Megastar Foods Ltd
NSE: MEGASTAR BSE: 541352
₹254.55
(0.04%)
Wed, 01 Apr 2026, 00:23 pm
Market Cap2.86B
PE Ratio34.35
Dividend0
Megastar Foods Balance Sheet
| Particulars | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Interest expense on debt | -31.11M | -32.52M | -24.71M | -29.85M | -60.67M | -42.89M | -116.72M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 504.09M | 466.31M | 899.55M | 747.89M | 1.11B | 1.56B | 2.36B |
| Total current assets | 345.98M | 260.53M | 673.59M | 460.07M | 547.50M | 488.45M | 857.42M |
| Cash and short term investments | 1.74M | 8.47M | 1.05M | 12.54M | 39.73M | 18.43M | 38.00M |
| Cash & equivalents | 1.74M | 8.47M | 1.05M | 12.54M | 39.72M | 18.43M | 27.50M |
| Short term investments | 0 | 0 | 0 | 0 | 5.00K | 5.00K | 10.50M |
| Total receivables, net | 145.41M | 140.39M | 155.58M | 172.38M | 265.81M | 271.87M | 414.92M |
| Accounts receivable - trade, net | 143.58M | 137.77M | 155.28M | 171.50M | 263.00M | 271.28M | 413.12M |
| Other receivables | 1.82M | 2.62M | 301.00K | 884.00K | 2.80M | 593.00K | 1.81M |
| Total inventory | 194.08M | 108.77M | 488.07M | 244.40M | 234.39M | 169.11M | 386.72M |
| Other current assets, total | 3.75M | 1.52M | 27.42M | 29.28M | 5.10M | 25.46M | 13.52M |
| Total non-current assets | 158.11M | 205.78M | 225.96M | 287.82M | 558.93M | 1.07B | 1.50B |
| Long term investments | 0 | 0 | 0 | 102.00K | 0 | 15.00M | 0 |
| Note receivable - long term | — | — | — | — | 0 | 15.00M | 0 |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 102.00K | 0 | 0 | 0 |
| Net property/plant/equipment | 154.46M | 202.07M | 222.46M | 271.53M | 555.23M | 1.05B | 1.50B |
| Gross property/plant/equipment | 192.96M | 253.04M | 238.58M | 305.40M | 610.64M | 1.18B | 1.68B |
| Deferred tax assets | 70.00K | 153.00K | 56.00K | — | — | — | — |
| Net intangible assets | — | — | 0 | — | — | 0 | 0 |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | 0 | — | — | 0 | 0 |
| Other long term assets, total | 3.58M | 3.55M | 3.50M | 16.19M | 3.70M | 4.41M | 7.96M |
| Short term debt | 221.04M | 167.56M | 445.44M | 306.76M | 322.67M | 182.04M | 686.57M |
| Current portion of LT debt and capital leases | 17.66M | 11.94M | 16.02M | 22.28M | 46.31M | 0 | 0 |
| Short term debt excl. current portion of LT debt | 203.37M | 155.63M | 429.43M | 284.48M | 276.36M | 182.04M | 686.57M |
| Accounts payable | 5.32M | 5.24M | 24.39M | 16.05M | 31.70M | 24.14M | 39.83M |
| Income tax payable | 4.00K | 0 | 1.69M | 0 | — | — | — |
| Long term debt | 73.09M | 49.36M | 56.02M | 36.47M | 255.57M | 386.49M | 630.13M |
| Long term debt excl. lease liabilities | 73.09M | 49.36M | 56.02M | 36.47M | 255.57M | 386.49M | 630.13M |
| Total equity | 187.06M | 220.84M | 300.80M | 358.68M | 460.86M | 921.26M | 936.72M |
| Shareholders' equity | 187.06M | 220.84M | 300.80M | 358.68M | 460.86M | 921.26M | 936.72M |
| Common equity, total | 187.06M | 220.84M | 300.80M | 358.68M | 460.86M | 921.26M | 936.72M |
| Other common equity | 2.00K | 2.00K | 2.00K | 2.00K | 2.00K | 2.00K | 2.00K |
| Total debt | 294.13M | 216.92M | 501.47M | 343.24M | 578.24M | 568.54M | 1.32B |
| Net debt | 292.39M | 208.45M | 500.42M | 330.70M | 538.51M | 550.10M | 1.28B |
| Change in accounts receivable | -50.67M | 5.82M | 6.74M | -42.91M | -96.69M | -28.50M | -128.65M |
| Change in taxes payable | — | — | — | — | — | — | — |
| Change in accounts payable | -19.70M | -267.00K | 64.28M | -47.84M | 19.23M | -6.47M | 29.24M |
| Change in other assets/liabilities | 9.03M | -4.62M | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 0 | 200.00K | 608.00K | 23.56M | 5.51M | 0 | 0 |
| Purchase/sale of investments, net | -1.63M | -22.91M | 739.00K | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 739.00K | 0 | 0 | 0 | 0 |
| Purchase of investments | -1.63M | -22.91M | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 50.00K | -12.79M | 12.59M | -15.71M | 11.45M |
| Issuance/retirement of debt, net | -41.60M | -95.07M | 284.55M | -158.23M | 235.01M | -9.71M | 748.16M |
| Issuance/retirement of long term debt | 0 | 0 | 6.66M | -19.55M | 219.10M | 130.92M | 243.63M |
| Issuance/retirement of short term debt | -22.18M | -23.58M | 277.88M | -138.68M | 15.90M | -140.62M | 504.52M |
| Issuance/retirement of other debt | -19.41M | -71.48M | 280.47M | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | -1.00K | 0 | 0 | 748.00K | 146.00K | 4.25M | 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