Maruti Infrastructure Ltd
NSE: BSE: 531540
₹9.93
(-1.68%)
Wed, 04 Mar 2026, 08:52 am
Market Cap930.94M
PE Ratio36.19
Dividend0
Maruti Infrastructure Balance Sheet
| Particulars | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -71.59K | -221.94K | -466.74K | -1.32M | -850.64K | -826.64K | -1.01M | -3.15M | -2.23M | -1.04M | -4.26M | -4.90M | -8.03M | -9.88M | -11.28M | -10.89M | -14.88M |
| 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 | 63.29K | -18.42K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 88.03M | 103.75M | 140.51M | 133.73M | 181.84M | 240.14M | 279.52M | 310.88M | 337.00M | 291.23M | 324.68M | 344.85M | 374.95M | 437.85M | 577.79M | 568.92M | 685.48M |
| Total current assets | 66.39M | 81.40M | 121.37M | 102.41M | 112.09M | 221.93M | 253.75M | 302.06M | 312.86M | 281.23M | 257.56M | 273.34M | 319.08M | 409.62M | 529.69M | 496.10M | 667.58M |
| Cash and short term investments | 12.89M | 16.28M | 59.75M | 28.98M | 2.51M | 2.28M | 2.11M | 3.75M | 7.85M | 3.81M | 5.94M | 21.13M | 25.93M | 13.02M | 20.31M | 11.35M | 11.50M |
| Cash & equivalents | 3.71M | 9.60M | 8.42M | 4.41M | 771.70K | 2.28M | 2.11M | 3.75M | 7.85M | 3.81M | 5.94M | 21.13M | 25.93M | 13.02M | 20.31M | 11.35M | 11.50M |
| Short term investments | 9.17M | 6.68M | 51.33M | 24.57M | 1.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 38.89M | 38.51M | 16.49M | 27.92M | 8.33M | 10.25M | 40.26M | 7.04M | 1.35M | 692.48K | 44.18M | 51.38M | 60.08M | 125.55M | 205.04M | 90.39M | 260.99M |
| Accounts receivable - trade, net | 4.96M | 4.33M | 1.83M | 3.72M | 8.13M | 10.12M | 40.04M | 5.93M | 1.35M | 692.48K | 41.69M | 34.50M | 18.42M | 100.78M | 172.27M | 37.51M | 231.30M |
| Other receivables | 33.93M | 34.18M | 14.66M | 24.20M | 195.27K | 121.69K | 218.26K | 1.11M | 0 | 0 | 2.48M | 16.88M | 41.66M | 24.78M | 32.77M | 52.87M | 29.69M |
| Total inventory | 12.56M | 24.95M | 43.72M | 45.01M | 97.99M | 204.67M | 200.74M | 290.73M | 280.56M | 263.46M | 190.88M | 159.60M | 222.09M | 266.58M | 299.65M | 392.50M | 391.23M |
| Other current assets, total | 1.56M | 1.14M | 842.36K | 496.20K | 3.26M | 4.73M | 10.63M | 548.47K | 23.10M | 13.26M | 15.81M | 41.12M | 9.61M | 4.01M | 3.11M | 1.59M | 3.40M |
| Total non-current assets | 21.64M | 22.35M | 19.14M | 31.32M | 69.75M | 18.21M | 25.77M | 8.82M | 24.14M | 10.01M | 67.12M | 71.51M | 55.87M | 28.23M | 48.10M | 72.81M | 17.90M |
| Long term investments | 12.90M | 11.25M | 8.95M | 6.36M | 3.79M | 2.80M | 2.77M | 536.41K | 547.19K | 515.40K | 3.93M | 7.38M | 3.58M | 3.58M | 3.40M | 3.71M | 3.46M |
| Note receivable - long term | — | — | — | 0 | 1.96M | 1.96M | 2.00M | 0 | 15.63M | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 55.00K | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 12.90M | 11.25M | 8.89M | 6.36M | 1.83M | 837.75K | 775.55K | 536.41K | 547.19K | 515.40K | 3.93M | 7.38M | 3.58M | 3.58M | 3.40M | 3.71M | 3.46M |
| Net property/plant/equipment | 8.74M | 11.10M | 10.19M | 9.33M | 8.79M | 12.95M | 21.44M | 4.66M | 5.89M | 6.74M | 11.91M | 11.92M | 21.01M | 13.47M | 14.44M | 13.71M | 11.55M |
| Gross property/plant/equipment | 12.37M | 16.02M | 16.09M | 16.23M | 16.70M | 21.95M | 29.24M | 11.95M | 14.58M | 10.59M | 16.50M | 17.75M | 28.09M | 22.26M | 25.29M | 26.79M | 26.85M |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | 150.25K | 67.03K | 0 | — | — | 77.00K | 0 | — |
| Net intangible assets | 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 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 15.02M | 56.19M | 2.46M | 1.55M | 3.63M | 17.71M | 2.60M | 51.21M | 52.21M | 31.28M | 11.18M | 30.18M | 55.39M | 2.89M |
