Ultramarine & Pigments Ltd
NSE: ULTRMARINE BSE: 506685
₹442.90
(0.01%)
Wed, 04 Mar 2026, 03:19 pm
Market Cap12.93B
PE Ratio15.46
Dividend1.35
Ultramarine & Pigments Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -1.89M | -2.04M | -2.90M | -7.36M | -8.99M | -4.14M | -17.13M | -15.36M | -8.93M | -4.78M | -3.51M | -6.33M | -10.39M | -6.07M | -17.35M | -34.83M | -40.01M | -58.70M | -80.57M | -82.02M |
| Pretax equity in earnings | 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 | 0 |
| Total assets | 864.40M | 862.19M | 1.03B | 1.12B | 1.04B | 1.16B | 1.28B | 1.21B | 1.29B | 1.60B | 1.69B | 3.93B | 6.13B | 4.32B | 3.83B | 5.61B | 9.96B | 8.84B | 10.81B | 11.78B |
| Total current assets | 388.63M | 366.56M | 549.55M | 393.05M | 530.40M | 567.33M | 610.92M | 556.82M | 630.46M | 845.87M | 751.06M | 1.17B | 1.28B | 1.48B | 1.64B | 2.18B | 2.08B | 2.35B | 2.69B | 2.90B |
| Cash and short term investments | 12.17M | 32.06M | 17.33M | 97.11M | 148.84M | 192.50M | 186.47M | 112.13M | 126.59M | 163.97M | 134.90M | 361.02M | 428.62M | 749.04M | 492.56M | 866.39M | 347.52M | 444.78M | 554.18M | 749.02M |
| Cash & equivalents | 12.05M | 31.99M | 17.33M | 42.11M | 133.84M | 139.59M | 46.95M | 47.87M | 51.50M | 153.97M | 86.08M | 71.54M | 38.99M | 60.81M | 140.25M | 169.65M | 181.78M | 162.87M | 146.15M | 110.81M |
| Short term investments | 119.22K | 70.43K | 0 | 55.00M | 15.00M | 52.91M | 139.52M | 64.26M | 75.09M | 10.00M | 48.82M | 289.48M | 389.63M | 688.22M | 352.31M | 696.75M | 165.73M | 281.91M | 408.03M | 638.21M |
| Total receivables, net | 194.01M | 223.04M | 358.31M | 167.86M | 243.41M | 174.75M | 217.56M | 307.30M | 296.68M | 372.77M | 277.00M | 351.93M | 275.74M | 416.06M | 768.51M | 773.20M | 808.87M | 797.56M | 1.01B | 1.10B |
| Accounts receivable - trade, net | 69.93M | 126.73M | 136.31M | 137.51M | 125.50M | 146.24M | 205.73M | 240.01M | 219.26M | 219.39M | 266.07M | 339.79M | 261.11M | 331.01M | 393.18M | 439.08M | 394.51M | 442.25M | 582.62M | 807.24M |
| Other receivables | 124.08M | 96.31M | 222.01M | 30.35M | 117.91M | 28.51M | 11.83M | 67.29M | 77.42M | 153.39M | 10.93M | 12.14M | 14.63M | 85.05M | 375.34M | 334.12M | 414.36M | 355.31M | 423.46M | 294.72M |
| Total inventory | 110.25M | 85.58M | 153.36M | 106.28M | 133.33M | 124.25M | 162.06M | 120.56M | 184.75M | 210.33M | 221.61M | 256.85M | 252.26M | 274.33M | 341.86M | 377.34M | 726.60M | 905.61M | 937.19M | 890.10M |
| Other current assets, total | 14.63M | 14.04M | 19.46M | 16.51M | 132.78K | 74.01M | 40.56M | 16.84M | 22.44M | 24.03M | 108.69M | 56.99M | 124.58M | 26.41M | 31.28M | 151.68M | 181.69M | 185.51M | 176.91M | 131.24M |
| Total non-current assets | 475.77M | 495.62M | 481.53M | 728.37M | 505.79M | 590.85M | 667.37M | 654.39M | 656.26M | 755.58M | 939.01M | 2.76B | 4.85B | 2.84B | 2.18B | 3.43B | 7.88B | 6.48B | 8.12B | 8.89B |
| Long term investments | 262.20M | 275.55M | 244.65M | 396.51M | 190.45M | 162.77M | 135.81M | 134.94M | 157.52M | 133.00M | 135.91M | 1.87B | 3.72B | 1.88B | 773.68M | 1.80B | 5.55B | 3.66B | 4.83B | 5.08B |
