MSTC Ltd
NSE: MSTCLTD BSE: 542597
₹423
(-0.72%)
Thu, 12 Mar 2026, 00:37 am
Market Cap29.88B
PE Ratio13.74
Dividend1.72
MSTC Balance Sheet
| Particulars | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -848.60M | -608.00M | -373.40M | -650.50M | -295.40M | -79.37M | -28.28M | -1.56M | -4.85M | -3.32M |
| Pretax equity in earnings | 0 | -4.70M | -13.10M | — | — | — | — | — | — | — |
| Equity in earnings | 0 | 0 | 0 | -29.07M | -26.94M | -8.60M | 2.83M | -26.54M | -68.69M | -59.69M |
| Total assets | 41.64B | 46.02B | 47.41B | 28.29B | 22.02B | 22.48B | 20.16B | 26.90B | 18.25B | 21.21B |
| Total current assets | 37.11B | 41.12B | 42.44B | 23.54B | 17.39B | 16.95B | 14.69B | 22.14B | 13.97B | 17.25B |
| Cash and short term investments | 10.08B | 4.89B | 5.55B | 4.17B | 2.33B | 7.60B | 8.21B | 16.01B | 10.30B | 13.59B |
| Cash & equivalents | 10.08B | 4.89B | 5.55B | 972.69M | 614.79M | 7.47B | 7.47B | 9.22B | 2.44B | 4.12B |
| Short term investments | 0 | 0 | 0 | 3.19B | 1.72B | 131.67M | 739.54M | 6.79B | 7.86B | 9.47B |
| Total receivables, net | 25.89B | 34.79B | 36.33B | 18.84B | 14.76B | 9.06B | 5.62B | 4.96B | 3.53B | 3.49B |
| Accounts receivable - trade, net | 25.82B | 34.60B | 36.17B | 18.70B | 14.63B | 8.90B | 5.48B | 4.63B | 3.17B | 3.10B |
| Other receivables | 77.80M | 196.50M | 161.05M | 142.97M | 133.15M | 160.05M | 135.88M | 328.90M | 360.45M | 397.06M |
| Total inventory | 201.44M | 749.00M | 46.80M | 62.75M | 72.42M | 58.02M | 86.96M | 73.18M | 0 | 0 |
| Other current assets, total | 921.97M | 673.40M | 506.40M | 452.50M | 198.04M | 217.36M | 749.54M | 1.08B | 114.72M | 149.73M |
| Total non-current assets | 4.53B | 4.89B | 4.96B | 4.74B | 4.64B | 5.53B | 5.47B | 4.76B | 4.27B | 3.96B |
| Long term investments | 563.10M | 819.40M | 637.10M | 400.67M | 450.12M | 1.19B | 1.00B | 440.03M | 308.11M | 134.62M |
| Note receivable - long term | 56.90M | 56.90M | 53.70M | 45.83M | 42.30M | 37.58M | 32.36M | 27.63M | 23.18M | 18.91M |
| Investments in unconsolidated subsidiaries | 0 | 26.30M | 88.00M | 138.81M | 112.07M | 143.57M | 206.38M | 193.87M | 283.05M | 115.62M |
| Other investments | 506.20M | 736.20M | 495.40M | 216.03M | 295.75M | 1.01B | 764.53M | 218.53M | 1.88M | 80.00K |
| Net property/plant/equipment | 656.90M | 663.70M | 783.00M | 1.05B | 1.24B | 1.41B | 1.41B | 1.53B | 1.73B | 1.89B |
| Gross property/plant/equipment | 769.60M | 893.60M | 1.13B | 1.53B | 1.85B | 2.19B | 2.38B | 2.72B | 1.92B | 2.14B |
| Deferred tax assets | 3.14B | 3.19B | 2.84B | 2.62B | 2.31B | 2.29B | 2.18B | 1.80B | 1.01B | 1.00B |
| Net intangible assets | 1.10M | 16.40M | 13.30M | 11.53M | 12.21M | 2.05M | 11.31M | 9.47M | 59.52M | 51.69M |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 1.10M | 16.40M | 13.30M | 11.53M | 12.21M | 2.05M | 11.31M | 9.47M | 59.52M | 51.69M |
