Udayshivakumar Infra Ltd
NSE: USK BSE: 543861
₹25.23
(-1.29%)
Thu, 12 Mar 2026, 11:31 am
Market Cap1.38B
PE Ratio0
Dividend0
Udayshivakumar Infra Balance Sheet
| Particulars | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Interest expense on debt | -51.18M | -51.08M | -31.47M | -42.85M | -53.41M | -65.09M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 1.58B | 1.47B | 1.57B | 2.85B | 3.22B | 3.30B |
| Total current assets | 792.17M | 681.11M | 655.71M | 1.67B | 1.79B | 1.73B |
| Cash and short term investments | 2.45M | 52.50M | 152.41M | 799.43M | 154.07M | 214.52M |
| Cash & equivalents | 2.45M | 52.50M | 152.41M | 799.43M | 154.07M | 214.52M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 587.71M | 421.31M | 367.64M | 300.20M | 494.00M | 268.59M |
| Accounts receivable - trade, net | 587.71M | 421.31M | 367.64M | 300.20M | 494.00M | 268.59M |
| Other receivables | 0 | 0 | 0 | 0 | 0 | 0 |
| Total inventory | 118.45M | 132.05M | 63.42M | 299.31M | 701.48M | 871.51M |
| Other current assets, total | 83.57M | 75.25M | 69.60M | 264.29M | 421.43M | 294.19M |
| Total non-current assets | 790.43M | 787.06M | 910.53M | 1.17B | 1.44B | 1.57B |
| Long term investments | 343.11M | 426.31M | 531.86M | 689.18M | 928.11M | 749.73M |
| Note receivable - long term | 343.11M | 426.31M | 412.01M | 498.72M | 573.91M | 610.19M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 119.85M | 190.46M | 354.20M | 139.54M |
| Net property/plant/equipment | 312.11M | 255.54M | 255.62M | 343.75M | 340.48M | 583.99M |
| Gross property/plant/equipment | 369.11M | 360.64M | 378.53M | 509.69M | 567.91M | 908.15M |
| Deferred tax assets | 0 | 5.12M | 6.76M | 7.92M | 9.14M | 10.55M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 135.21M | 100.10M | 116.29M | 130.65M | 160.51M | 224.57M |
| Short term debt | 180.64M | 232.13M | 209.12M | 286.60M | 276.00M | 284.51M |
| Current portion of LT debt and capital leases | 0 | 0 | 0 | 0 | 59.20M | 131.48M |
| Short term debt excl. current portion of LT debt | 180.64M | 232.13M | 209.12M | 286.60M | 216.80M | 153.03M |
| Accounts payable | 507.67M | 366.29M | 291.28M | 375.68M | 525.42M | 388.79M |
| Income tax payable | 14.96M | 37.12M | 41.04M | 54.08M | 103.14M | 0 |
| Long term debt | 158.89M | 73.89M | 55.71M | 161.97M | 104.76M | 315.37M |
| Long term debt excl. lease liabilities | 158.89M | 73.89M | 55.71M | 161.97M | 104.76M | 315.37M |
| Total equity | 468.65M | 561.80M | 622.61M | 1.44B | 1.75B | 1.68B |
| Shareholders' equity | 468.65M | 561.80M | 622.61M | 1.44B | 1.75B | 1.68B |
| Common equity, total | 468.65M | 561.80M | 622.61M | 1.44B | 1.75B | 1.68B |
| Other common equity | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 339.53M | 306.02M | 264.83M | 448.56M | 380.77M | 599.88M |
| Net debt | 337.08M | 253.52M | 112.41M | -350.86M | 226.70M | 385.35M |
| Change in accounts receivable | -292.31M | 83.20M | 67.97M | -19.27M | -404.62M | 189.13M |
| Change in taxes payable | — | — | — | — | — | — |
| Change in accounts payable | 169.91M | -141.38M | 7.87M | 58.60M | 185.67M | -33.96M |
| Change in other assets/liabilities | 176.53M | 24.60M | 31.78M | 12.74M | -320.14M | -207.18M |
| Sale of fixed assets & businesses | 0 | 7.81M | 0 | 22.80M | 0 | 539.00K |
| Purchase/sale of investments, net | 0 | 0 | 0 | -70.61M | -156.79M | 236.85M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 27.21M | 236.85M |
| Purchase of investments | 0 | 0 | 0 | -70.61M | -184.00M | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | -944.00K | 0 | 0 |
| Issuance/retirement of debt, net | -102.47M | -85.00M | -18.18M | 106.26M | -67.80M | 219.11M |
| Issuance/retirement of long term debt | -102.47M | -85.00M | -18.18M | 106.26M | -57.20M | 210.60M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | -10.59M | 8.51M |
| Issuance/retirement of other debt | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | -61.73M | 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