Vishwaraj Sugar Industries Ltd
NSE: VISHWARAJ BSE: 542852
₹4.18
(-3.02%)
Fri, 03 Apr 2026, 04:18 am
Market Cap912.7M
PE Ratio0
Dividend4.62
Vishwaraj Sugar Industries Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -198.77M | -204.00M | -161.31M | -179.22M | -248.43M | -208.50M | -363.57M | -417.39M | -356.57M | -322.79M | -275.37M | -304.96M | -342.70M |
| Pretax equity in earnings | — | — | — | — | 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 |
| Total assets | 5.04B | 5.75B | 6.25B | 6.11B | 5.68B | 6.24B | 7.20B | 6.72B | 7.12B | 7.70B | 7.26B | 7.99B | 8.19B |
| Total current assets | 3.00B | 3.61B | 3.71B | 3.63B | 2.86B | 3.50B | 4.41B | 3.76B | 4.25B | 4.50B | 4.18B | 3.83B | 3.36B |
| Cash and short term investments | 81.56M | 108.43M | 199.24M | 516.49M | 131.16M | 74.57M | 18.43M | 77.00M | 488.58M | 131.60M | 25.89M | 11.93M | 96.93M |
| Cash & equivalents | 81.56M | 108.43M | 199.24M | 516.49M | 127.36M | 74.57M | 18.43M | 77.00M | 488.58M | 131.60M | 25.89M | 11.93M | 96.93M |
| Short term investments | 0 | 0 | 0 | 0 | 3.80M | 5.32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 450.22M | 409.10M | 131.67M | 201.13M | 459.46M | 338.81M | 383.59M | 252.59M | 299.70M | 322.45M | 433.02M | 406.38M | 299.00M |
| Accounts receivable - trade, net | 450.22M | 408.78M | 131.65M | 196.71M | 459.20M | 338.81M | 383.59M | 252.59M | 299.70M | 322.45M | 433.02M | 406.38M | 299.00M |
| Other receivables | 0 | 320.00K | 22.00K | 4.42M | 254.28K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total inventory | 2.05B | 2.45B | 2.69B | 2.44B | 1.77B | 2.62B | 3.24B | 2.90B | 2.86B | 3.67B | 3.03B | 2.77B | 2.36B |
| Other current assets, total | 425.56M | 638.52M | 685.40M | 464.49M | 503.31M | 467.22M | 761.07M | 529.85M | 601.43M | 378.09M | 693.69M | 648.33M | 605.76M |
| Total non-current assets | 2.03B | 2.14B | 2.55B | 2.48B | 2.82B | 2.75B | 2.79B | 2.96B | 2.87B | 3.20B | 3.08B | 4.16B | 4.83B |
| Long term investments | 1.01M | 1.01M | 3.77M | 3.77M | 0 | 5.32M | 10.82M | 13.07M | 13.07M | 13.07M | 13.08M | 13.08M | 13.08M |
| Note receivable - long term | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 1.01M | 1.01M | 3.77M | 3.77M | 0 | 5.32M | 10.82M | 13.07M | 13.07M | 13.07M | 13.08M | 13.08M | 13.08M |
| Net property/plant/equipment | 2.02B | 2.12B | 2.51B | 2.45B | 2.79B | 2.72B | 2.76B | 2.88B | 2.82B | 3.00B | 3.02B | 4.11B | 4.77B |
| Gross property/plant/equipment | 2.62B | 2.83B | 3.32B | 3.38B | 3.83B | 2.96B | 3.12B | 3.39B | 3.47B | 3.80B | 3.98B | 5.21B | 6.04B |
| Deferred tax assets | — | — | — | — | — | — | — | 10.09M | 0 | 135.27M | 0 | — | — |
| Net intangible assets | 0 | 0 | 0 | 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 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 7.07M | 26.27M | 32.22M | 26.32M | 26.29M | 21.34M | 21.46M | 50.41M | 38.48M | 50.96M | 44.59M | 37.23M | 37.22M |
| Short term debt | 1.55B | 1.66B | 2.05B | 2.47B | 2.28B | 2.78B | 2.73B | 2.54B | 2.74B | 2.81B | 2.73B | 2.91B | 2.66B |
| Current portion of LT debt and capital leases | 148.51M | 112.96M | 109.00M | 205.27M | 115.99M | 129.55M | 195.23M | 150.59M | 272.76M | 382.60M | 183.40M | 190.47M | 306.30M |
