Synergy Green Industries Ltd
NSE: SGIL BSE: 541929
₹500.65
(0.09%)
Fri, 27 Mar 2026, 10:46 am
Market Cap7.94B
PE Ratio92.40
Dividend0.20
Synergy Green Industries Balance Sheet
| Particulars | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -60.77M | -71.97M | -73.31M | -83.12M | -74.76M | -88.45M | -103.23M | -114.41M | -114.98M | -140.69M | -133.49M | -156.92M |
| Pretax equity in earnings | 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 |
| Total assets | 677.67M | 706.94M | 839.11M | 926.74M | 1.09B | 1.45B | 1.48B | 1.76B | 1.95B | 1.83B | 1.99B | 3.43B |
| Total current assets | 232.41M | 306.61M | 468.03M | 522.04M | 682.80M | 995.83M | 808.97M | 1.03B | 1.09B | 999.76M | 1.08B | 1.78B |
| Cash and short term investments | 4.18M | 6.47M | 15.13M | 11.10M | 25.09M | 132.60M | 35.62M | 39.48M | 19.24M | 60.79M | 103.60M | 546.67M |
| Cash & equivalents | 4.18M | 6.47M | 15.13M | 11.10M | 488.77K | 950.12K | 21.00M | 21.59M | 862.00K | 2.89M | 40.64M | 17.51M |
| Short term investments | 0 | 0 | 0 | 0 | 24.60M | 131.64M | 14.62M | 17.89M | 18.38M | 57.90M | 62.95M | 529.16M |
| Total receivables, net | 109.34M | 133.83M | 217.50M | 279.99M | 278.51M | 379.65M | 290.33M | 418.95M | 427.91M | 270.37M | 377.62M | 652.22M |
| Accounts receivable - trade, net | 86.19M | 113.42M | 191.36M | 236.02M | 179.77M | 292.73M | 167.14M | 288.47M | 323.68M | 220.75M | 343.92M | 569.64M |
| Other receivables | 23.16M | 20.41M | 26.14M | 43.97M | 98.74M | 86.91M | 123.19M | 130.48M | 104.23M | 49.62M | 33.70M | 82.57M |
| Total inventory | 117.74M | 164.66M | 233.28M | 228.44M | 376.88M | 481.79M | 477.44M | 532.08M | 613.52M | 648.41M | 566.95M | 534.11M |
| Other current assets, total | 326.00K | 834.00K | 1.35M | 783.00K | 0 | — | — | 30.24M | 10.69M | 7.27M | 11.82M | 39.29M |
| Total non-current assets | 445.27M | 400.33M | 371.07M | 404.69M | 407.38M | 453.94M | 670.51M | 736.04M | 866.84M | 826.05M | 910.28M | 1.65B |
| Long term investments | 3.62M | 3.07M | 438.00K | 473.00K | 509.47K | 509.47K | 0 | 0 | 0 | 25.00K | 25.00K | 25.00K |
| Note receivable - long term | 274.00K | 236.00K | 32.00K | 18.00K | 19.03K | 0 | — | 508.35K | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 3.34M | 2.83M | 406.00K | 455.00K | 490.43K | 509.47K | 0 | 0 | 0 | 25.00K | 25.00K | 25.00K |
| Net property/plant/equipment | 393.54M | 350.20M | 322.41M | 349.75M | 338.14M | 377.66M | 595.98M | 688.91M | 842.77M | 807.75M | 894.88M | 1.60B |
| Gross property/plant/equipment | 495.21M | 513.38M | 540.55M | 636.01M | 687.70M | 775.79M | 1.06B | 1.23B | 1.46B | 1.55B | 1.75B | 2.57B |
| Deferred tax assets | 46.02M | 46.51M | 46.93M | 49.85M | 65.15M | 57.20M | 39.76M | 22.08M | 10.18M | 8.16M | 7.96M | 8.36M |
| Net intangible assets | 1.80M | 264.00K | 994.00K | 3.79M | 770.03K | 7.87M | 11.67M | 6.73M | 2.11M | 1.67M | 1.36M | 33.96M |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 1.80M | 264.00K | 994.00K | 3.79M | 770.03K | 7.87M | 11.67M | 6.73M | 2.11M | 1.67M | 1.36M | 33.96M |
| Other long term assets, total | 290.00K | 288.00K | 298.00K | 808.00K | 2.80M | 10.68M | 23.08M | 18.31M | 11.76M | 8.44M | 6.05M | 7.91M |
| Short term debt | 109.43M | 158.60M | 181.48M | 160.97M | 143.37M | 280.41M | 232.98M | 368.91M | 391.91M | 416.02M | 482.41M | 1.01B |
