Natural Capsules Ltd
NSE: NATCAPSUQ BSE: 524654
₹151
(-0.10%)
Wed, 18 Mar 2026, 09:30 am
Market Cap1.56B
PE Ratio0
Dividend0
Natural Capsules Balance Sheet
| 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 | -1.97M | -1.92M | -1.20M | -984.01K | -3.05M | -8.08M | -13.47M | -12.34M | -12.85M | -8.49M | -7.46M | -7.32M | -3.35M | -5.30M | -9.08M | -5.44M | -20.82M | -37.28M | -52.70M | -65.37M |
| Pretax equity in earnings | 0 | 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 | 0 |
| Total assets | 204.98M | 240.25M | 247.11M | 356.18M | 393.07M | 502.34M | 499.43M | 565.54M | 596.82M | 640.67M | 775.60M | 713.35M | 710.57M | 731.44M | 746.87M | 970.42M | 1.64B | 2.89B | 3.77B | 4.19B |
| Total current assets | 83.98M | 115.93M | 125.73M | 159.40M | 154.20M | 215.16M | 178.03M | 219.05M | 241.70M | 296.55M | 403.96M | 382.68M | 415.27M | 383.54M | 376.99M | 413.77M | 715.97M | 1.01B | 1.23B | 1.29B |
| Cash and short term investments | 1.56M | 1.62M | 7.65M | 1.31M | 1.13M | 4.83M | 1.99M | 2.89M | 3.41M | 1.66M | 1.92M | 4.24M | 9.07M | 5.00M | 9.28M | 21.84M | 48.83M | 69.22M | 133.40M | 52.84M |
| Cash & equivalents | 1.56M | 1.62M | 7.65M | 1.31M | 1.13M | 4.83M | 1.99M | 2.89M | 3.41M | 1.66M | 1.92M | 4.24M | 9.07M | 2.25M | 4.75M | 17.30M | 15.37M | 16.42M | 23.34M | 7.49M |
| Short term investments | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75M | 4.54M | 4.54M | 33.45M | 52.80M | 110.06M | 45.36M |
| Total receivables, net | 46.24M | 64.74M | 72.37M | 97.58M | 90.52M | 127.43M | 140.10M | 173.84M | 193.82M | 230.13M | 288.44M | 283.84M | 321.52M | 324.08M | 306.55M | 270.23M | 265.77M | 522.41M | 546.21M | 625.87M |
| Accounts receivable - trade, net | 44.60M | 62.05M | 70.22M | 88.32M | 83.39M | 113.95M | 138.78M | 171.39M | 189.70M | 229.98M | 283.78M | 281.11M | 312.60M | 322.00M | 303.57M | 266.96M | 263.03M | 521.29M | 544.70M | 622.41M |
| Other receivables | 1.64M | 2.69M | 2.14M | 9.26M | 7.13M | 13.48M | 1.32M | 2.45M | 4.12M | 149.22K | 4.66M | 2.73M | 8.92M | 2.08M | 2.98M | 3.27M | 2.74M | 1.11M | 1.52M | 3.46M |
| Total inventory | 12.89M | 14.64M | 20.88M | 16.07M | 14.51M | 21.88M | 32.85M | 38.49M | 36.33M | 53.04M | 101.30M | 78.77M | 77.00M | 48.55M | 60.05M | 94.54M | 55.46M | 137.47M | 232.01M | 295.25M |
| Other current assets, total | 4.03M | 3.28M | 3.64M | 5.62M | 7.18M | 0 | 2.25M | 1.96M | 5.66M | 8.98M | 10.68M | 14.44M | 6.51M | 5.27M | 190.23K | 25.85M | 344.90M | 277.98M | 316.73M | 309.09M |
| Total non-current assets | 121.01M | 124.32M | 121.38M | 196.79M | 238.87M | 287.18M | 321.40M | 346.49M | 355.12M | 344.12M | 371.64M | 330.67M | 295.30M | 347.90M | 369.88M | 556.64M | 926.81M | 1.88B | 2.53B | 2.90B |
| Long term investments | 0 | 0 | 0 | 0 | 0 | 0 | 4.17M | 4.69M | 5.14M | 17.53M | 55.95M | 54.72M | 58.24M | 58.81M | 63.66M | 7.87M | 5.21M | 6.01M | 37.07M | 35.11M |