| Note receivable - long term | — | — | — | — | — | — | 3.64M | 2.77M | 471.38K | 830.54K | 2.21M | 532.00K | 103.00K | 30.79M | — | 172.00K | 70.11M | 80.50M | 10.76M | 60.38M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 7.60M | 0 | 0 | 16.40K | 16.40K | 16.40K | 132.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 262.20M | 275.55M | 244.65M | 388.91M | 190.45M | 162.77M | 132.15M | 132.15M | 157.03M | 0 | 133.69M | 1.86B | 3.72B | 1.85B | 773.68M | 1.80B | 5.48B | 3.58B | 4.82B | 5.02B |
| Net property/plant/equipment | 213.57M | 212.18M | 224.34M | 319.62M | 297.28M | 400.37M | 447.69M | 425.78M | 418.72M | 395.42M | 561.30M | 604.32M | 711.35M | 851.46M | 1.30B | 1.53B | 2.22B | 2.69B | 3.11B | 3.63B |
| Gross property/plant/equipment | 527.12M | 537.14M | 572.11M | 701.97M | 707.37M | 837.03M | 929.10M | 957.08M | 989.48M | 1.01B | 1.21B | 644.93M | 797.96M | 990.78M | 1.49B | 1.80B | 2.58B | 3.20B | 3.81B | 4.52B |
| Deferred tax assets | — | 7.90M | 12.54M | 12.24M | 18.06M | 20.91M | 23.77M | 20.87M | 16.37M | 6.60M | 9.23M | 9.69M | 7.28M | 11.64M | 12.94M | 5.87M | 7.79M | 26.08M | 52.88M | 54.16M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 6.80M | 4.96M | 3.79M | 2.74M | 1.50M | 2.11M | 2.52M | 2.18M | 2.06M | 1.49M | 1.28M | 6.37M | 3.56M | 1.73M | 5.20M |
| Goodwill, net | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | — | 4.96M | 3.79M | 2.74M | 1.50M | 2.11M | 2.52M | 2.18M | 2.06M | 1.49M | 1.28M | 6.37M | 3.56M | 1.73M | 5.20M |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 15.86M | 17.35M | 60.91M | 22.41M | 15.01M | 37.83M | 38.33M | 94.34M | 95.63M | 90.71M | 90.94M | 102.79M | 113.61M | 118.77M |
| Short term debt | 1.05M | 15.08M | 44.48M | 15.45M | 5.01M | 10.45M | 37.77M | 40.88M | 94.83M | 0 | 0 | 0 | 0 | 0 | 21.27M | 24.67M | 72.03M | 127.80M | 163.73M | 201.87M |
| Current portion of LT debt and capital leases | — | 13.80M | 36.78M | 10.22M | — | — | 37.77M | 37.77M | 20.00M | 0 | 0 | 0 | 0 | 0 | 21.27M | 24.67M | 72.03M | 104.81M | 155.65M | 201.87M |
| Short term debt excl. current portion of LT debt | 1.05M | 1.28M | 7.69M | 5.23M | 5.01M | 10.45M | 0 | 3.11M | 74.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.99M | 8.08M | 0 |
| Accounts payable | 63.20M | 53.99M | 81.98M | 90.67M | 90.02M | 98.97M | 82.88M | 36.73M | — | 110.31M | 166.36M | 245.89M | 287.05M | 218.69M | 292.96M | 361.22M | 397.23M | 419.39M | 564.63M | 523.17M |
| Income tax payable | 32.88M | 2.64M | 14.95M | 9.93M | 6.14M | 14.55M | 18.53M | 15.02M | 12.41M | 75.52M | 3.50M | 135.66M | 187.29M | — | — | 2.82M | 2.26M | 809.00K | 0 | — |
| Long term debt | 56.34M | 42.54M | 5.76M | 48.75M | 24.38M | 66.93M | 57.77M | 20.00M | 0 | 0 | 0 | 0 | 0 | 0 | 264.49M | 358.33M | 461.87M | 624.22M | 630.85M | 733.67M |
| Long term debt excl. lease liabilities | 56.34M | 42.54M | 5.76M | 48.75M | 24.38M | 66.93M | 57.77M | 20.00M | 0 | 0 | 0 | 0 | 0 | 0 | 264.49M | 358.33M | 461.87M | 624.22M | 630.85M | 733.67M |
| Total equity | 594.86M | 678.94M | 728.98M | 799.86M | 715.72M | 783.68M | 818.80M | 863.17M | 921.71M | 994.80M | 1.15B | 3.14B | 5.11B | 3.85B | 3.02B | 4.61B | 8.60B | 7.36B | 9.00B | 9.73B |
| Shareholders' equity | 594.86M | 678.94M | 728.98M | 799.86M | 715.72M | 783.68M | 818.80M | 863.17M | 921.71M | 994.80M | 1.15B | 3.14B | 5.11B | 3.85B | 3.02B | 4.61B | 8.60B | 7.36B | 9.00B | 9.73B |
| Common equity, total | 594.86M | 678.94M | 728.98M | 799.86M | 715.72M | 783.68M | 818.80M | 863.17M | 921.71M | 994.80M | 1.15B | 3.14B | 5.11B | 3.85B | 3.02B | 4.61B | 8.60B | 7.36B | 9.00B | 9.73B |
