Narmada Gelatines Ltd

NSE: SHAWGELTIN BSE: 526739

₹342.10

(0.97%)

Wed, 01 Apr 2026, 11:17 am

MTF 5xInvest in Narmada Gelatines Ltd with 5x Leverage Buy with MTF

Market Cap2.07B

PE Ratio7.58

Dividend2.95

Consumer Non-Durables

Food: Specialty/Candy

24.5K

Narmada Gelatines Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-4.15M	-2.70M	-2.86M	-3.03M	-995.00K	-131.00K	-1.71M	-955.00K	-674.00K	-1.27M	-416.00K	-620.00K	-367.00K	-814.00K	-4.82M	-1.67M	0	-3.05M	-2.59M	-12.21M
Pretax equity in earnings	0	0	0	0	0	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	0	0	0	0	0	8.20M
Total assets	463.07M	466.60M	618.99M	656.36M	741.79M	872.78M	1.05B	1.20B	1.45B	1.56B	1.60B	1.40B	1.40B	1.55B	1.61B	1.65B	1.70B	1.17B	1.34B	1.60B
Total current assets	305.04M	315.69M	417.09M	439.84M	474.51M	600.40M	807.65M	939.75M	1.16B	1.24B	1.10B	821.78M	653.82M	763.59M	689.38M	737.60M	919.55M	819.41M	934.64M	754.79M
Cash and short term investments	85.94M	93.90M	86.80M	89.65M	74.60M	84.65M	166.89M	255.41M	331.90M	344.94M	213.11M	224.00M	136.47M	248.97M	115.25M	123.03M	223.19M	132.21M	221.54M	4.54M
Cash & equivalents	10.91M	11.74M	7.16M	9.55M	19.04M	17.54M	35.20M	27.80M	118.11M	98.84M	40.41M	16.27M	27.75M	98.66M	97.40M	76.98M	138.22M	49.90M	68.23M	4.13M
Short term investments	75.03M	82.16M	79.64M	80.10M	55.56M	67.11M	131.69M	227.61M	213.78M	246.10M	172.71M	207.72M	108.72M	150.31M	17.84M	46.06M	84.97M	82.31M	153.31M	406.00K
Total receivables, net	78.61M	94.59M	99.62M	116.88M	151.58M	165.74M	158.35M	142.83M	150.74M	156.38M	174.57M	167.47M	196.42M	196.82M	208.23M	193.22M	171.55M	203.02M	231.10M	259.31M
Accounts receivable - trade, net	69.00M	86.31M	85.90M	106.52M	123.34M	132.84M	140.85M	128.04M	143.90M	149.05M	167.86M	160.53M	191.09M	191.59M	201.46M	178.66M	155.83M	194.64M	219.05M	248.42M
Other receivables	9.61M	8.27M	13.72M	10.36M	28.24M	32.90M	17.50M	14.79M	6.84M	7.33M	6.72M	6.94M	5.33M	5.22M	6.77M	14.55M	15.72M	8.39M	12.05M	10.89M
Total inventory	132.38M	116.80M	141.80M	143.88M	118.11M	173.98M	255.95M	250.39M	303.30M	369.23M	360.60M	404.43M	298.90M	297.97M	359.95M	415.75M	518.65M	478.06M	475.19M	488.06M
Other current assets, total	5.70M	6.58M	5.95M	6.50M	5.84M	6.31M	10.09M	6.20M	21.37M	14.58M	28.92M	24.96M	20.66M	18.89M	4.37M	3.79M	3.98M	4.36M	3.11M	610.00K
Total non-current assets	158.03M	150.91M	201.90M	216.52M	267.28M	272.38M	242.91M	264.60M	285.68M	318.23M	508.15M	576.64M	747.08M	782.17M	922.42M	910.98M	779.75M	346.54M	401.27M	846.78M
Long term investments	3.00K	3.00K	3.00K	3.00K	55.00M	65.00M	0	0	32.51M	74.34M	267.15M	361.24M	493.57M	528.74M	629.02M	601.63M	489.94M	50.39M	96.96M	421.14M