| Note receivable - long term | — | — | — | — | — | — | 965.87K | 3.48M | 3.94M | 4.59M | 5.22M | 3.99M | 7.50M | 5.96M | 7.92M | 7.87M | 4.84M | 6.01M | 9.77M | 7.81M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 0 | 0 | 0 | 3.20M | 1.20M | 1.20M | 12.95M | 50.74M | 50.74M | 50.74M | 52.85M | 55.74M | 0 | 372.00K | 0 | 27.30M | 27.30M |
| Net property/plant/equipment | 120.91M | 123.87M | 121.11M | 196.38M | 238.77M | 287.18M | 301.06M | 320.89M | 330.61M | 319.79M | 305.13M | 266.56M | 229.06M | 282.89M | 299.95M | 532.87M | 848.48M | 1.83B | 2.46B | 2.84B |
| Gross property/plant/equipment | 182.51M | 195.47M | 203.91M | 290.67M | 347.64M | 414.79M | 454.79M | 504.48M | 550.30M | 587.51M | 614.38M | 618.99M | 610.56M | 699.68M | 757.95M | 1.02B | 1.30B | 2.35B | 3.06B | 3.52B |
| Deferred tax assets | 95.00K | 450.00K | 270.00K | 409.00K | 103.00K | 0 | 613.70K | 2.71M | 2.32M | 6.80M | 1.30M | 6.99M | — | — | — | — | — | — | — | — |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | 0 | 0 | 0 | 17.43M | 11.10M | 4.75M | 0 |
| Goodwill, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — | — | 0 | 0 | 0 | 17.43M | 11.10M | 4.75M | 0 |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 7.58M | 9.75M | 16.36M | 0 | 9.26M | 9.39M | 6.93M | 6.16M | 6.16M | 10.26M | 15.81M | 21.85M | 24.75M | 26.24M |
| Short term debt | 1.92M | 6.08M | 4.78M | 22.89M | 14.84M | 34.41M | 7.40M | 11.39M | 802.65K | 0 | 55.23M | 29.63M | 0 | 54.08M | 71.58M | 102.89M | 180.16M | 261.45M | 410.62M | 477.69M |
| Current portion of LT debt and capital leases | — | 0 | 4.78M | 22.89M | — | 7.85M | 7.40M | 11.10M | — | — | 0 | 0 | 0 | 0 | 8.95M | 6.60M | 17.48M | 41.00M | 110.41M | 108.23M |
| Short term debt excl. current portion of LT debt | 1.92M | 6.08M | 0 | 0 | 14.84M | 26.56M | 0 | 292.13K | 802.65K | 0 | 55.23M | 29.63M | 0 | 54.08M | 62.63M | 96.29M | 162.68M | 220.45M | 300.20M | 369.46M |
| Accounts payable | 22.22M | 27.68M | 25.86M | 28.75M | 38.97M | 53.67M | 36.66M | 46.45M | 47.06M | 57.09M | 100.88M | 105.46M | 120.50M | 82.54M | 69.62M | 163.28M | 176.59M | 274.27M | 304.18M | 385.07M |
| Income tax payable | 20.70M | 31.72M | 24.90M | 46.10M | 41.76M | 41.77M | 2.28M | 429.99K | 1.22M | 734.17K | — | 0 | 8.48M | 86.47K | 64.66K | 7.75M | 9.91M | 17.90M | 12.69M | 5.69M |
| Long term debt | 27.12M | 21.36M | 7.10M | 39.95M | 42.00M | 55.43M | 92.94M | 89.98M | 59.84M | 54.18M | 0 | 0 | 0 | 0 | 0 | 0 | 330.82M | 706.49M | 679.46M | 574.25M |
| Long term debt excl. lease liabilities | 27.12M | 21.36M | 7.10M | 39.95M | 42.00M | 55.43M | 92.94M | 89.98M | 59.84M | 54.18M | 0 | 0 | 0 | 0 | 0 | 0 | 330.82M | 706.49M | 679.46M | 574.25M |
| Total equity | 112.92M | 132.53M | 161.18M | 194.61M | 230.95M | 269.32M | 312.16M | 367.62M | 427.17M | 470.43M | 557.31M | 539.63M | 543.24M | 554.97M | 556.24M | 620.98M | 829.82M | 1.48B | 2.29B | 2.57B |
| Shareholders' equity | 112.92M | 132.53M | 161.18M | 194.61M | 230.95M | 269.32M | 312.16M | 367.62M | 427.17M | 470.43M | 557.31M | 539.63M | 543.24M | 554.95M | 556.21M | 620.95M | 829.79M | 1.23B | 2.04B | 2.33B |
