Naman Industries Proxima Limited
NSE: NAMAN BSE: 92621
₹46.60
(-4.90%)
Sat, 04 Apr 2026, 04:58 pm
Market Cap640.23M
PE Ratio33.84
Dividend0
Naman Industries Proxima Limited Balance Sheet
| Particulars | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Interest expense on debt | -3.38M | -11.14M | -31.02M | -42.06M | -37.10M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 |
| Total assets | 175.52M | 318.00M | 580.27M | 970.21M | 1.19B |
| Total current assets | 107.78M | 224.03M | 417.09M | 738.35M | 913.11M |
| Cash and short term investments | 1.82M | 4.74M | 19.87M | 263.14M | 235.40M |
| Cash & equivalents | 1.82M | 4.74M | 3.87M | 263.14M | 3.05M |
| Short term investments | 0 | 0 | 16.00M | 0 | 232.35M |
| Total receivables, net | 45.63M | 64.84M | 229.67M | 161.39M | 273.95M |
| Accounts receivable - trade, net | 45.01M | 63.85M | 228.63M | 160.44M | 273.72M |
| Other receivables | 622.00K | 987.00K | 1.04M | 948.00K | 231.00K |
| Total inventory | 48.90M | 137.55M | 162.88M | 312.20M | 399.87M |
| Other current assets, total | 11.34M | 16.88M | 3.65M | 0 | — |
| Total non-current assets | 67.74M | 93.97M | 163.18M | 231.86M | 273.07M |
| Long term investments | 637.00K | 1.63M | 7.54M | 24.34M | 26.25M |
| Note receivable - long term | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 |
| Other investments | 637.00K | 1.63M | 7.54M | 24.34M | 26.25M |
| Net property/plant/equipment | 60.33M | 81.59M | 130.92M | 177.88M | 213.62M |
| Gross property/plant/equipment | 68.22M | 104.11M | 176.04M | 261.06M | 332.60M |
| Deferred tax assets | 1.01M | 271.00K | 0 | — | 2.54M |
| Net intangible assets | 400.00K | 166.00K | 1.26M | 404.00K | 616.00K |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 400.00K | 166.00K | 1.26M | 404.00K | 616.00K |
| Other long term assets, total | 5.37M | 10.31M | 23.47M | 29.24M | 30.05M |
| Short term debt | 53.31M | 114.09M | 204.13M | 266.13M | 116.23M |
| Current portion of LT debt and capital leases | 2.88M | 9.54M | 12.98M | 18.41M | 15.86M |
| Short term debt excl. current portion of LT debt | 50.44M | 104.55M | 191.15M | 247.72M | 100.37M |
| Accounts payable | 54.07M | 98.46M | 199.50M | 176.85M | 156.38M |
| Income tax payable | — | — | — | — | — |
| Long term debt | 49.08M | 74.30M | 90.28M | 105.73M | 70.95M |
| Long term debt excl. lease liabilities | 49.08M | 74.30M | 90.28M | 73.67M | 70.95M |
| Total equity | 13.16M | 20.29M | 62.89M | 382.63M | 793.81M |
| Shareholders' equity | 13.16M | 20.29M | 62.89M | 382.63M | 793.81M |
| Common equity, total | 13.16M | 20.29M | 62.89M | 382.63M | 793.81M |
| Other common equity | 4.16M | 6.29M | 44.46M | 0 | 0 |
| Total debt | 102.39M | 188.39M | 294.41M | 371.86M | 187.19M |
| Net debt | 100.57M | 183.65M | 274.54M | 108.72M | -48.21M |
| Change in accounts receivable | -45.01M | -18.80M | -167.40M | 66.95M | -113.18M |
| Change in taxes payable | — | — | — | — | — |
| Change in accounts payable | 53.87M | 44.39M | 102.68M | -22.65M | -20.48M |
| Change in other assets/liabilities | -10.17M | -6.27M | -1.45M | -3.56M | -542.00K |
| Sale of fixed assets & businesses | 586.00K | 88.00K | 0 | 554.00K | 523.00K |
| Purchase/sale of investments, net | -475.00K | -863.00K | -900.00K | 0 | -230.01M |
| Sale/maturity of investments | — | — | — | 0 | 2.34M |
| Purchase of investments | -475.00K | -863.00K | -900.00K | 0 | -232.35M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 101.71M | 86.00M | 105.42M | 40.92M | -180.20M |
| Issuance/retirement of long term debt | 48.40M | 25.23M | 4.64M | -16.61M | -29.43M |
| Issuance/retirement of short term debt | 53.31M | 60.77M | 100.78M | 57.53M | -150.77M |
| Issuance/retirement of other debt | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | — | 0 |
| Other financing cash flow items, total | 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