Vapi Enterprise Ltd
NSE: BSE: 502589
₹110.25
(5%)
Tue, 03 Mar 2026, 05:14 pm
Market Cap251.53M
PE Ratio17.52
Dividend0
Vapi Enterprise Balance Sheet
| Particulars | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -3.92M | -1.97M | -151.00K | -154.41K | -472.00K | -515.32K | -473.68K | — | -657.67K | -285 | -396.87K | -123.78K | -760 | -167 | -550 | -678 | -3.44K |
| 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 | 0 | 0 | 0 |
| Total assets | 128.16M | 84.56M | 33.91M | 52.45M | 34.03M | 36.06M | 36.24M | 39.29M | 36.77M | 39.46M | 32.66M | 34.94M | 34.23M | 235.47M | 465.13M | 354.20M | 367.22M |
| Total current assets | 55.97M | 26.35M | 22.71M | 9.16M | 6.08M | 4.70M | 5.75M | 8.04M | 7.33M | 10.60M | 5.19M | 8.24M | 10.39M | 212.12M | 446.00M | 332.32M | 345.52M |
| Cash and short term investments | 1.63M | 534.00K | 1.07M | 107.10K | 313.60K | 226.12K | 449.64K | 428.08K | 1.68M | 2.82M | 1.08M | 3.89M | 6.25M | 6.79M | 330.21M | 328.30M | 339.67M |
| Cash & equivalents | 1.63M | 534.00K | 1.07M | 107.10K | 313.60K | 226.12K | 449.64K | 428.08K | 1.68M | 2.82M | 1.08M | 3.89M | 6.25M | 6.79M | 330.21M | 328.30M | 339.67M |
| Short term investments | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 38.82M | 20.97M | 18.09M | 7.51M | 1.75M | 1.45M | 2.04M | 3.95M | 4.29M | 6.64M | 2.90M | 2.99M | 3.44M | 201.63M | 60.77M | 812.90K | 903.50K |
| Accounts receivable - trade, net | 18.35M | 3.83M | 7.40M | 6.05M | 1.46M | 1.19M | 1.65M | 3.80M | 4.12M | 6.46M | 2.80M | 2.79M | 3.16M | 2.34M | 1.50M | 0 | — |
| Other receivables | 20.47M | 17.14M | 10.69M | 1.46M | 289.79K | 261.25K | 394.00K | 155.96K | 172.75K | 185.00K | 99.30K | 195.40K | 279.43K | 199.28M | 59.27M | 812.90K | — |
| Total inventory | 12.01M | 1.37M | 217.00K | 447.37K | 10.23K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other current assets, total | 3.00M | 2.81M | 2.75M | 1.09M | 2.00M | 3.01M | 3.16M | 3.46M | 1.13M | 1.04M | 1.21M | 1.36M | 697.63K | 3.70M | 55.00M | 3.20M | 4.94M |
| Total non-current assets | 72.20M | 58.21M | 11.19M | 43.29M | 27.95M | 31.37M | 30.48M | 31.25M | 29.44M | 28.87M | 27.47M | 26.69M | 23.85M | 23.34M | 19.12M | 21.88M | 21.70M |
| Long term investments | 200.00K | 200.00K | 200.00K | 10.45M | 382.66K | 4.63M | 4.56M | 3.75M | 3.70M | 4.78M | 1.20M | 1.22M | 1.22M | 358.35K | 275.26K | 250.00K | 50.00K |
| Note receivable - long term | — | — | — | 9.25M | 182.66K | 63.80K | 3.48M | 3.55M | 3.50M | 4.58M | 1.00M | 1.02M | 1.02M | 258.35K | 225.26K | 200.00K | 0 |
| Investments in unconsolidated subsidiaries | 100.00K | 100.00K | 100.00K | 0 | 0 | — | — | — | — | — | 200.00K | 200.00K | 200.00K | 0 | 0 | 0 | 0 |
| Other investments | 100.00K | 100.00K | 100.00K | 1.20M | 200.00K | 4.57M | 1.08M | 200.00K | 200.00K | 200.00K | 0 | 0 | 0 | 100.00K | 50.00K | 50.00K | 50.00K |
| Net property/plant/equipment | 72.00M | 58.01M | 10.99M | 25.20M | 26.68M | 26.74M | 25.92M | 25.34M | 23.58M | 21.78M | 20.54M | 19.78M | 17.96M | 17.64M | 12.06M | 134.85K | 55.79K |
| Gross property/plant/equipment | 170.56M | 113.91M | 27.64M | 42.83M | 44.70M | 46.24M | 38.40M | 51.83M | 52.60M | 53.13M | 53.99M | 54.56M | 54.61M | 56.02M | 34.48M | 722.60K | 721.84K |
| Deferred tax assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 94.58K |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 7.65M | 887.03K | 0 | 0 | 2.16M | 2.16M | 2.30M | 5.72M | 5.69M | 4.67M | 5.35M | 6.79M | 21.50M | 21.50M |