| Common equity, total | 112.92M | 132.53M | 161.18M | 194.61M | 230.95M | 269.32M | 312.16M | 367.62M | 427.17M | 470.43M | 557.31M | 539.63M | 543.24M | 554.95M | 556.21M | 620.95M | 829.79M | 1.23B | 2.04B | 2.33B |
| Other common equity | 54.66M | 74.27M | 96.32M | 129.75M | 166.09M | 204.46M | 247.30M | 302.76M | 18.79M | 19.63M | 41.82M | 33.02M | 33.02M | 33.02M | 33.02M | 33.02M | 33.02M | 33.02M | 502.76M | 502.43M |
| Total debt | 29.04M | 27.44M | 11.88M | 62.85M | 56.84M | 89.84M | 100.34M | 101.37M | 60.65M | 54.18M | 55.23M | 29.63M | 0 | 54.08M | 71.58M | 102.89M | 510.97M | 967.94M | 1.09B | 1.05B |
| Net debt | 27.48M | 25.82M | 4.23M | 61.54M | 55.71M | 85.01M | 98.35M | 98.49M | 57.23M | 52.53M | 53.31M | 25.40M | -9.07M | 49.08M | 62.30M | 81.05M | 462.15M | 898.72M | 956.68M | 999.10M |
| Change in accounts receivable | -14.89M | -18.55M | -8.45M | -26.69M | 5.54M | -31.94M | -29.42M | -40.58M | -20.43M | -44.77M | -54.55M | -28.50M | -31.80M | -10.92M | 18.43M | 30.95M | 2.34M | -259.58M | -26.38M | -85.33M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 8.87M | 5.65M | -23.02M | 1.60M | -14.57M | 16.45M | -2.99M | 9.79M | 609.29K | 10.03M | 44.20M | 1.61M | 13.74M | -40.14M | -12.92M | 93.66M | 15.82M | 114.50M | 29.92M | 80.89M |
| Change in other assets/liabilities | — | — | — | 0 | 0 | 0 | — | 7.21M | -9.76M | 7.37M | 1.37M | -1.51M | 7.03M | -10.80M | 22.10M | -67.14M | -217.31M | 81.58M | -125.09M | 104.61M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 0 | 0 | 333.89K | 585.00K | 57.85K | 600.00K | 24.97M | 0 | 0 | 403.55K | 0 | 0 | 356.00K | 2.19M | 2.19M | 0 |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.69M | -50.74M | 0 | 0 | -75.00K | -5.00M | 77.50M | -372.00K | 372.00K | -27.30M | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.50M | 0 | 372.00K | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.69M | -50.74M | 0 | 0 | -75.00K | -5.00M | 0 | -372.00K | 0 | -27.30M | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 1 | 0 | 0 | -2.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.33M | 6.35M | 0 |
| Issuance/retirement of debt, net | -2.08M | -1.74M | -15.56M | 50.97M | -6.01M | 33.00M | 7.29M | -2.67M | -29.63M | -6.46M | 1.05M | -25.23M | -29.67M | 54.08M | 8.55M | 33.67M | 409.53M | 442.68M | 124.61M | -51.89M |
| Issuance/retirement of long term debt | 2.67M | -5.90M | -9.48M | 28.07M | 2.04M | 21.28M | 7.29M | -2.96M | -30.14M | -5.66M | 0 | 0 | 0 | 0 | 0 | 0 | 409.53M | 0 | 0 | 0 |
| Issuance/retirement of short term debt | -4.75M | 4.16M | -6.08M | 22.89M | -8.05M | 11.72M | 0 | 292.13K | 510.52K | -802.65K | 1.05M | -25.23M | -29.67M | 54.08M | 8.55M | 33.67M | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 442.68M | 124.61M | -51.89M |
| Total cash dividends paid | -4.28M | -4.28M | -4.50M | -4.50M | -5.40M | -5.40M | -5.40M | -6.75M | -8.76M | -8.61M | -9.58M | -10.46M | -7.50M | -7.50M | -7.51M | -3.74M | -6.23M | -7.72M | -9.30M | 0 |
| Other financing cash flow items, total | -600.65K | -727.85K | 5.07M | -765.23K | -918.28K | -897.41K | -897.41K | -1.10M | 0 | 0 | 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