Mangalam Drugs and Organics Ltd
NSE: MANGALAM BSE: 532637
₹31.89
(-3.97%)
Fri, 13 Mar 2026, 00:27 pm
Market Cap525.02M
PE Ratio0
Dividend0
Mangalam Drugs and Organics 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 | -23.42M | -28.26M | -32.82M | -51.32M | -57.22M | -68.59M | -95.71M | -89.97M | -97.42M | -102.84M | -92.92M | -100.36M | -117.80M | -86.47M | -104.05M | -93.26M | -111.62M | -127.51M | -139.17M | -149.33M |
| Pretax equity in earnings | 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 | 732.79M | 782.67M | 776.60M | 893.85M | 956.88M | 1.13B | 1.22B | 1.15B | 1.25B | 1.70B | 1.60B | 1.91B | 2.27B | 2.11B | 2.31B | 2.65B | 3.30B | 3.60B | 3.36B | 3.68B |
| Total current assets | 378.38M | 427.69M | 415.05M | 454.60M | 490.20M | 586.42M | 628.50M | 574.34M | 696.62M | 1.16B | 996.54M | 957.85M | 1.23B | 1.05B | 1.19B | 1.34B | 1.82B | 2.07B | 1.76B | 1.99B |
| Cash and short term investments | 5.72M | 5.02M | 9.30M | 7.02M | 6.47M | 6.92M | 11.71M | 2.72M | 2.81M | 9.20M | 7.35M | 22.72M | 4.30M | 14.33M | 16.29M | 5.92M | 19.55M | 26.88M | 11.87M | 25.89M |
| Cash & equivalents | 1.12M | 407.00K | 4.60M | 1.98M | 1.34M | 1.76M | 5.04M | 506.00K | 1.02M | 6.79M | 4.95M | 6.27M | 4.30M | 14.33M | 16.29M | 5.92M | 19.55M | 26.88M | 11.87M | 25.89M |
| Short term investments | 4.60M | 4.61M | 4.70M | 5.04M | 5.13M | 5.17M | 6.67M | 2.22M | 1.79M | 2.40M | 2.40M | 16.44M | 16.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 229.87M | 287.95M | 229.19M | 266.40M | 245.11M | 246.79M | 89.39M | 239.03M | 297.16M | 464.79M | 360.14M | 420.44M | 498.02M | 220.82M | 454.82M | 564.88M | 465.26M | 469.48M | 294.89M | 406.00M |
| Accounts receivable - trade, net | 223.17M | 270.95M | 211.40M | 247.13M | 219.86M | 217.65M | 89.10M | 238.71M | 296.87M | 442.47M | 301.44M | 368.17M | 452.08M | 176.31M | 399.83M | 543.12M | 464.90M | 465.33M | 279.44M | 390.73M |
| Other receivables | 6.71M | 17.00M | 17.79M | 19.27M | 25.25M | 29.14M | 286.00K | 321.00K | 289.00K | 22.32M | 58.70M | 52.28M | 45.94M | 44.51M | 55.00M | 21.76M | 361.00K | 4.15M | 15.45M | 15.27M |
| Total inventory | 139.36M | 131.20M | 172.84M | 177.02M | 238.62M | 332.71M | 489.85M | 310.60M | 364.78M | 573.40M | 473.41M | 372.50M | 601.34M | 734.53M | 648.43M | 585.88M | 1.17B | 1.37B | 1.24B | 1.39B |
| Other current assets, total | 3.43M | 3.52M | 3.72M | 4.16M | 0 | 0 | 36.54M | 20.98M | 30.20M | 109.98M | 152.52M | 133.17M | 120.40M | 74.72M | 65.13M | 163.57M | 148.26M | 176.08M | 200.74M | 154.32M |
| Total non-current assets | 354.41M | 354.99M | 361.56M | 439.25M | 466.68M | 546.10M | 590.96M | 573.44M | 557.82M | 538.58M | 601.10M | 953.52M | 1.04B | 1.06B | 1.11B | 1.31B | 1.47B | 1.53B | 1.60B | 1.69B |
| Long term investments | 26.48M | 4.80M | 1.39M | 1.39M | 1.44M | 1.44M | 0 | 0 | 6.45M | 9.10M | 0 | 0 | 2.40M | 2.40M | 2.23M | 2.23M | 43.00K | 43.00K | 44.00K | 44.00K |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 26.48M | 4.80M | 1.39M | 1.39M | 1.44M | 1.44M | 0 | 0 | 6.45M | 9.10M | 0 | 0 | 2.40M | 2.40M | 2.23M | 2.23M | 43.00K | 43.00K | 44.00K | 44.00K |
