R M Drip & Sprinklers Systems Ltd
NSE: RMDRIP BSE: 544456
₹42.95
(4.35%)
Sun, 05 Apr 2026, 11:16 am
Market Cap10.28B
PE Ratio0
Dividend0.13
R M Drip & Sprinklers Systems Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -1.47M | -1.48M | -1.64M | -4.86M | -8.70M | -11.85M | -13.31M | -9.61M | -9.62M | -9.19M | -9.41M | -3.50M | -17.79M |
| Pretax equity in earnings | 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 |
| Total assets | 22.42M | 22.81M | 51.94M | 102.99M | 237.77M | 324.61M | 269.43M | 272.40M | 288.02M | 306.51M | 288.25M | 667.77M | 1.56B |
| Total current assets | 14.42M | 15.50M | 20.89M | 53.77M | 152.45M | 237.85M | 192.19M | 199.75M | 210.30M | 243.85M | 234.31M | 525.34M | 1.35B |
| Cash and short term investments | 969.00K | 1.68M | 2.19M | 8.53M | 16.01M | 12.44M | 5.57M | 4.60M | 13.05M | 3.69M | 643.00K | 5.41M | 3.46M |
| Cash & equivalents | 969.00K | 1.68M | 2.19M | 8.53M | 16.01M | 12.44M | 5.57M | 4.60M | 13.05M | 2.63M | 643.00K | 5.41M | 3.46M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.06M | 0 | 0 | 0 |
| Total receivables, net | 5.67M | 7.81M | 12.08M | 29.67M | 80.66M | 164.04M | 142.46M | 158.42M | 164.36M | 196.74M | 171.66M | 385.03M | 1.09B |
| Accounts receivable - trade, net | 4.84M | 7.40M | 11.04M | 29.23M | 66.80M | 157.42M | 126.58M | 142.80M | 148.73M | 180.40M | 149.06M | 379.15M | 1.08B |
| Other receivables | 828.00K | 410.00K | 1.04M | 449.00K | 13.85M | 6.62M | 15.88M | 15.62M | 15.63M | 16.34M | 22.59M | 5.88M | 7.42M |
| Total inventory | 7.66M | 5.35M | 6.36M | 15.40M | 55.14M | 54.89M | 40.28M | 34.79M | 30.83M | 41.68M | 34.08M | 119.15M | 218.50M |
| Other current assets, total | 0 | 500.00K | 0 | 0 | 0 | 0 | — | — | — | — | 26.59M | 13.43M | 38.82M |
| Total non-current assets | 8.00M | 7.31M | 31.05M | 49.22M | 85.32M | 86.76M | 77.24M | 72.64M | 77.72M | 62.66M | 53.94M | 142.44M | 211.37M |
| Long term investments | 309.00K | 309.00K | 323.00K | 411.00K | 1.06M | 1.06M | 558.75K | 558.75K | 558.75K | 558.75K | 11.00K | 11.00K | 11.00K |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 309.00K | 309.00K | 323.00K | 411.00K | 1.06M | 1.06M | 558.75K | 558.75K | 558.75K | 558.75K | 11.00K | 11.00K | 11.00K |
| Net property/plant/equipment | 7.56M | 6.88M | 30.73M | 48.79M | 83.18M | 82.68M | 75.19M | 62.22M | 69.50M | 58.70M | 49.68M | 100.84M | 192.39M |
| Gross property/plant/equipment | 10.36M | 10.70M | 36.32M | 58.44M | 102.00M | 116.99M | 124.17M | 123.84M | 142.27M | 142.46M | 141.84M | 204.24M | 320.95M |
| Deferred tax assets | — | — | — | — | — | — | — | 6.97M | 5.14M | 1.02M | 531.00K | 829.00K | 872.00K |
| Net intangible assets | 0 | 0 | 0 | 0 | 40.60K | 39.02K | 14.38K | 664.62K | 244.85K | 90.26K | 40.00K | 113.00K | 0 |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 40.60K | 39.02K | 14.38K | 664.62K | 244.85K | 90.26K | 40.00K | 113.00K | 0 |
| Other long term assets, total | 122.00K | 122.00K | 2.00K | 24.00K | 1.05M | 2.99M | 1.47M | 2.24M | 2.28M | 2.29M | 3.68M | 40.64M | 18.10M |
| Short term debt | 6.40M | 8.00M | 8.59M | 16.97M | 53.39M | 50.85M | 48.79M | 56.63M | 57.88M | 65.18M | 42.17M | 51.06M | 102.36M |