| Short term debt | 0 | 0 | 0 | 1.00M | 295.01K | 120.76K | 3.90M | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 0 | 0 | 0 | 1.00M | 295.01K | 120.76K | 3.90M | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts payable | 18.55M | 4.68M | 2.85M | 4.53M | 1.58M | 1.11M | 668.19K | 391.70K | 1.97M | 1.86M | 529.49K | 967.48K | 385.79K | 87.96K | 105.66K | 0 | 37.78K |
| Income tax payable | 327.00K | 327.00K | — | — | — | — | — | — | — | — | — | — | — | — | 105.00M | 4.10M | 4.42M |
| Long term debt | 74.12M | 85.70M | 82.52M | 84.41M | 83.31M | 87.20M | 81.56M | 80.77M | 80.14M | 79.19M | 78.04M | 77.29M | 75.13M | 72.93M | 4.75M | 4.75M | 4.75M |
| Long term debt excl. lease liabilities | 74.12M | 85.70M | 82.52M | 84.41M | 83.31M | 87.20M | 81.56M | 80.77M | 80.14M | 79.19M | 78.04M | 77.29M | 75.13M | 72.93M | 4.75M | 4.75M | 4.75M |
| Total equity | 23.36M | -16.08M | -58.07M | -55.13M | -71.91M | -68.87M | -67.71M | -64.39M | -63.06M | -60.84M | -61.10M | -55.96M | -52.87M | -50.32M | 334.59M | 342.91M | 356.06M |
| Shareholders' equity | 23.36M | -16.08M | -58.07M | -55.13M | -71.91M | -68.87M | -67.71M | -64.39M | -63.06M | -60.84M | -61.10M | -55.96M | -52.87M | -50.32M | 334.59M | 342.91M | 356.06M |
| Common equity, total | 23.36M | -16.08M | -58.07M | -55.13M | -71.91M | -68.87M | -67.71M | -64.39M | -63.06M | -60.84M | -61.10M | -55.96M | -52.87M | -50.32M | 334.59M | 342.91M | 356.06M |
| Other common equity | -42.87M | -82.30M | -124.29M | -121.35M | -138.13M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M | 23.99M |
| Total debt | 74.12M | 85.70M | 82.52M | 85.41M | 83.60M | 87.32M | 85.46M | 80.77M | 80.14M | 79.19M | 78.04M | 77.29M | 75.13M | 72.93M | 4.75M | 4.75M | 4.75M |
| Net debt | 72.48M | 85.17M | 81.45M | 85.30M | 83.29M | 87.09M | 85.01M | 80.34M | 78.46M | 76.37M | 76.96M | 73.40M | 68.88M | 66.14M | -325.47M | -323.55M | -334.92M |
| Change in accounts receivable | 7.74M | 17.87M | -2.96M | 1.56M | 3.25M | 269.05K | -454.50K | -2.15M | -319.48K | -3.32M | 3.74M | -232.32K | 1.30M | -1.95M | 88.11M | 1.53M | 0 |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -13.61M | -13.88M | -4.62M | -1.26M | 1.50M | -470.38K | -439.00K | -276.49K | 1.58M | 1.11M | -6.51M | -2.11M | -1.64M | -245.91K | 114.06M | -431.80K | 37.78K |
| Change in other assets/liabilities | 0 | -1.85M | 0 | 3.49M | 11.33M | -4.08M | -2.54M | -1.27M | 1.71M | 91.34K | 1.20M | 115.67K | -44.86K | 548.35K | 22.63K | 95.56M | -1.63M |
| Sale of fixed assets & businesses | 45.66M | 2.02M | 16.06M | 0 | 80.52K | 0 | 0 | 0 | 0 | 0 | 0 | 769.64K | 0 | 0 | 505.00M | 10.07M | 755 |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.00K | 795.81K | 0 | 0 |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.00K | 795.81K | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.01M | -201.13M | 0 | 0 |
| Issuance/retirement of debt, net | -5.95M | 11.57M | -3.72M | 2.89M | -1.80M | -1.76M | 3.62M | -4.70M | -627.17K | -950.00K | -1.15M | -750.00K | -2.16M | -2.20M | -68.18M | 0 | 0 |
| Issuance/retirement of long term debt | -5.95M | 11.57M | -3.72M | 1.89M | -1.10M | -1.58M | -159.16K | -800.00K | -627.17K | -950.00K | -1.15M | -750.00K | -2.16M | -2.20M | -68.18M | 0 | 0 |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 1.00M | -704.99K | -174.25K | 3.78M | -3.90M | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 3.46M | 4.16M | 2.54M | -1.92M | 4.59M | -4.00M | 0 | 0 | 0 | 0 | 0 | 0 | -118.82M | -170.08K |
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