Shakti Pumps (India) Ltd

NSE: SHAKTIPUMP BSE: 531431

₹359.45

+2.45 (0.69%)

Sun, 08 Nov 2026, 05:59 am

MTF 5xInvest in Shakti Pumps (India) Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)4408.39

PE Ratio27.71

Dividend0.28

Producer Manufacturing

Industrial Machinery

24.5K

Shakti Pumps (India) Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-15.72M	-26.09M	-38.55M	-57.21M	-66.97M	-80.03M	-106.50M	-126.04M	-132.27M	-143.18M	-165.13M	-140.09M	-178.07M	-207.92M	-162.11M	-156.76M	-191.64M	-194.80M	-442.50M
Pretax equity in earnings	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
Total assets	400.97M	838.80M	1.02B	1.23B	1.69B	2.09B	2.45B	3.08B	3.71B	3.66B	4.19B	4.57B	5.83B	5.41B	6.71B	8.64B	7.25B	14.50B	19.74B
Total current assets	287.29M	524.04M	630.89M	749.91M	1.15B	1.33B	1.47B	1.81B	2.30B	2.10B	2.82B	3.26B	4.12B	3.70B	5.01B	7.13B	5.62B	12.45B	16.66B
Cash and short term investments	139.49K	180.16M	38.47M	13.48M	4.90M	91.12M	45.02M	68.43M	71.80M	76.04M	132.04M	256.38M	190.01M	385.16M	414.73M	446.01M	174.13M	2.01B	1.69B
Cash & equivalents	139.49K	2.67M	1.05M	—	4.90M	30.74M	7.29M	21.92M	11.33M	19.35M	42.05M	105.63M	55.30M	68.02M	217.48M	314.33M	112.49M	1.91B	571.70M
Short term investments	0	177.49M	37.42M	—	—	60.38M	37.73M	46.51M	60.48M	56.69M	89.99M	150.75M	134.71M	317.15M	197.25M	131.68M	61.64M	105.30M	1.12B
Total receivables, net	136.95M	136.38M	258.38M	314.52M	399.89M	449.38M	646.91M	843.08M	1.02B	694.13M	1.39B	1.74B	2.42B	1.71B	3.15B	4.35B	2.95B	6.69B	10.58B
Accounts receivable - trade, net	112.58M	125.18M	222.73M	269.54M	389.05M	411.69M	600.00M	839.10M	1.01B	694.13M	1.38B	1.43B	1.81B	1.25B	2.65B	3.83B	2.44B	6.67B	10.49B
Other receivables	24.37M	11.20M	35.65M	44.98M	10.84M	37.69M	46.91M	3.98M	6.02M	0	7.51M	305.08M	615.44M	459.15M	500.18M	522.26M	511.79M	23.80M	94.40M
Total inventory	127.80M	200.75M	323.87M	411.84M	697.72M	734.44M	684.78M	711.18M	971.15M	1.08B	1.07B	1.18B	1.40B	1.47B	1.39B	2.22B	2.26B	3.07B	3.69B
Other current assets, total	20.70M	3.17M	3.62M	10.06M	27.75M	33.27M	58.27M	144.22M	184.71M	209.76M	214.80M	67.56M	70.47M	105.21M	27.83M	33.93M	141.63M	565.50M	607.00M
Total non-current assets	113.68M	314.76M	387.62M	484.16M	538.50M	758.56M	975.48M	1.27B	1.41B	1.56B	1.37B	1.31B	1.72B	1.71B	1.70B	1.51B	1.63B	2.05B	3.08B
Long term investments	0	0	0	0	0	120.00M	98.98M	181.68M	95.33M	133.41M	113.16M	26.13M	2.00K	2.00K	2.00K	2.00K	59.80M	48.60M	25.00M