| Current portion of LT debt and capital leases | 13.52M | 53.44M | 53.47M | 54.01M | 54.00M | 63.87M | 53.85M | 96.00M | 113.28M | 124.45M | 139.47M | 121.19M |
| Short term debt excl. current portion of LT debt | 95.91M | 105.16M | 128.01M | 106.96M | 89.37M | 216.54M | 179.12M | 272.91M | 278.63M | 291.57M | 342.93M | 884.69M |
| Accounts payable | 144.14M | 226.17M | 312.94M | 366.02M | 497.71M | 503.64M | 488.66M | 565.05M | 647.57M | 520.40M | 536.20M | 598.10M |
| Income tax payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Long term debt | 344.54M | 320.93M | 328.83M | 318.05M | 273.76M | 226.75M | 249.40M | 411.25M | 464.25M | 463.45M | 316.93M | 553.46M |
| Long term debt excl. lease liabilities | 344.54M | 320.93M | 328.83M | 318.05M | 273.76M | 226.75M | 249.40M | 411.25M | 464.25M | 463.45M | 316.93M | 553.46M |
| Total equity | -3.08M | -71.08M | -55.56M | -6.97M | 89.68M | 381.01M | 414.29M | 330.18M | 341.64M | 351.12M | 466.93M | 1.08B |
| Shareholders' equity | -3.08M | -71.08M | -55.56M | -6.97M | 89.68M | 381.01M | 414.29M | 330.18M | 341.64M | 351.12M | 466.93M | 1.08B |
| Common equity, total | -130.68M | -199.19M | -183.66M | -135.07M | -17.42M | 273.91M | 307.19M | 330.18M | 341.64M | 351.12M | 466.93M | 1.08B |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 453.97M | 479.53M | 510.31M | 479.02M | 417.13M | 507.16M | 482.38M | 780.16M | 856.15M | 879.47M | 799.33M | 1.56B |
| Net debt | 449.78M | 473.06M | 495.17M | 467.92M | 392.04M | 374.56M | 446.76M | 740.69M | 836.91M | 818.67M | 695.74M | 1.01B |
| Change in accounts receivable | -27.73M | -24.65M | -83.27M | -65.02M | 1.49M | -102.43M | 73.35M | -122.20M | -43.08M | 102.29M | -122.86M | -225.19M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 50.60M | 78.38M | 89.68M | 81.23M | 130.95M | -19.85M | -48.19M | 76.39M | 82.52M | -127.42M | 15.84M | 62.55M |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.58M | 54.95M | 31.42M | 44.66M | -486.29M |
| Sale of fixed assets & businesses | 0 | 38.00K | 0 | 0 | 0 | 1.80M | 6.55M | 554.00K | 10.34M | 2.50M | 2.93M | 40.00K |
| Purchase/sale of investments, net | -1.58M | -1.39M | -6.37M | 3.87M | -14.24M | -107.06M | 117.54M | -3.27M | -493.00K | -39.55M | -5.05M | -52.40M |
| Sale/maturity of investments | — | — | — | 3.87M | — | — | 117.54M | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | -1.58M | -1.39M | -6.37M | 0 | -14.24M | -107.06M | 0 | -3.27M | -493.00K | -39.55M | -5.05M | -52.40M |
| Other investing cash flow items, total | 0 | 1.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 77.50M | 25.56M | 30.78M | -31.29M | -61.89M | 90.03M | 12.64M | 169.27M | 61.05M | 11.76M | -33.10M | 756.38M |
| Issuance/retirement of long term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.27M | 61.05M | 11.76M | -88.66M | 236.53M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.56M | 519.85M |
| Issuance/retirement of other debt | 77.50M | 25.56M | 30.78M | -31.29M | -61.89M | 90.03M | 12.64M | 75.47M | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -53.55M |
| Other financing cash flow items, total | -6.90M | 0 | 0 | 0 | -21.00M | 0 | 0 | 0 | 0 | 0 | 0 | 439.19M |
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