| Net property/plant/equipment | 318.26M | 342.93M | 355.33M | 435.44M | 465.24M | 544.66M | 569.88M | 551.34M | 533.84M | 529.48M | 591.17M | 925.09M | 1.01B | 1.01B | 1.03B | 1.18B | 1.29B | 1.34B | 1.29B | 1.36B |
| Gross property/plant/equipment | 424.33M | 468.93M | 504.19M | 610.13M | 668.29M | 779.05M | 840.77M | 861.29M | 882.75M | 918.24M | 1.02B | 1.40B | 1.55B | 1.60B | 1.69B | 1.91B | 2.11B | 2.25B | 2.29B | 2.47B |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | 16.33M | 16.01M | — | — | 7.21M | 14.80M | — | 22.00M | 20.18M |
| Net intangible assets | 0 | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 472.00K | 7.53M | 37.69M | 61.36M | 99.57M | 137.81M | 182.99M | 285.18M | 318.30M |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 472.00K | 7.53M | 37.69M | 61.36M | 99.57M | 137.81M | 182.99M | 285.18M | 318.30M |
| Other long term assets, total | 0 | 0 | 0 | 0 | — | — | 21.08M | 5.58M | 17.53M | 0 | 9.93M | 11.63M | 17.25M | 17.84M | 23.62M | 24.62M | 28.74M | 3.08M | 927.00K | 916.00K |
| Short term debt | 147.03M | 203.84M | 206.97M | 231.90M | 247.92M | 302.93M | 389.90M | 287.00M | 369.78M | 385.52M | 429.00M | 492.42M | 577.83M | 546.74M | 470.00M | 596.40M | 575.87M | 630.41M | 885.03M | 843.18M |
| Current portion of LT debt and capital leases | 0 | 13.00M | 15.81M | 28.73M | 19.05M | 35.46M | 49.45M | 378.00K | 56.11M | 67.28M | 75.24M | 79.22M | 70.31M | 41.62M | 51.39M | 84.59M | 104.91M | 134.74M | 139.08M | 123.81M |
| Short term debt excl. current portion of LT debt | 147.03M | 190.84M | 191.16M | 203.18M | 228.87M | 267.47M | 340.45M | 286.63M | 313.67M | 318.24M | 353.76M | 413.20M | 507.52M | 505.12M | 418.61M | 511.82M | 470.96M | 495.67M | 745.96M | 719.37M |
| Accounts payable | 112.38M | 123.22M | 108.55M | 135.83M | 142.87M | 183.94M | 126.84M | 106.98M | 208.67M | 547.73M | 206.75M | 207.75M | 376.25M | 324.13M | 565.93M | 433.95M | 545.47M | 970.73M | 661.62M | 911.49M |
| Income tax payable | 0 | — | — | — | — | — | — | — | — | — | 638.00K | 1.69M | — | — | — | — | — | — | — | 9.18M |
| Long term debt | 105.15M | 83.38M | 80.28M | 132.62M | 154.37M | 209.68M | 219.56M | 442.35M | 402.02M | 393.70M | 169.22M | 168.51M | 111.46M | 105.45M | 49.73M | 100.66M | 303.17M | 255.05M | 184.88M | 117.49M |
| Long term debt excl. lease liabilities | 105.15M | 83.38M | 80.28M | 132.62M | 154.37M | 209.68M | 219.56M | 442.35M | 402.02M | 393.70M | 169.22M | 168.51M | 111.46M | 105.45M | 49.73M | 100.66M | 303.17M | 255.05M | 184.88M | 117.49M |
| Total equity | 365.60M | 372.23M | 380.81M | 393.49M | 411.72M | 435.96M | 380.62M | 262.62M | 232.23M | 293.64M | 615.24M | 857.17M | 1.04B | 956.63M | 1.04B | 1.31B | 1.51B | 1.52B | 1.36B | 1.49B |
| Shareholders' equity | 365.60M | 372.23M | 380.81M | 393.49M | 411.72M | 435.96M | 380.62M | 262.62M | 232.23M | 293.64M | 615.24M | 857.17M | 1.04B | 956.63M | 1.04B | 1.31B | 1.51B | 1.52B | 1.36B | 1.49B |
| Common equity, total | 365.60M | 372.23M | 380.81M | 393.49M | 411.72M | 435.96M | 380.62M | 262.62M | 232.23M | 293.64M | 615.24M | 857.17M | 1.04B | 956.63M | 1.04B | 1.31B | 1.51B | 1.52B | 1.36B | 1.49B |
