MT Educare Ltd
NSE: MTEDUCARE BSE: 534312
₹1.43
(1.42%)
Fri, 13 Mar 2026, 09:22 am
Market Cap105.45M
PE Ratio0
Dividend0
MT Educare Balance Sheet
| Particulars | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -1.20M | — | -75.00K | -40.16M | -32.75M | -143.32M | -223.99M | -197.60M | -240.32M | -166.31M | -106.20M | -86.43M | -121.49M | -134.29M |
| Pretax equity in earnings | 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 |
| Total assets | 1.41B | 1.78B | 1.83B | 2.13B | 2.78B | 3.75B | 4.74B | 4.54B | 4.28B | 3.78B | 3.33B | 2.94B | 2.91B | 2.64B |
| Total current assets | 607.86M | 619.09M | 500.42M | 571.06M | 793.70M | 1.71B | 2.63B | 1.52B | 1.18B | 1.45B | 1.08B | 984.73M | 1.25B | 1.28B |
| Cash and short term investments | 403.28M | 416.15M | 222.01M | 168.15M | 121.40M | 164.36M | 2.03B | 94.19M | 167.34M | 93.02M | 85.38M | 92.47M | 99.85M | 116.04M |
| Cash & equivalents | 296.45M | 263.02M | 54.62M | 166.88M | 121.40M | 161.51M | 2.02B | 94.19M | 103.06M | 92.82M | 85.32M | 92.41M | 99.79M | 113.57M |
| Short term investments | 106.83M | 153.12M | 167.40M | 1.27M | 0 | 2.85M | 3.36M | 0 | 64.28M | 198.00K | 63.00K | 65.00K | 67.00K | 2.48M |
| Total receivables, net | 119.62M | 103.38M | 101.17M | 219.75M | 485.96M | 1.32B | 347.62M | 1.34B | 812.10M | 1.11B | 711.53M | 608.86M | 1.00B | 1.02B |
| Accounts receivable - trade, net | 64.48M | 100.19M | 89.05M | 208.38M | 455.40M | 1.17B | 233.96M | 470.99M | 573.14M | 512.79M | 373.18M | 178.04M | 158.99M | 172.72M |
| Other receivables | 55.14M | 3.19M | 12.12M | 11.38M | 30.56M | 154.04M | 113.66M | 873.63M | 238.97M | 598.95M | 338.35M | 430.81M | 844.73M | 848.29M |
| Total inventory | 0 | 439.00K | 14.02M | 21.66M | 24.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other current assets, total | 2.23M | 27.67M | 60.92M | 42.47M | 63.83M | 142.85M | 236.71M | 61.99M | 177.89M | 235.37M | 272.82M | 274.00M | 138.80M | 136.38M |
| Total non-current assets | 797.20M | 1.16B | 1.33B | 1.56B | 1.98B | 2.04B | 2.11B | 3.02B | 3.10B | 2.33B | 2.25B | 1.96B | 1.66B | 1.37B |
| Long term investments | 152.00M | 171.43M | 172.14M | 244.37M | 252.21M | 773.69M | 413.93M | 1.23B | 1.03B | 708.70M | 801.09M | 697.32M | 350.27M | 36.00K |
| Note receivable - long term | 3.74M | 938.00K | 0 | 477.00K | — | 764.70M | 380.33M | 698.60M | 642.19M | 333.17M | 436.87M | 344.41M | 8.68M | 0 |
| Investments in unconsolidated subsidiaries | — | — | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 148.25M | 170.49M | 172.14M | 243.89M | 252.21M | 8.98M | 33.60M | 530.33M | 386.84M | 375.53M | 364.22M | 352.91M | 341.60M | 36.00K |
| Net property/plant/equipment | 437.74M | 791.59M | 881.22M | 450.53M | 491.96M | 446.23M | 330.54M | 508.36M | 902.42M | 592.85M | 403.18M | 369.94M | 411.05M | 178.60M |
| Gross property/plant/equipment | 705.03M | 1.11B | 1.29B | 915.92M | 1.05B | 1.05B | 970.65M | 1.28B | 1.77B | 1.37B | 1.21B | 764.74M | 770.68M | 435.36M |
| Deferred tax assets | 41.12M | 41.05M | 46.57M | 71.85M | 83.37M | 207.01M | 910.83M | 873.14M | 835.55M | 723.96M | 725.18M | 754.86M | 758.48M | 656.29M |
| Net intangible assets | 39.38M | 54.31M | 196.79M | 262.94M | 349.32M | 448.68M | 325.36M | 240.70M | 188.41M | 172.09M | 164.94M | 945.00K | 412.00K | 0 |
| Goodwill, net | 9.63M | 8.06M | 134.69M | 161.60M | 162.75M | 162.75M | 162.75M | 162.75M | 162.75M | 162.75M | 162.75M | 0 | 0 | 0 |
| Other intangibles, net | 29.75M | 46.24M | 62.10M | 101.34M | 186.57M | 285.93M | 162.61M | 77.95M | 25.66M | 9.33M | 2.19M | 945.00K | 412.00K | 0 |
| Other long term assets, total | 11.13M | 27.59M | 14.27M | 515.01M | 805.50M | 74.31M | 39.79M | 147.40M | 149.12M | 133.17M | 152.91M | 136.70M | 139.90M | 532.42M |