Note receivable - long term	—	—	—	—	—	114.82M	98.98M	181.67M	95.33M	133.41M	113.16M	26.12M	0	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	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	5.18M	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	59.80M	48.60M	25.00M
Net property/plant/equipment	112.80M	287.01M	364.81M	462.32M	524.23M	590.65M	802.70M	911.21M	1.11B	1.18B	1.21B	1.21B	1.51B	1.50B	1.44B	1.42B	1.44B	1.88B	2.78B
Gross property/plant/equipment	155.72M	341.96M	445.35M	571.96M	698.66M	—	1.06B	1.24B	1.53B	1.73B	1.88B	2.02B	2.46B	2.62B	2.73B	2.86B	3.02B	3.64B	4.49B
Deferred tax assets	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	135.10M
Net intangible assets	0	0	0	0	0	0	0	0	0	0	2.71M	5.88M	27.04M	41.23M	43.99M	47.40M	45.78M	54.40M	52.50M
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	2.71M	5.88M	27.04M	41.23M	43.99M	47.40M	45.78M	54.40M	52.50M
Other long term assets, total	0	0	0	—	0	47.91M	14.97M	15.26M	205.50M	2.99M	43.87M	73.65M	185.09M	167.38M	211.72M	44.25M	86.72M	68.90M	82.70M
Short term debt	133.82M	260.42M	196.19M	406.43M	612.89M	513.17M	717.76M	859.85M	855.67M	975.48M	820.61M	956.70M	1.57B	1.67B	588.89M	958.29M	711.48M	831.80M	1.33B
Current portion of LT debt and capital leases	0	0	—	—	—	—	92.32M	171.58M	151.42M	151.56M	62.41M	44.00M	84.93M	84.73M	549.00K	1.22M	51.76M	27.00M	55.80M
Short term debt excl. current portion of LT debt	133.82M	260.42M	196.19M	406.43M	612.89M	513.17M	625.44M	688.27M	704.25M	823.92M	758.19M	912.70M	1.48B	1.58B	588.35M	957.08M	659.72M	804.80M	1.27B
Accounts payable	22.83M	59.60M	51.21M	35.81M	140.35M	147.46M	202.79M	271.46M	266.59M	244.85M	581.63M	497.93M	721.40M	514.26M	1.84B	2.84B	1.27B	4.89B	4.64B
Income tax payable	2.85M	4.50M	2.00M	—	32.13M	—	43.73M	90.02M	88.00M	7.38M	36.84M	30.97M	0	0	33.28M	0	—	63.40M	334.30M
Long term debt	114.79M	335.90M	407.34M	350.00M	197.36M	313.84M	199.02M	269.94M	165.78M	64.78M	70.98M	146.47M	213.48M	265.29M	203.54M	103.14M	39.92M	16.40M	369.50M
Long term debt excl. lease liabilities	114.28M	334.87M	406.78M	348.90M	197.36M	313.84M	199.02M	269.94M	165.78M	64.78M	70.98M	146.47M	213.48M	265.29M	203.54M	103.14M	39.92M	16.40M	369.50M
Total equity	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	2.07B	2.02B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Shareholders' equity	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	2.07B	2.02B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Common equity, total	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	1.92B	1.87B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Other common equity	63.34M	87.25M	113.31M	348.02M	592.63M	487.52M	594.03M	836.96M	806.99M	951.47M	8.36M	975.14M	973.15M	974.56M	972.06M	996.62M	986.53M	986.60M	1.04B