| Other common equity | 155.81M | 162.45M | 171.02M | 183.71M | 201.94M | 226.18M | 170.83M | 52.84M | 107.91M | 107.91M | 192.73M | 107.91M | 107.91M | 111.71M | 111.94M | 102.46M | 103.64M | 107.91M | 108.57M | 179.38M |
| Total debt | 252.18M | 287.22M | 287.25M | 364.52M | 402.29M | 512.61M | 609.47M | 729.36M | 771.80M | 779.23M | 598.21M | 660.93M | 689.29M | 652.19M | 519.74M | 697.06M | 879.04M | 885.47M | 1.07B | 960.67M |
| Net debt | 246.45M | 282.20M | 277.95M | 357.51M | 395.81M | 505.69M | 597.75M | 726.63M | 768.99M | 770.03M | 590.86M | 638.22M | 684.99M | 637.86M | 503.44M | 691.15M | 859.50M | 858.58M | 1.06B | 934.78M |
| Change in accounts receivable | -32.41M | -50.30M | 64.94M | -36.31M | 24.62M | -3.12M | 103.15M | -133.99M | -68.89M | -220.73M | 88.94M | -96.06M | -83.91M | 275.77M | -223.52M | -136.08M | 78.22M | -428.00K | 10.47M | -111.28M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 34.52M | 10.85M | -14.68M | 27.28M | 8.26M | 40.20M | -19.10M | -21.70M | 100.19M | 364.55M | -310.04M | 1.00M | 168.50M | -52.12M | 241.80M | -139.15M | 111.52M | 425.26M | -199.04M | 249.86M |
| Change in other assets/liabilities | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.10M | 54.29M | 17.93M | -55.60M | -890.00K | 226.32M | -120.96M | -105.68M | 85.28M |
| Sale of fixed assets & businesses | 70.00K | 71.00K | 96.00K | 0 | 2.51M | 2.48M | 167.00K | 620.00K | 250.00K | 200.00K | 1.88M | 646.00K | 115.00K | 628.00K | 424.00K | 1.51M | 1.36M | 57.41M | 50.00K | 7.28M |
| Purchase/sale of investments, net | -20.20M | 18.83M | 3.42M | 0 | -51.00K | 0 | 0 | 0 | 53.00K | -610.00K | 1.00K | -38.00K | 66.00K | 0 | 166.00K | 0 | 2.07M | 0 | -1.00K | 0 |
| Sale/maturity of investments | 4.38M | 21.67M | 3.42M | 0 | 0 | 0 | 0 | 0 | 53.00K | 0 | 1.00K | 0 | 66.00K | 0 | 166.00K | 0 | 2.07M | 0 | — | 0 |
| Purchase of investments | -24.58M | -2.84M | 0 | 0 | -51.00K | 0 | 0 | 0 | 0 | -610.00K | 0 | -38.00K | 0 | 0 | 0 | 0 | 0 | 0 | -1.00K | 0 |
| Other investing cash flow items, total | 0 | 0 | 967.00K | 0 | 0 | 0 | 0 | -400.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -49.69M | 34.84M | 231.00K | 77.28M | 37.76M | 110.32M | 96.88M | 117.97M | 45.36M | 7.43M | -181.02M | 58.74M | 37.27M | -24.18M | -123.12M | 134.42M | 154.65M | -5.28M | 111.14M | -67.09M |
| Issuance/retirement of long term debt | -54.49M | -20.06M | -1.95M | 56.13M | 12.56M | 75.81M | 39.51M | 171.79M | 18.32M | 2.85M | -216.53M | -704.00K | -57.05M | -25.51M | -44.23M | 27.04M | 182.26M | -63.37M | -44.53M | -41.21M |
| Issuance/retirement of short term debt | 4.80M | 54.91M | 2.18M | 21.14M | 25.21M | 34.52M | 57.37M | -53.82M | 27.04M | 4.58M | 35.51M | 59.44M | 94.32M | 1.33M | -78.89M | 107.39M | -27.62M | 58.09M | 155.67M | -25.88M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -2.98M | -2.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | -10.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.00K | 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