The Ravalgaon Sugar Farm Ltd
NSE: RAVALSUGAR BSE: 507300
₹928
(-1.22%)
Wed, 04 Mar 2026, 08:53 pm
Market Cap315.52M
PE Ratio0
Dividend0
The Ravalgaon Sugar Farm Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -12.39M | -15.16M | -27.51M | -11.76M | -9.83M | -13.65M | -26.56M | -49.35M | -50.60M | -38.38M | -24.37M | -26.57M | -18.34M | -9.05M | -13.05M | -14.10M | -13.74M | -16.28M | -2.13M |
| 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 |
| Total assets | 669.95M | 869.33M | 924.23M | 655.46M | 690.70M | 953.06M | 529.86M | 742.84M | 475.88M | 343.25M | 275.68M | 256.10M | 212.12M | 209.43M | 216.08M | 213.22M | 210.97M | 285.37M | 188.26M |
| Total current assets | 447.84M | 633.64M | 712.19M | 420.76M | 242.46M | 613.08M | 220.03M | 463.74M | 216.88M | 111.28M | 71.45M | 74.80M | 45.55M | 44.90M | 48.82M | 49.07M | 49.19M | 123.81M | 15.18M |
| Cash and short term investments | 3.81M | 4.96M | 46.78M | 16.40M | 33.67M | 16.82M | 35.44M | 2.87M | 2.65M | 3.69M | 2.27M | 1.54M | 1.24M | 686.00K | 692.00K | 661.00K | 418.00K | 86.32M | 2.72M |
| Cash & equivalents | 3.11M | 4.26M | 46.08M | 15.27M | 17.51M | 4.65M | 8.31M | 1.24M | 1.43M | 2.17M | 2.27M | 1.54M | 1.03M | 682.00K | 688.00K | 657.00K | 414.00K | 86.31M | 2.72M |
| Short term investments | 700.00K | 700.00K | 700.00K | 1.13M | 16.16M | 12.17M | 27.12M | 1.63M | 1.22M | 1.53M | 0 | 0 | 209.00K | 4.00K | 4.00K | 4.00K | 4.00K | 4.00K | 4.00K |
| Total receivables, net | 55.67M | 47.63M | 44.17M | 44.12M | 44.15M | 47.82M | 37.96M | 8.63M | 11.90M | 9.26M | 9.58M | 4.93M | 3.86M | 3.64M | 2.44M | 2.70M | 2.97M | 2.20M | 1.77M |
| Accounts receivable - trade, net | 16.63M | 14.51M | 17.86M | 26.87M | 19.69M | 20.68M | 25.79M | 675.00K | 4.51M | 1.08M | 1.14M | 873.00K | 477.00K | 1.07M | 238.00K | 464.00K | 1.37M | 683.00K | 57.00K |
| Other receivables | 39.05M | 33.11M | 26.30M | 17.26M | 24.46M | 27.14M | 12.17M | 7.95M | 7.40M | 8.18M | 8.44M | 4.06M | 3.38M | 2.56M | 2.21M | 2.24M | 1.60M | 1.51M | 1.72M |
| Total inventory | 302.52M | 493.37M | 531.12M | 263.58M | 93.97M | 431.04M | 120.32M | 427.82M | 186.21M | 84.49M | 45.83M | 54.23M | 33.34M | 34.16M | 20.67M | 20.23M | 21.35M | 11.07M | 6.86M |
| Other current assets, total | 16.72M | 18.62M | 22.45M | 21.07M | 131.00K | 146.00K | 36.00K | 23.64M | 15.36M | 13.11M | 13.10M | 13.66M | 6.68M | 5.79M | 24.34M | 24.64M | 23.76M | 23.49M | 3.40M |
| Total non-current assets | 222.12M | 235.69M | 212.05M | 234.70M | 448.24M | 339.98M | 309.83M | 279.10M | 259.00M | 231.97M | 204.23M | 181.30M | 166.57M | 164.54M | 167.26M | 164.15M | 161.78M | 161.56M | 173.08M |
| Long term investments | 3.77M | 3.77M | 8.77M | 8.77M | 237.77M | 37.30M | 2.89M | 14.21M | 14.21M | 7.74M | 2.74M | 8.27M | 7.85M | 7.85M | 8.68M | 8.42M | 7.82M | 8.03M | 8.05M |
| Note receivable - long term | — | — | — | — | — | — | — | — | 0 | — | — | 5.53M | 5.11M | 5.11M | 5.93M | 5.68M | 5.96M | 6.17M | 6.19M |