Total debt	248.61M	596.32M	603.53M	756.43M	810.25M	827.01M	916.78M	1.13B	1.02B	1.04B	891.59M	1.10B	1.78B	1.93B	792.44M	1.06B	751.40M	848.20M	1.70B
Net debt	248.47M	416.16M	565.05M	742.94M	805.35M	735.89M	871.75M	1.06B	949.64M	964.22M	759.55M	846.79M	1.59B	1.55B	377.71M	615.42M	577.28M	-1.16B	2.90M
Change in accounts receivable	-54.60M	-12.60M	-97.55M	—	-93.00M	-22.60M	-188.30M	-239.10M	-172.56M	317.54M	-694.94M	-104.31M	-790.49M	765.30M	-1.43B	-1.26B	1.15B	-4.25B	-3.97B
Change in taxes payable	0	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-6.33M	41.31M	-11.33M	—	31.40M	19.10M	55.30M	68.66M	-4.86M	-21.74M	434.17M	-150.22M	253.09M	-207.32M	1.54B	1.22B	-1.31B	3.36B	-228.50M
Change in other assets/liabilities	0	0	0	—	0	29.20M	78.70M	79.80M	-19.69M	-5.55M	0	0	0	0	0	0	0	413.80M	31.60M
Sale of fixed assets & businesses	0	0	0	—	0	5.50M	140.80M	2.04M	1.94M	317.42K	2.21M	2.29M	10.73M	22.47M	5.21M	48.00M	45.47M	1.60M	30.80M
Purchase/sale of investments, net	0	-64.00K	0	—	0	0	0	0	0	0	-33.42M	0	16.04M	-182.26M	120.14M	65.47M	69.84M	-28.20M	-993.70M
Sale/maturity of investments	0	0	0	—	0	0	0	0	0	0	0	0	16.04M	0	120.14M	65.47M	69.84M	0	—
Purchase of investments	0	-64.00K	0	—	0	0	0	0	0	0	-33.42M	0	0	-182.26M	0	0	0	-28.20M	-993.70M
Other investing cash flow items, total	-28.27M	-165.27M	111.00M	—	6.30M	-98.10M	-45.00M	-134.03M	17.16M	644.85K	0	-32.20M	0	0	0	1.00K	0	0	0
Issuance/retirement of debt, net	101.50M	363.86M	7.20M	—	28.90M	74.40M	32.00M	213.02M	-108.35M	18.82M	-148.68M	211.59M	638.69M	146.41M	-1.14B	262.60M	-316.11M	95.10M	848.50M
Issuance/retirement of long term debt	101.50M	363.86M	7.20M	—	28.90M	174.90M	-80.20M	142.01M	-124.33M	-100.85M	-82.95M	57.08M	67.01M	46.89M	-49.28M	-125.86M	-95.88M	-24.30M	405.80M
Issuance/retirement of short term debt	0	0	0	—	0	-100.50M	112.20M	71.00M	15.98M	119.67M	-65.73M	154.51M	571.68M	99.52M	-1.09B	388.46M	-220.23M	119.40M	442.70M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—
Total cash dividends paid	0	-4.74M	-6.22M	-6.22M	-48.30M	-16.40M	-16.30M	-17.72M	-35.67M	-50.32M	-60.57M	-44.24M	-81.99M	-110.79M	0	-147.04M	-36.76M	-36.80M	-80.10M
Other financing cash flow items, total	0	0	0	—	0	4.60M	0	-1	0	0	0	0	0	0	-1.00K	-1.00K	0	0	0