| Short term debt | 0 | 0 | 0 | 49.54M | 349.90M | 1.25B | 427.00M | 281.17M | 395.95M | 483.48M | 482.53M | 548.21M | 1.19B | 1.25B |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | — | 0 | 0 | 211.88M | 281.17M | 346.15M | 429.61M | 370.11M | 345.96M | 901.62M | 970.59M |
| Short term debt excl. current portion of LT debt | 0 | 0 | 0 | 49.54M | 349.90M | 1.25B | 215.12M | 0 | 49.80M | 53.87M | 112.42M | 202.25M | 284.56M | 282.29M |
| Accounts payable | 11.23M | 20.35M | 38.33M | 37.68M | 54.87M | 196.27M | 239.54M | 239.74M | 361.84M | 659.66M | 598.67M | 596.68M | 563.61M | 598.15M |
| Income tax payable | 73.10M | 78.18M | 115.32M | 136.32M | 180.47M | 84.00M | 1.30M | 0 | 497.00K | 440.00K | 33.00K | 0 | — | 4.69M |
| Long term debt | 0 | 0 | 0 | 0 | 0 | 201.35M | 1.30B | 1.04B | 907.27M | 596.69M | 493.44M | 606.28M | 164.44M | 133.96M |
| Long term debt excl. lease liabilities | 0 | 0 | 0 | 0 | 0 | 201.35M | 1.30B | 1.04B | 907.27M | 596.69M | 493.44M | 606.28M | 164.44M | 133.96M |
| Total equity | 571.82M | 1.01B | 1.11B | 1.26B | 1.49B | 1.42B | 2.05B | 2.19B | 1.73B | 1.43B | 1.18B | 568.29M | 294.21M | -17.95M |
| Shareholders' equity | 571.18M | 1.01B | 1.12B | 1.26B | 1.49B | 1.42B | 2.05B | 2.19B | 1.73B | 1.43B | 1.18B | 568.29M | 294.21M | -17.95M |
| Common equity, total | 571.18M | 1.01B | 1.12B | 1.26B | 1.49B | 1.42B | 2.05B | 2.19B | 1.73B | 1.43B | 1.18B | 568.29M | 294.21M | -17.95M |
| Other common equity | 215.80M | 306.05M | 405.12M | 542.40M | 769.71M | 680.65M | -630.82M | -537.44M | -996.77M | -1.30B | -1.55B | -2.16B | -2.44B | -2.44B |
| Total debt | 0 | 0 | 0 | 49.54M | 349.90M | 1.45B | 1.73B | 1.32B | 1.30B | 1.08B | 975.96M | 1.15B | 1.35B | 1.39B |
| Net debt | -403.28M | -416.15M | -222.01M | -118.61M | 228.50M | 1.28B | -297.86M | 1.23B | 1.14B | 987.15M | 890.58M | 1.06B | 1.25B | 1.27B |
| Change in accounts receivable | -19.90M | -40.54M | 3.59M | -119.33M | -247.02M | -758.09M | -54.76M | -98.75M | 119.38M | 176.80M | 160.53M | 45.57M | 40.01M | -4.52M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -143.00K | 9.12M | 17.92M | 1.35M | 16.14M | 130.29M | 43.27M | 124.00K | 261.22M | -248.49M | -66.88M | 40.51M | 30.06M | -59.36M |
| Change in other assets/liabilities | -44.20M | 68.38M | -183.65M | -76.77M | 75.74M | -532.37M | -2.62B | -567.61M | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | — | 0 | — | 550.47M | 3.65M | 5.23M | 13.49M | 2.18M | 243.00K | 6.23M | 4.53M | 484.00K | 0 | 118.00K |
| Purchase/sale of investments, net | 111.65M | -33.60M | -20.28M | 106.31M | 4.46M | 86.00K | 0 | -98.68M | 66.24M | 63.13M | 17.30M | -2.36M | -2.88M | 11.81M |
| Sale/maturity of investments | 127.25M | 33.00M | 39.72M | 2.88B | 1.04B | 80.09M | 0 | 1.76B | 235.25M | 64.28M | 17.30M | 0 | 0 | 11.81M |
| Purchase of investments | -15.60M | -66.60M | -60.00M | -2.77B | -1.04B | -80.00M | 0 | -1.86B | -169.01M | -1.15M | 0 | -2.36M | -2.88M | 0 |
| Other investing cash flow items, total | 0 | -60.00M | 0 | -483.22M | -240.63M | 132.30M | 403.87M | -267.68M | 119.89M | 0 | 16.78M | 0 | 79.00M | 22.00M |
| Issuance/retirement of debt, net | -45.03M | 0 | -10.66M | 49.54M | 300.36M | 1.09B | 290.29M | -780.12M | -522.55M | 0 | -20.09M | 132.17M | 79.31M | 105.22M |
| Issuance/retirement of long term debt | 0 | 0 | 0 | 0 | 0 | 201.35M | 1.10B | -554.74M | -522.55M | 0 | 30.00M | 0 | 0 | — |
| Issuance/retirement of short term debt | -45.03M | 0 | -10.66M | 49.54M | 300.36M | 888.16M | -808.73M | -225.38M | 0 | 0 | -50.09M | -10.90M | 12.31M | — |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | 143.07M | 67.00M | 105.22M |
| Total cash dividends paid | -16.35M | -66.65M | -93.09M | -86.95M | -127.01M | -67.10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | -9.90M | 46.27M | 9.90M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!