| Investments in unconsolidated subsidiaries | 2.74M | 2.74M | 7.74M | 7.74M | 2.74M | 2.74M | — | 2.74M | 2.74M | 2.74M | 2.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 1.03M | 1.03M | 1.03M | 1.03M | 235.03M | 34.56M | 2.89M | 11.47M | 11.47M | 5.00M | 0 | 2.74M | 2.74M | 2.74M | 2.74M | 2.74M | 1.86M | 1.86M | 1.86M |
| Net property/plant/equipment | 210.30M | 212.65M | 190.48M | 222.21M | 207.24M | 302.68M | 290.62M | 261.37M | 232.58M | 209.93M | 191.00M | 172.91M | 112.72M | 110.68M | 112.58M | 109.72M | 107.95M | 107.52M | 119.02M |
| Gross property/plant/equipment | 518.22M | 540.21M | 541.23M | 594.29M | 599.92M | 714.61M | 736.40M | 740.34M | 734.08M | 725.30M | 722.19M | 720.06M | 341.52M | 341.52M | 345.25M | 343.58M | 338.41M | 340.38M | 354.45M |
| Deferred tax assets | 8.05M | 19.27M | 12.80M | 3.73M | 3.23M | 4.14M | 4.21M | 2.48M | 11.54M | 7.38M | 5.24M | 0 | 45.90M | 45.90M | 45.90M | 45.90M | 45.90M | 45.90M | 45.90M |
| Net intangible assets | — | — | — | — | — | 0 | 0 | 1.04M | 670.00K | 297.00K | 297.00K | 122.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K |
| Goodwill, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | 0 | 0 | 1.04M | 670.00K | 297.00K | 297.00K | 122.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K | 108.00K |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 12.10M | 0 | 0 | 6.62M | 4.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt | 132.66M | 207.34M | 251.36M | 34.41M | 48.11M | 252.45M | 51.02M | 450.15M | 318.49M | 192.96M | 206.20M | 257.83M | 42.08M | 92.45M | 120.49M | 111.14M | 119.94M | 21.08M | 0 |
| Current portion of LT debt and capital leases | 40.83M | 62.02M | 59.97M | 5.81M | 37.90M | 98.35M | 32.33M | 203.02M | 42.25M | 30.82M | 11.83M | 12.22M | 7.66M | 565.00K | 0 | 0 | 0 | — | 0 |
| Short term debt excl. current portion of LT debt | 91.83M | 145.31M | 191.39M | 28.60M | 10.21M | 154.10M | 18.70M | 247.13M | 276.24M | 162.14M | 194.37M | 245.61M | 34.42M | 91.89M | 120.49M | 111.14M | 119.94M | 21.08M | 0 |
| Accounts payable | 48.06M | 203.76M | 143.39M | 32.41M | 15.21M | 71.38M | 30.07M | 19.89M | 15.19M | 14.24M | 22.07M | 19.36M | 14.86M | 22.57M | 27.41M | 11.45M | 12.89M | 7.99M | 322.00K |
| Income tax payable | 0 | 0 | 58.45M | 64.81M | 64.79M | 95.43M | — | — | — | — | — | — | — | — | — | — | — | — | 21.96M |
| Long term debt | 97.32M | 91.61M | 143.39M | 136.57M | 127.60M | 102.32M | 94.34M | 48.39M | 59.48M | 32.33M | 20.49M | 7.41M | 565.00K | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term debt excl. lease liabilities | 96.31M | 91.57M | 143.39M | 136.41M | 127.58M | 102.32M | 94.34M | 48.39M | 59.48M | 32.33M | 20.49M | 7.41M | 565.00K | 0 | 0 | 0 | 0 | 0 | 0 |
| Total equity | 242.21M | 211.79M | 224.58M | 287.93M | 343.45M | 337.86M | 251.00M | 99.16M | -31.59M | 17.65M | -58.44M | -96.51M | 102.76M | 57.08M | 27.89M | 47.38M | -4.90M | 169.09M | 148.91M |
| Shareholders' equity | 242.21M | 211.79M | 224.58M | 287.93M | 343.45M | 337.86M | 251.00M | 99.16M | -31.59M | 17.65M | -58.44M | -96.51M | 102.76M | 57.08M | 27.89M | 47.38M | -4.90M | 169.09M | 148.91M |