| Other long term assets, total | 165.10M | 195.90M | 684.44M | 650.89M | 623.29M | 638.01M | 867.59M | 977.15M | 1.16B | 856.76M |
| Short term debt | 6.53B | 6.88B | 7.66B | 6.14B | 2.55B | 1.50B | 1.50B | 1.45B | 1.45B | 1.45B |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | 0 | 0 | 0 | 45.03M | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 6.53B | 6.88B | 7.66B | 6.14B | 2.55B | 1.50B | 1.45B | 1.45B | 1.45B | 1.45B |
| Accounts payable | 21.51B | 25.30B | 25.47B | 9.52B | 6.54B | 4.31B | 2.09B | 1.59B | 1.18B | 1.23B |
| Income tax payable | 19.60M | — | — | — | — | — | — | — | — | — |
| Long term debt | 0 | 0 | 0 | 9.35M | 33.91M | 43.19M | 0 | 0 | 0 | 0 |
| Long term debt excl. lease liabilities | 0 | 0 | 0 | 9.35M | 33.91M | 43.19M | 0 | 0 | 0 | 0 |
| Total equity | 3.15B | 4.06B | 3.66B | 3.88B | 4.74B | 5.58B | 6.54B | 7.87B | 6.47B | 7.38B |
| Shareholders' equity | 3.15B | 4.06B | 3.66B | 3.88B | 4.74B | 5.58B | 6.54B | 7.87B | 6.47B | 7.38B |
| Common equity, total | 3.15B | 4.06B | 3.66B | 3.88B | 4.74B | 5.58B | 6.54B | 7.87B | 6.47B | 7.38B |
| Other common equity | 6.25B | 6.39B | 6.82B | 6.82B | 6.82B | 6.82B | 6.82B | 6.82B | 5.30B | 4.96B |
| Total debt | 6.53B | 6.88B | 7.66B | 6.15B | 2.59B | 1.54B | 1.50B | 1.45B | 1.45B | 1.45B |
| Net debt | -3.54B | 2.00B | 2.11B | 1.98B | 254.62M | -6.05B | -6.72B | -14.56B | -8.85B | -12.14B |
| Change in accounts receivable | 8.40B | -9.03B | -2.91B | 16.03B | 3.95B | 4.38B | 2.78B | 718.67M | 1.11B | 34.36M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -8.86B | 3.14B | 895.90M | -17.74B | -3.70B | 108.03M | -3.27B | 5.49B | -5.20B | 1.83B |
| Change in other assets/liabilities | 191.80M | -73.20M | 38.43M | -117.76M | 41.95M | 475.49M | -111.40M | 35.63M | -114.14M | -70.99M |
| Sale of fixed assets & businesses | 5.30M | 44.70M | 24.80M | 46.33M | 32.29M | 13.69M | 527.25M | 6.20M | 371.00K | 3.18B |
| Purchase/sale of investments, net | 2.47B | 3.50B | 134.90M | 504.68M | 1.48B | 272.25M | -672.38M | -5.52B | -2.42B | -1.98B |
| Sale/maturity of investments | 2.47B | 3.53B | 196.60M | 584.68M | 1.48B | 312.25M | 0 | 0 | 0 | 0 |
| Purchase of investments | — | -26.30M | -61.70M | -80.00M | 0 | -40.00M | -672.38M | -5.52B | -2.42B | -1.98B |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -2.31B | 1.22B | 30.30M | -1.28B | -2.03B | -770.98M | -48.88M | -45.03M | 0 | 0 |
| Issuance/retirement of long term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | -2.31B | 1.22B | 30.30M | -1.28B | -2.03B | -770.98M | -48.88M | -45.03M | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -231.50M | -420.50M | -300.80M | -314.02M | -12.48M | -232.32M | -908.16M | -1.14B | -964.48M | -2.89B |
| Other financing cash flow items, total | 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