| Short term debt | 0 | 0 | 9.33M | 4.63M | 6.59M | 4.75M | 12.36M | 2.70M | 6.41M | 31.16M | 31.49M | 71.01M | 65.91M | 97.95M | 135.66M | 120.69M | 152.75M |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | 4.63M | 0 | 0 | 0 | 2.70M | 4.17M | 25.41M | 23.72M | 18.18M | 6.42M | 8.01M | 7.06M | 9.11M | 5.70M |
| Short term debt excl. current portion of LT debt | 0 | 0 | 9.33M | 0 | 6.59M | 4.75M | 12.36M | 0 | 2.24M | 5.74M | 7.77M | 52.83M | 59.49M | 89.93M | 128.60M | 111.58M | 147.05M |
| Accounts payable | 3.00M | 2.56M | 539.75K | 245.36K | 5.00M | 36.35M | 48.94M | 6.96M | 6.53M | 6.38M | 41.49M | 49.19M | 59.34M | 84.70M | 112.30M | 112.38M | 182.49M |
| Income tax payable | 503.91K | 549.91K | 1.31M | — | — | — | 3.03M | 898.76K | — | — | 0 | — | — | — | — | 498.00K | — |
| Long term debt | 0 | 1.27M | 681.53K | 0 | 0 | 0 | 0 | 66.83M | 78.63M | 44.25M | 34.17M | 1.53M | 17.72M | 20.66M | 53.19M | 44.22M | 27.80M |
| Long term debt excl. lease liabilities | 0 | 0 | 681.53K | 0 | 0 | 0 | 0 | 66.83M | 78.63M | 44.25M | 34.17M | 1.53M | 17.72M | 20.66M | 53.19M | 44.22M | 27.80M |
| Total equity | 82.89M | 84.02M | 115.74M | 116.49M | 142.08M | 156.14M | 194.60M | 199.35M | 200.87M | 206.56M | 209.35M | 215.74M | 222.84M | 227.99M | 238.37M | 257.56M | 276.85M |
| Shareholders' equity | 82.89M | 84.02M | 115.74M | 116.49M | 142.08M | 156.14M | 194.60M | 199.35M | 200.87M | 206.56M | 209.35M | 215.74M | 222.84M | 227.99M | 239.37M | 257.56M | 276.85M |
| Common equity, total | 82.89M | 84.02M | 115.74M | 116.49M | 142.08M | 156.14M | 194.60M | 199.35M | 200.87M | 206.56M | 209.35M | 215.74M | 222.84M | 227.99M | 239.37M | 257.56M | 276.85M |
| Other common equity | 6.75M | 7.88M | 9.59M | 10.35M | 13.14M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M | 25.06M |
| Total debt | 0 | 1.27M | 10.01M | 4.63M | 6.59M | 4.75M | 12.36M | 69.54M | 85.04M | 75.41M | 65.66M | 72.54M | 83.63M | 118.61M | 188.85M | 164.92M | 180.55M |
| Net debt | -12.89M | -15.01M | -49.74M | -24.35M | 4.09M | 2.47M | 10.25M | 65.79M | 77.19M | 71.60M | 59.73M | 51.42M | 57.70M | 105.58M | 168.54M | 153.56M | 169.05M |
| Change in accounts receivable | 14.05M | 2.48M | -16.24M | 12.40M | -29.13M | -1.99M | -29.92M | 34.12M | 3.91M | 657.86K | -41.00M | 7.20M | 16.08M | -82.36M | -71.49M | 134.76M | -193.79M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | — | — | — | — | — | — | 0 | 0 | 0 | — | — | — | — | — | 98.47M | — | — |
| Change in other assets/liabilities | -5.55M | 13.32M | -4.52M | -1.61M | 15.93M | 94.08M | -25.30M | -5.25M | -22.44M | 8.06M | -13.35M | 3.40M | -2.55M | 114.97M | -33.51M | -34.93M | 195.46M |
| Sale of fixed assets & businesses | 1.48M | 0 | 0 | 0 | 0 | 0 | 0 | 400.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | -407.25K | 1.65M | 2.30M | 2.58M | 7.03M | 1.63M | 24.86K | 0 | 0 | 31.79K | -3.41M | -500.00K | 841.75K | 0 | -30.00K | -61.00K | 0 |
| Sale/maturity of investments | 0 | 1.65M | 2.30M | 2.58M | 7.03M | 1.63M | 24.86K | 0 | 0 | 31.79K | 0 | 0 | 841.75K | 0 | 245.00K | 0 | 0 |
| Purchase of investments | -407.25K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.41M | -500.00K | 0 | 0 | -275.00K | -61.00K | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -466.24K | 1.27M | 8.73M | -4.63M | 6.59M | -1.84M | 7.61M | 54.47M | 14.04M | -33.85M | -10.08M | -32.64M | 16.18M | 2.94M | 32.53M | -8.96M | -16.43M |
| Issuance/retirement of long term debt | -466.24K | 1.27M | 8.73M | -4.63M | 6.59M | 0 | 0 | 54.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.96M | -16.43M |
| Issuance/retirement of short term debt | 0 | 0 | — | 0 | 0 | -1.84M | 7.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | 14.04M | -33.85M | -10.08M | -32.64M | 16.18M | 2.94M | 32.53M | — | — |
| Total cash dividends paid | 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 | 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