Note receivable - long term	—	—	—	—	—	—	0	0	0	0	—	819.00K	387.00K	1.04M	888.00K	610.00K	1.42M	973.00K	909.00K	1.41M
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	419.73M
Other investments	3.00K	3.00K	3.00K	3.00K	55.00M	65.00M	0	0	32.51M	74.34M	267.15M	360.42M	493.19M	527.69M	628.13M	601.02M	488.53M	49.42M	96.05M	0
Net property/plant/equipment	149.26M	145.85M	197.82M	214.13M	210.06M	206.15M	233.30M	251.64M	239.95M	231.42M	225.02M	215.25M	253.44M	253.42M	274.18M	293.93M	273.56M	276.57M	283.02M	403.27M
Gross property/plant/equipment	400.13M	411.03M	471.26M	479.39M	485.77M	500.78M	545.98M	580.83M	588.45M	546.65M	547.75M	219.26M	266.19M	267.89M	292.32M	326.90M	322.71M	338.25M	359.03M	496.02M
Deferred tax assets	8.77M	5.05M	4.08M	2.39M	2.22M	1.23M	1.82M	1.77M	2.25M	1.36M	2.77M	3.28M	—	—	4.23M	0	—	—	—	—
Net intangible assets	0	0	0	0	0	0	434.00K	584.00K	467.00K	304.00K	292.00K	160.00K	58.00K	13.00K	0	0	0	—	—	—
Goodwill, net	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	—	0	434.00K	584.00K	467.00K	304.00K	292.00K	160.00K	58.00K	13.00K	0	0	0	—	—	—
Other long term assets, total	0	0	0	0	0	0	7.35M	10.60M	10.50M	10.81M	12.91M	0	0	0	14.99M	15.33M	16.25M	19.00M	21.00M	21.67M
Short term debt	4.98M	8.35M	21.87M	24.92M	4.11M	6.56M	22.53M	2.06M	16.55M	11.51M	15.24M	0	31.00K	20.32M	4.40M	5.00K	0	0	0	66.91M
Current portion of LT debt and capital leases	—	—	—	195.00K	—	0	0	0	0	—	0	0	0	0	0	0	0	0	—	19.50M
Short term debt excl. current portion of LT debt	4.98M	8.35M	21.87M	24.73M	4.11M	6.56M	22.53M	2.06M	16.55M	11.51M	15.24M	0	31.00K	20.32M	4.40M	5.00K	0	0	0	47.41M
Accounts payable	40.54M	35.49M	52.73M	38.37M	31.27M	33.83M	65.77M	53.31M	56.48M	39.73M	49.45M	102.74M	82.70M	121.74M	129.54M	152.80M	152.55M	130.07M	144.23M	171.87M
Income tax payable	0	0	85.55M	84.45M	127.61M	174.02M	219.96M	283.45M	360.87M	357.04M	324.57M	3.13M	—	—	12.68M	0	—	—	5.93M	2.63M
Long term debt	620.00K	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	60.31M
Long term debt excl. lease liabilities	620.00K	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	60.31M
Total equity	353.83M	361.67M	386.51M	424.98M	490.44M	564.71M	648.44M	778.36M	916.97M	1.04B	1.09B	1.19B	1.24B	1.31B	1.36B	1.39B	1.45B	938.88M	1.09B	1.20B
Shareholders' equity	353.83M	361.67M	386.51M	424.98M	490.44M	564.71M	648.44M	778.36M	916.97M	1.04B	1.09B	1.19B	1.24B	1.31B	1.36B	1.39B	1.45B	938.88M	1.09B	1.20B
Common equity, total	338.96M	351.76M	381.56M	424.98M	490.44M	564.71M	648.44M	778.36M	916.97M	1.04B	1.09B	1.19B	1.24B	1.31B	1.36B	1.39B	1.45B	938.88M	1.09B	1.20B
