.25M | 382.49M | 775.24M | 840.96M | 815.33M | 996.99M | 858.65M | 890.92M | 878.50M | 813.42M | 775.09M | 420.11M | 266.42M | 125.68M | 75.75M | 66.47M | 54.85M | 130.55M | 124.78M | 84.91M |
| Total equity | 373.43M | 409.09M | 434.42M | 381.06M | 451.83M | 422.02M | 219.93M | 95.72M | 109.70M | 128.43M | 147.96M | 177.09M | 191.69M | 265.93M | 272.53M | 213.84M | 152.17M | 48.63M | 57.90M | -63.31M |
| Shareholders' equity | 373.43M | 409.09M | 434.42M | 381.06M | 451.83M | 422.02M | 219.93M | 95.72M | 109.70M | 128.43M | 147.96M | 177.09M | 191.69M | 265.93M | 272.53M | 213.84M | 152.17M | 48.63M | 57.90M | -63.31M |
| Common equity, total | 373.43M | 409.09M | 434.42M | 381.06M | 451.83M | 422.02M | 219.93M | 95.72M | 109.70M | 128.43M | 147.96M | 177.09M | 191.69M | 265.93M | 272.53M | 213.84M | 152.17M | 48.63M | 57.90M | -63.31M |
| Other common equity | 54.88M | 90.54M | 115.87M | 62.51M | 133.29M | 103.48M | -98.62M | -222.83M | 211.88M | 211.88M | 211.88M | 211.88M | 211.88M | 211.88M | 211.88M | 211.88M | 211.85M | 212.84M | 213.16M | 213.21M |
| Total debt | 125.45M | 387.21M | 775.91M | 841.10M | 910.56M | 996.99M | 1.04B | 1.10B | 1.10B | 1.11B | 1.08B | 1.10B | 1.00B | 880.43M | 868.51M | 932.66M | 1.04B | 1.23B | 1.32B | 1.45B |
| Net debt | -83.55M | 369.57M | 759.93M | 808.18M | 871.40M | 955.10M | 1.02B | 1.08B | 1.09B | 1.09B | 1.06B | 1.08B | 987.79M | 872.21M | 850.69M | 918.63M | 1.02B | 1.21B | 1.30B | 1.43B |
| Change in accounts receivable | -13.90M | -38.90M | -56.00M | -129.31M | 40.67M | -30.74M | -35.60M | -73.52M | -53.27M | 1.58M | -16.05M | -6.12M | -43.91M | 39.59M | -22.83M | -64.63M | 30.52M | 68.72M | -80.88M | -37.95M |
| Change in taxes payable | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 21.78M | -8.14M | 77.14M | 94.94M | 29.70M | -89.89M | -40.02M | 121.29M | -25.35M | 31.20M | -5.54M | 16.88M | — | — | — | — | — | — | — | — |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | — | — | 0 | 32.98M | 142.82M | -135.19M | 1.31M | 103.85M | 44.16M | -162.29M | 101.57M | 43.27M |
| Sale of fixed assets & businesses | 0 | — | 0 | 0 | 2.89M | 0 | 0 | 200.03K | 2.52M | 185.00K | 0 | 390.00K | 0 | 240.00K | 0 | 350.00K | 9.70K | 0 | 2.11M | 0 |
| Purchase/sale of investments, net | -256.88K | -843.12K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.52K | 0 | 0 | -915.00K | -5.91M |
| Sale/maturity of investments | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00K |
| Purchase of investments | -256.88K | -843.12K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.52K | 0 | 0 | -915.00K | -5.92M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 10.00M | 0 | 0 | 0 | 0 | 0 | 1 | 13.00M | 45.64M | 442.70K | 5.77M | 1.02M | -74.76K | -58.00K | -28.00K | 0 |
| Issuance/retirement of debt, net | 317.12K | 261.57M | 388.50M | 65.19M | 69.47M | 86.43M | 130.88M | -16.22M | 15.78M | -20.27M | -70.97M | -75.54M | -102.38M | -63.17M | -27.98M | 53.11M | 103.75M | 192.71M | 91.41M | 105.89M |
| Issuance/retirement of long term debt | 317.12K | 261.57M | 388.50M | 65.19M | -25.77M | -47.29M | 130.88M | -16.22M | 15.78M | -20.27M | -70.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 95.23M | 133.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | -75.54M | -102.38M | -63.17M | -27.98M | 53.11M | 103.74M | 192.71M | 91.41M | 105.89M |
| Total cash dividends paid | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 44.55M | 56.05M | -4.86M | 14.05M | 39.20M | 2.72M | 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