| Current portion of LT debt and capital leases | 1.15M | 1.30M | 1.89M | 3.14M | 8.23M | 9.52M | 11.85M | 11.43M | 17.83M | 17.74M | 5.73M | 0 | 14.86M |
| Short term debt excl. current portion of LT debt | 5.25M | 6.71M | 6.69M | 13.83M | 45.16M | 41.33M | 36.94M | 45.20M | 40.05M | 47.44M | 36.44M | 51.06M | 87.50M |
| Accounts payable | 5.16M | 3.71M | 7.37M | 23.40M | 29.70M | 34.96M | 37.91M | 32.42M | 27.57M | 54.99M | 58.35M | 118.25M | 128.97M |
| Income tax payable | 130.00K | 19.00K | 642.00K | 2.56M | 6.97M | 7.85M | 0 | 851.62K | 454.00K | 0 | — | 17.55M | — |
| Long term debt | 6.17M | 5.29M | 17.39M | 24.58M | 69.00M | 48.40M | 38.12M | 26.26M | 29.80M | 12.94M | 33.41M | 6.96M | 161.95M |
| Long term debt excl. lease liabilities | 6.17M | 5.29M | 17.39M | 24.58M | 69.00M | 48.40M | 38.12M | 26.26M | 29.80M | 12.94M | 33.41M | 6.96M | 161.95M |
| Total equity | 3.70M | 3.97M | 12.76M | 25.19M | 38.39M | 161.78M | 107.37M | 135.41M | 136.50M | 127.07M | 127.36M | 406.35M | 822.82M |
| Shareholders' equity | 3.70M | 3.97M | 12.76M | 25.19M | 38.39M | 161.78M | 107.37M | 135.41M | 136.50M | 127.07M | 127.36M | 406.35M | 800.12M |
| Common equity, total | 3.70M | 3.97M | 12.76M | 25.19M | 38.39M | 161.78M | 107.37M | 135.41M | 136.50M | 127.07M | 127.36M | 406.35M | 800.12M |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.24M | 254.51M |
| Total debt | 12.56M | 13.29M | 25.97M | 41.55M | 122.39M | 99.25M | 86.91M | 82.89M | 87.68M | 78.12M | 75.58M | 58.02M | 264.31M |
| Net debt | 11.60M | 11.60M | 23.79M | 33.02M | 106.38M | 86.81M | 81.34M | 78.28M | 74.63M | 74.43M | 74.94M | 52.61M | 260.85M |
| Change in accounts receivable | 0 | 0 | 0 | 0 | 0 | 0 | 30.84M | -16.22M | -5.93M | -31.67M | 31.34M | -230.09M | -702.59M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -1.90M | -1.45M | 3.65M | 16.03M | 24.40M | -13.70M | 2.95M | -5.49M | -4.86M | 27.42M | 3.35M | 87.54M | 10.72M |
| Change in other assets/liabilities | 3.29M | -1.52M | -2.23M | -8.91M | -28.25M | -86.01M | 7.46M | -12.31M | 21.68M | 8.66M | -52.10M | 13.61M | 196.64M |
| Sale of fixed assets & businesses | 559.00K | 71.00K | 4.90M | 2.40M | 0 | 14.78K | 0 | 0 | 0 | 0 | 150.00K | 100.00K | 0 |
| Purchase/sale of investments, net | -173.00K | 0 | -14.00K | -88.00K | -648.00K | 0 | 500.00K | 0 | 0 | 0 | 548.00K | 0 | 20.44M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 500.00K | 0 | — | 0 | 548.00K | 0 | 20.44M |
| Purchase of investments | -173.00K | 0 | -14.00K | -88.00K | -648.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 198.00K | 149.00K | 43.00K | -18.86M | 144.62K | 540.09K | 7.31M | 4.53M | 4.00M | 6.13M | 28.49M | 0 | 0 |
| Issuance/retirement of debt, net | 5.12M | 580.00K | 12.09M | 14.33M | 85.28M | -24.43M | -14.67M | -3.60M | -1.61M | -9.56M | -2.54M | -17.56M | 206.28M |
| Issuance/retirement of long term debt | 6.17M | -879.00K | 12.10M | 7.19M | 53.95M | -20.60M | -10.28M | -11.86M | 3.54M | -16.86M | 20.47M | -26.45M | 154.99M |
| Issuance/retirement of short term debt | -1.05M | 1.46M | -13.00K | 7.14M | 31.33M | -3.83M | -4.39M | 8.26M | -5.15M | 7.30M | -23.01M | 8.89M | 51.30M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 3.20M | 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