Particulars	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-15.72M	-26.09M	-38.55M	-57.21M	-66.97M	-80.03M	-106.50M	-126.04M	-132.27M	-143.18M	-165.13M	-140.09M	-178.07M	-207.92M	-162.11M	-156.76M	-191.64M	-194.80M	-442.50M
Pretax equity in earnings	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
Total assets	400.97M	838.80M	1.02B	1.23B	1.69B	2.09B	2.45B	3.08B	3.71B	3.66B	4.19B	4.57B	5.83B	5.41B	6.71B	8.64B	7.25B	14.50B	19.74B
Total current assets	287.29M	524.04M	630.89M	749.91M	1.15B	1.33B	1.47B	1.81B	2.30B	2.10B	2.82B	3.26B	4.12B	3.70B	5.01B	7.13B	5.62B	12.45B	16.66B
Cash and short term investments	139.49K	180.16M	38.47M	13.48M	4.90M	91.12M	45.02M	68.43M	71.80M	76.04M	132.04M	256.38M	190.01M	385.16M	414.73M	446.01M	174.13M	2.01B	1.69B
Cash & equivalents	139.49K	2.67M	1.05M	—	4.90M	30.74M	7.29M	21.92M	11.33M	19.35M	42.05M	105.63M	55.30M	68.02M	217.48M	314.33M	112.49M	1.91B	571.70M
Short term investments	0	177.49M	37.42M	—	—	60.38M	37.73M	46.51M	60.48M	56.69M	89.99M	150.75M	134.71M	317.15M	197.25M	131.68M	61.64M	105.30M	1.12B
Total receivables, net	136.95M	136.38M	258.38M	314.52M	399.89M	449.38M	646.91M	843.08M	1.02B	694.13M	1.39B	1.74B	2.42B	1.71B	3.15B	4.35B	2.95B	6.69B	10.58B
Accounts receivable - trade, net	112.58M	125.18M	222.73M	269.54M	389.05M	411.69M	600.00M	839.10M	1.01B	694.13M	1.38B	1.43B	1.81B	1.25B	2.65B	3.83B	2.44B	6.67B	10.49B
Other receivables	24.37M	11.20M	35.65M	44.98M	10.84M	37.69M	46.91M	3.98M	6.02M	0	7.51M	305.08M	615.44M	459.15M	500.18M	522.26M	511.79M	23.80M	94.40M
Total inventory	127.80M	200.75M	323.87M	411.84M	697.72M	734.44M	684.78M	711.18M	971.15M	1.08B	1.07B	1.18B	1.40B	1.47B	1.39B	2.22B	2.26B	3.07B	3.69B
Other current assets, total	20.70M	3.17M	3.62M	10.06M	27.75M	33.27M	58.27M	144.22M	184.71M	209.76M	214.80M	67.56M	70.47M	105.21M	27.83M	33.93M	141.63M	565.50M	607.00M
Total non-current assets	113.68M	314.76M	387.62M	484.16M	538.50M	758.56M	975.48M	1.27B	1.41B	1.56B	1.37B	1.31B	1.72B	1.71B	1.70B	1.51B	1.63B	2.05B	3.08B
Long term investments	0	0	0	0	0	120.00M	98.98M	181.68M	95.33M	133.41M	113.16M	26.13M	2.00K	2.00K	2.00K	2.00K	59.80M	48.60M	25.00M
Note receivable - long term	—	—	—	—	—	114.82M	98.98M	181.67M	95.33M	133.41M	113.16M	26.12M	0	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	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	5.18M	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	2.00K	59.80M	48.60M	25.00M
Net property/plant/equipment	112.80M	287.01M	364.81M	462.32M	524.23M	590.65M	802.70M	911.21M	1.11B	1.18B	1.21B	1.21B	1.51B	1.50B	1.44B	1.42B	1.44B	1.88B	2.78B
Gross property/plant/equipment	155.72M	341.96M	445.35M	571.96M	698.66M	—	1.06B	1.24B	1.53B	1.73B	1.88B	2.02B	2.46B	2.62B	2.73B	2.86B	3.02B	3.64B	4.49B
Deferred tax assets	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	135.10M
Net intangible assets	0	0	0	0	0	0	0	0	0	0	2.71M	5.88M	27.04M	41.23M	43.99M	47.40M	45.78M	54.40M	52.50M
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	2.71M	5.88M	27.04M	41.23M	43.99M	47.40M	45.78M	54.40M	52.50M
Other long term assets, total	0	0	0	—	0	47.91M	14.97M	15.26M	205.50M	2.99M	43.87M	73.65M	185.09M	167.38M	211.72M	44.25M	86.72M	68.90M	82.70M
Short term debt	133.82M	260.42M	196.19M	406.43M	612.89M	513.17M	717.76M	859.85M	855.67M	975.48M	820.61M	956.70M	1.57B	1.67B	588.89M	958.29M	711.48M	831.80M	1.33B
Current portion of LT debt and capital leases	0	0	—	—	—	—	92.32M	171.58M	151.42M	151.56M	62.41M	44.00M	84.93M	84.73M	549.00K	1.22M	51.76M	27.00M	55.80M