| Other common equity | 526.95M | 611.03M | 661.07M | 731.95M | 350.00M | 367.50M | 382.50M | 395.50M | 410.50M | 410.50M | 410.50M | 2.09B | 3.77B | 2.10B | 1.00B | 2.03B | 5.57B | 3.79B | 5.00B | 5.13B |
| Total debt | 57.39M | 57.62M | 50.24M | 64.20M | 29.39M | 77.38M | 95.54M | 60.88M | 94.83M | 0 | 0 | 0 | 0 | 0 | 285.76M | 383.01M | 533.90M | 752.02M | 794.58M | 935.54M |
| Net debt | 45.22M | 25.56M | 32.91M | -32.91M | -119.45M | -115.12M | -90.93M | -51.25M | -31.76M | -163.97M | -134.90M | -361.02M | -428.62M | -749.04M | -206.79M | -483.38M | 186.38M | 307.24M | 240.40M | 186.53M |
| Change in accounts receivable | -26.83M | -28.44M | -140.70M | 29.90M | -63.86M | -1.50M | -59.32M | -33.63M | 19.32M | -656.53K | -62.77M | -80.97M | 77.82M | -69.68M | -64.97M | -42.05M | 43.97M | -79.26M | -140.56M | -225.90M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 8.09M | -151.20M | 66.56M | 69.17M | -30.16M | -19.63M | 69.15M | -47.32M | — | 35.48M | 57.56M | 58.12M | 40.94M | -67.44M | 76.42M | 65.12M | 34.84M | 21.70M | 149.08M | -41.56M |
| Change in other assets/liabilities | — | 0 | 0 | 0 | 0 | 0 | 0 | 20.15M | -9.67M | -8.94M | -13.80M | 3.84M | -3.11M | 7.21M | -51.72M | -10.84M | -103.66M | -47.60M | -7.93M | 146.09M |
| Sale of fixed assets & businesses | 2.65M | 60.37M | 0 | 10.67K | 4.33M | 511.97K | 231.33K | 162.26K | 190.07K | 5.64M | 244.54K | 421.00K | 361.00K | 119.55M | 835.00K | 525.00K | 2.97M | 425.00K | 492.00K | 1.69M |
| Purchase/sale of investments, net | -37.53M | -12.34M | 30.90M | 11.64M | 117.18M | 53.71M | 30.60M | 0 | 0 | 0 | -14.98M | -235.33M | -238.52M | 37.39M | 202.12M | 150.09M | 120.63M | -68.83M | 21.18M | -29.01M |
| Sale/maturity of investments | 103.96K | 1.01M | 30.90M | 11.64M | 117.18M | 53.71M | 30.60M | 0 | 0 | 0 | 1.57M | 389.15M | 1.21B | 1.76B | 1.20B | 598.37M | 1.36B | 739.73M | 699.44M | 778.75M |
| Purchase of investments | -37.63M | -13.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.55M | -624.48M | -1.45B | -1.72B | -999.50M | -448.28M | -1.24B | -808.56M | -678.27M | -807.75M |
| Other investing cash flow items, total | 0 | 0 | 2.82M | -2.84M | -2.84M | 0 | -59.36M | 24.49M | -19.72M | -68.97M | 51.66M | 54.73M | -28.00M | -41.64M | -236.57M | 29.70M | -140.69M | 47.94M | 30.32M | 58.93M |
| Issuance/retirement of debt, net | 0 | 236.19K | -7.39M | 13.96M | -34.81M | 47.99M | -12.94M | -34.65M | 16.87M | -20.00M | 0 | 0 | 0 | 0 | 202.50M | 154.56M | 118.45M | 181.98M | 50.77M | 149.65M |
| Issuance/retirement of long term debt | 0 | 236.19K | -7.39M | 13.96M | -34.81M | 47.99M | -2.50M | -37.77M | -20.00M | -20.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.77M | 157.73M |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 0 | 0 | -10.45M | 3.11M | 36.87M | — | — | — | — | 0 | 0 | 0 | 0 | 23.00M | 0 | -8.08M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 202.50M | 154.56M | 118.45M | 158.98M | — | — |
| Total cash dividends paid | -62.43M | -116.97M | -102.49M | -68.33M | -58.40M | -102.15M | -102.15M | -101.81M | -76.87M | -85.41M | -228.44M | 0 | -140.58M | -149.61M | -334.42M | 0 | -146.00M | -146.00M | -146.00M | -146.00M |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | -9.93M | 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