Other common equity	250.79M	263.58M	293.38M	336.81M	402.26M	476.53M	560.26M	690.18M	215.71M	213.71M	221.90M	222.22M	223.74M	222.13M	222.41M	235.28M	236.57M	235.93M	233.20M	226.58M
Total debt	5.60M	8.35M	21.87M	24.92M	4.11M	6.56M	22.53M	2.06M	16.55M	11.51M	15.24M	0	31.00K	20.32M	4.40M	5.00K	0	0	0	127.22M
Net debt	-80.34M	-85.55M	-64.93M	-64.73M	-70.48M	-78.09M	-144.36M	-253.36M	-315.35M	-333.43M	-197.87M	-224.00M	-136.44M	-228.66M	-110.84M	-123.03M	-223.19M	-132.21M	-221.54M	122.68M
Change in accounts receivable	-7.50M	-16.79M	-4.86M	-17.88M	-32.94M	-12.32M	-5.89M	16.28M	-15.86M	-5.15M	-18.81M	9.08M	-35.06M	-529.00K	-7.61M	22.96M	22.84M	-27.04M	-24.42M	-29.37M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	10.49M	-6.24M	28.80M	-17.96M	-4.84M	4.42M	17.60M	-12.46M	4.11M	-17.68M	9.71M	54.92M	-19.74M	39.34M	7.19M	23.26M	-255.00K	-27.66M	16.73M	25.41M
Change in other assets/liabilities	0	0	0	0	0	0	6.49M	-9.99M	-5.30M	12.60M	-10.42M	1.94M	13.10M	493.00K	-9.28M	9.33M	-16.43M	27.70M	-13.47M	-17.49M
Sale of fixed assets & businesses	0	9.00K	1.69M	0	300.00K	0	0	873.00K	0	1.00M	1.91M	—	—	191.00K	13.62M	0	0	0	0	0
Purchase/sale of investments, net	77.50M	0	0	0	-55.00M	-8.83M	20.00M	-77.84M	-107.68M	-12.65M	-65.07M	-32.19M	20.32M	-38.78M	-12.28M	81.84M	93.84M	455.85M	-111.96M	-162.58M
Sale/maturity of investments	77.50M	0	0	0	0	1.17M	20.00M	4.66M	11.14M	14.40M	2.61M	141.64M	298.05M	57.95M	100.83M	396.77M	202.87M	716.12M	0	248.95M
Purchase of investments	0	0	0	0	-55.00M	-10.00M	0	-82.50M	-118.82M	-27.05M	-67.68M	-173.83M	-277.73M	-96.73M	-113.11M	-314.94M	-109.03M	-260.27M	-111.96M	-411.53M
Other investing cash flow items, total	50.00M	0	0	0	0	0	6.75M	0	0	7.56M	-8.78M	271.00K	—	-3.04M	0	0	0	0	0	0
Issuance/retirement of debt, net	-36.09M	2.76M	5.87M	-334.00K	-20.79M	2.62M	15.97M	-20.47M	13.56M	-4.11M	3.73M	-15.24M	31.00K	21.00M	-15.91M	-4.40M	0	0	0	127.22M
Issuance/retirement of long term debt	-36.09M	2.76M	5.87M	-334.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	60.31M
Issuance/retirement of short term debt	—	0	0	0	-20.79M	2.62M	15.97M	-20.47M	13.56M	-4.11M	3.73M	-15.24M	31.00K	21.00M	-15.91M	-4.40M	0	0	0	66.91M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	-1.52M	-6.58M	-7.10M	-8.67M	0	-2.01M	-18.81M	-21.09M	-23.59M	-23.59M	-25.03M	-29.18M	-29.23M	-29.07M	-72.93M	-60.50M	-60.55M	-665.46M	0	-60.72M
Other financing cash flow items, total	0	0	-1.21M	-1.47M	-11.80M	-12.10M	0	0	0	0	0	-1.46M	-632.00K	0	0	0	0	-1.02M	287.00K	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

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