Short term debt excl. current portion of LT debt	133.82M	260.42M	196.19M	406.43M	612.89M	513.17M	625.44M	688.27M	704.25M	823.92M	758.19M	912.70M	1.48B	1.58B	588.35M	957.08M	659.72M	804.80M	1.27B
Accounts payable	22.83M	59.60M	51.21M	35.81M	140.35M	147.46M	202.79M	271.46M	266.59M	244.85M	581.63M	497.93M	721.40M	514.26M	1.84B	2.84B	1.27B	4.89B	4.64B
Income tax payable	2.85M	4.50M	2.00M	—	32.13M	—	43.73M	90.02M	88.00M	7.38M	36.84M	30.97M	0	0	33.28M	0	—	63.40M	334.30M
Long term debt	114.79M	335.90M	407.34M	350.00M	197.36M	313.84M	199.02M	269.94M	165.78M	64.78M	70.98M	146.47M	213.48M	265.29M	203.54M	103.14M	39.92M	16.40M	369.50M
Long term debt excl. lease liabilities	114.28M	334.87M	406.78M	348.90M	197.36M	313.84M	199.02M	269.94M	165.78M	64.78M	70.98M	146.47M	213.48M	265.29M	203.54M	103.14M	39.92M	16.40M	369.50M
Total equity	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	2.07B	2.02B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Shareholders' equity	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	2.07B	2.02B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Common equity, total	111.56M	160.87M	339.46M	410.25M	654.86M	869.50M	1.09B	1.33B	1.92B	1.87B	2.23B	2.54B	2.90B	2.65B	3.41B	3.93B	4.18B	7.56B	11.61B
Other common equity	63.34M	87.25M	113.31M	348.02M	592.63M	487.52M	594.03M	836.96M	806.99M	951.47M	8.36M	975.14M	973.15M	974.56M	972.06M	996.62M	986.53M	986.60M	1.04B
Total debt	248.61M	596.32M	603.53M	756.43M	810.25M	827.01M	916.78M	1.13B	1.02B	1.04B	891.59M	1.10B	1.78B	1.93B	792.44M	1.06B	751.40M	848.20M	1.70B
Net debt	248.47M	416.16M	565.05M	742.94M	805.35M	735.89M	871.75M	1.06B	949.64M	964.22M	759.55M	846.79M	1.59B	1.55B	377.71M	615.42M	577.28M	-1.16B	2.90M
Change in accounts receivable	-54.60M	-12.60M	-97.55M	—	-93.00M	-22.60M	-188.30M	-239.10M	-172.56M	317.54M	-694.94M	-104.31M	-790.49M	765.30M	-1.43B	-1.26B	1.15B	-4.25B	-3.97B
Change in taxes payable	0	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-6.33M	41.31M	-11.33M	—	31.40M	19.10M	55.30M	68.66M	-4.86M	-21.74M	434.17M	-150.22M	253.09M	-207.32M	1.54B	1.22B	-1.31B	3.36B	-228.50M
Change in other assets/liabilities	0	0	0	—	0	29.20M	78.70M	79.80M	-19.69M	-5.55M	0	0	0	0	0	0	0	413.80M	31.60M
Sale of fixed assets & businesses	0	0	0	—	0	5.50M	140.80M	2.04M	1.94M	317.42K	2.21M	2.29M	10.73M	22.47M	5.21M	48.00M	45.47M	1.60M	30.80M
Purchase/sale of investments, net	0	-64.00K	0	—	0	0	0	0	0	0	-33.42M	0	16.04M	-182.26M	120.14M	65.47M	69.84M	-28.20M	-993.70M
Sale/maturity of investments	0	0	0	—	0	0	0	0	0	0	0	0	16.04M	0	120.14M	65.47M	69.84M	0	—
Purchase of investments	0	-64.00K	0	—	0	0	0	0	0	0	-33.42M	0	0	-182.26M	0	0	0	-28.20M	-993.70M
Other investing cash flow items, total	-28.27M	-165.27M	111.00M	—	6.30M	-98.10M	-45.00M	-134.03M	17.16M	644.85K	0	-32.20M	0	0	0	1.00K	0	0	0
Issuance/retirement of debt, net	101.50M	363.86M	7.20M	—	28.90M	74.40M	32.00M	213.02M	-108.35M	18.82M	-148.68M	211.59M	638.69M	146.41M	-1.14B	262.60M	-316.11M	95.10M	848.50M
Issuance/retirement of long term debt	101.50M	363.86M	7.20M	—	28.90M	174.90M	-80.20M	142.01M	-124.33M	-100.85M	-82.95M	57.08M	67.01M	46.89M	-49.28M	-125.86M	-95.88M	-24.30M	405.80M
Issuance/retirement of short term debt	0	0	0	—	0	-100.50M	112.20M	71.00M	15.98M	119.67M	-65.73M	154.51M	571.68M	99.52M	-1.09B	388.46M	-220.23M	119.40M	442.70M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—
Total cash dividends paid	0	-4.74M	-6.22M	-6.22M	-48.30M	-16.40M	-16.30M	-17.72M	-35.67M	-50.32M	-60.57M	-44.24M	-81.99M	-110.79M	0	-147.04M	-36.76M	-36.80M	-80.10M
Other financing cash flow items, total	0	0	0	—	0	4.60M	0	-1	0	0	0	0	0	0	-1.00K	-1.00K	0	0	0