| Short term debt excl. current portion of LT debt | 1.40B | 1.54B | 1.94B | 2.26B | 2.17B | 2.65B | 2.54B | 2.39B | 2.47B | 2.42B | 2.55B | 2.72B | 2.35B |
| Accounts payable | 419.04M | 722.25M | 556.19M | 269.43M | 143.44M | 268.64M | 1.13B | 621.17M | 667.45M | 937.57M | 613.71M | 979.09M | 463.89M |
| Income tax payable | 40.64M | 46.27M | 413.00K | 14.30M | 23.22M | 2.16M | 0 | — | 21.14M | 34.74M | 37.69M | 63.01M | 0 |
| Long term debt | 312.86M | 199.50M | 340.62M | 208.58M | 100.14M | 370.08M | 654.14M | 926.63M | 1.02B | 896.93M | 823.61M | 746.57M | 1.25B |
| Long term debt excl. lease liabilities | 312.86M | 199.50M | 340.62M | 208.58M | 100.14M | 370.08M | 654.14M | 926.63M | 1.02B | 896.93M | 823.61M | 746.57M | 1.24B |
| Total equity | 2.19B | 2.38B | 2.35B | 2.35B | 2.44B | 2.29B | 2.11B | 2.22B | 2.26B | 2.83B | 2.56B | 2.68B | 2.80B |
| Shareholders' equity | 2.19B | 2.38B | 2.35B | 2.35B | 2.44B | 2.29B | 2.11B | 2.22B | 2.26B | 2.83B | 2.56B | 2.68B | 2.80B |
| Common equity, total | 2.19B | 2.38B | 2.35B | 2.35B | 2.44B | 2.29B | 2.11B | 2.22B | 2.26B | 2.83B | 2.56B | 2.68B | 2.80B |
| Other common equity | — | — | — | — | 0 | 6.58M | 8.96M | 11.05M | 7.47M | 9.26M | 11.38M | 12.10M | 4.21M |
| Total debt | 1.87B | 1.86B | 2.39B | 2.68B | 2.38B | 3.15B | 3.39B | 3.47B | 3.76B | 3.70B | 3.56B | 3.66B | 3.91B |
| Net debt | 1.78B | 1.75B | 2.19B | 2.16B | 2.25B | 3.07B | 3.37B | 3.39B | 3.27B | 3.57B | 3.53B | 3.64B | 3.81B |
| Change in accounts receivable | -271.56M | 41.44M | 277.13M | -65.06M | -262.49M | 104.73M | -44.78M | 131.00M | -47.11M | -22.75M | -110.57M | 26.64M | 107.38M |
| Change in taxes payable | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Change in accounts payable | 167.34M | 303.20M | -166.06M | -286.76M | -125.99M | 125.20M | 858.55M | -506.01M | 46.27M | 270.12M | -323.86M | 365.37M | -515.19M |
| Change in other assets/liabilities | 16.00M | -29.21M | 154.03M | 131.28M | -176.52M | -291.15M | -199.40M | 128.16M | -91.41M | -19.20M | -369.24M | 176.95M | 312.08M |
| Sale of fixed assets & businesses | — | — | 210.76M | 39.22M | 5.10M | 392.31M | 12.08M | 4.01M | 2.13M | 2.90M | 0 | 11.22M | 0 |
| Purchase/sale of investments, net | 0 | 0 | -2.75M | 0 | -33.00K | -1.53M | -5.50M | -2.25M | 0 | 0 | 0 | 0 | 1.00K |
| Sale/maturity of investments | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00K |
| Purchase of investments | 0 | 0 | -2.75M | 0 | -33.00K | -1.53M | -5.50M | -2.25M | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 108.00K | -19.33M | -5.95M | 5.90M | -402.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -411.89M | 27.42M | 540.07M | 189.30M | -206.54M | 763.85M | 241.54M | 80.20M | 294.43M | -58.22M | -148.47M | 99.32M | 249.98M |
| Issuance/retirement of long term debt | -139.47M | -113.35M | 141.11M | -132.04M | -108.44M | 283.69M | 349.75M | 43.64M | 219.84M | -127.36M | -272.52M | -69.97M | 617.61M |
| Issuance/retirement of short term debt | -272.42M | 140.78M | 398.96M | 321.34M | -98.10M | 480.16M | -108.21M | 36.56M | 74.59M | 69.14M | 124.06M | 169.29M | -367.63M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | 0 | 0 | -40.16M | -31.43M | -10.25M | 0 | 0 | 0 | 0 | 0 | -18.78M | -18.78M | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 439.90M |
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