| Common equity, total | 242.21M | 211.79M | 224.58M | 287.93M | 343.45M | 337.86M | 251.00M | 99.16M | -31.59M | 17.65M | -58.44M | -96.51M | 102.76M | 57.08M | 27.89M | 47.38M | -4.90M | 169.09M | 148.91M |
| Other common equity | 238.81M | 208.39M | 221.18M | 284.53M | 340.05M | 334.46M | 247.60M | 224.48M | 224.48M | 224.48M | 224.48M | 223.60M | 223.60M | 223.60M | 223.60M | 223.60M | 223.60M | 223.60M | 223.60M |
| Total debt | 229.99M | 298.94M | 394.75M | 170.98M | 175.71M | 354.77M | 145.36M | 498.55M | 377.96M | 225.29M | 226.69M | 265.24M | 42.64M | 92.45M | 120.49M | 111.14M | 119.94M | 21.08M | 0 |
| Net debt | 226.18M | 293.98M | 347.97M | 154.58M | 142.04M | 337.95M | 109.92M | 495.68M | 375.31M | 221.59M | 224.42M | 263.70M | 41.41M | 91.77M | 119.80M | 110.48M | 119.53M | -65.24M | -2.72M |
| Change in accounts receivable | -14.23M | 4.48M | 1.22M | 1.62M | 20.91M | -3.93M | -2.85M | 28.48M | -3.39M | 1.76M | 6.85M | 266.00K | 396.00K | 487.00K | 711.00K | -241.00K | -1.72M | 456.00K | 4.84M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 24.03M | 167.06M | -67.02M | -109.32M | -23.11M | 62.94M | -57.08M | 185.43M | -182.74M | -34.55M | -9.20M | -5.66M | -4.50M | 7.71M | 4.84M | -15.96M | 1.44M | -4.90M | -7.67M |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | -3.56M | -1.55M | -13.55M | 3.67M | 5.08M | 40.22M | 4.42M | -31.14M |
| Sale of fixed assets & businesses | 632.00K | 420.00K | 53.19M | 1.50M | 688.00K | 26.00K | 0 | 11.39M | 67.33M | 2.89M | 981.00K | 24.62M | 297.61M | 0 | 34.00K | 65.78M | 2.01M | 0 | 0 |
| Purchase/sale of investments, net | 0 | 0 | -5.00M | 0 | -229.56M | 203.47M | 9.20M | 26.59M | 0 | 0 | 0 | 0 | -410.00K | 206.00K | 0 | 0 | 11.60M | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 203.47M | 9.20M | 26.59M | 0 | 0 | 0 | 0 | 0 | 206.00K | 0 | 0 | 11.60M | 0 | — |
| Purchase of investments | 0 | 0 | -5.00M | 0 | -229.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -410.00K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | -6.50M | 0 | 0 | 0 | 0 | -1.00K | 0 | 0 | -1.00K | 0 | 0 | 261.05M | 0 |
| Issuance/retirement of debt, net | 24.60M | 69.06M | 95.46M | -223.56M | 4.77M | 178.62M | -174.55M | 182.49M | 40.19M | -141.25M | 20.39M | 38.16M | -218.03M | 56.90M | 28.60M | -9.34M | 8.80M | -98.86M | -21.08M |
| Issuance/retirement of long term debt | 19.60M | 69.06M | 95.46M | -223.56M | 4.77M | 178.62M | -45.65M | -45.94M | 11.08M | -27.15M | -11.84M | -13.08M | -6.85M | -565.00K | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 5.00M | 0 | 0 | 0 | 0 | 0 | -128.91M | 228.44M | 29.11M | -114.10M | 32.23M | 51.24M | -211.18M | 57.46M | 28.60M | -9.34M | 8.80M | -98.86M | -21.08M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -3.87M | -3.93M | 0 | -3.48M | -4.96M | -5.00M | -5.04M | -463.00K | -2.00K | -78.00K | -133.00K | -108.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 6.00K | 0 | 0 | 0 | 0 | 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