Wires & Fabriks (S.A) Ltd
NSE: BSE: 507817
₹148.85
(-3.97%)
Tue, 03 Mar 2026, 08:30 pm
Market Cap454.92M
PE Ratio107.82
Dividend0.07
Wires & Fabriks (S.A) 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 | -9.94M | -10.50M | -14.53M | -25.81M | -30.75M | -29.09M | -38.58M | -39.13M | -39.95M | -41.12M | -46.19M | -39.88M | -25.14M | -16.57M | -17.68M | -21.74M | -30.10M | -56.19M | -60.90M | -74.06M |
| 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 | 0 |
| Total assets | 807.92M | 863.29M | 865.52M | 1.13B | 1.09B | 1.19B | 1.14B | 1.15B | 1.14B | 1.15B | 1.41B | 1.31B | 1.19B | 1.03B | 1.16B | 1.02B | 1.60B | 1.53B | 1.58B | 2.14B |
| Total current assets | 246.50M | 274.12M | 309.43M | 395.15M | 398.43M | 437.94M | 469.70M | 566.04M | 630.41M | 656.88M | 728.11M | 677.83M | 623.81M | 521.92M | 673.67M | 498.43M | 658.73M | 597.28M | 684.58M | 780.20M |
| Cash and short term investments | 6.80M | 19.41M | 14.84M | 10.43M | 10.31M | 9.99M | 17.13M | 8.92M | 53.26M | 46.30M | 34.50M | 47.93M | 29.00M | 14.75M | 80.08M | 3.39M | 82.47M | 2.87M | 5.34M | 4.77M |
| Cash & equivalents | 6.00M | 18.44M | 14.84M | 10.43M | 9.30M | 8.41M | 16.16M | 8.02M | 53.26M | 46.30M | 34.50M | 47.93M | 29.00M | 14.75M | 80.08M | 2.42M | 82.47M | 2.87M | 3.63M | 3.07M |
| Short term investments | 803.38K | 974.11K | — | — | 1.01M | 1.58M | 966.96K | 900.00K | 0 | 0 | 0 | 0 | 0 | — | 0 | 970.11K | 0 | 0 | 1.72M | 1.70M |
| Total receivables, net | 163.90M | 182.77M | 207.68M | 209.80M | 250.17M | 319.64M | 338.78M | 413.44M | 357.31M | 412.79M | 475.32M | 384.97M | 354.92M | 307.74M | 319.14M | 279.18M | 236.43M | 240.47M | 272.09M | 287.55M |
| Accounts receivable - trade, net | 143.23M | 155.49M | 174.98M | 184.13M | 236.42M | 268.47M | 292.43M | 363.03M | 324.51M | 375.97M | 407.37M | 379.96M | 354.44M | 307.09M | 318.44M | 278.34M | 236.38M | 214.91M | 246.75M | 287.29M |
| Other receivables | 20.67M | 27.29M | 32.71M | 25.67M | 13.75M | 51.17M | 46.34M | 50.41M | 32.80M | 36.81M | 67.96M | 5.01M | 484.05K | 653.10K | 702.42K | 836.67K | 47.00K | 25.55M | 25.34M | 268.00K |
| Total inventory | 68.03M | 64.41M | 86.90M | 154.14M | 117.16M | 106.58M | 110.84M | 135.54M | 195.57M | 172.16M | 191.54M | 190.67M | 193.68M | 150.48M | 203.21M | 139.10M | 199.28M | 272.95M | 356.07M | 393.85M |
| Other current assets, total | 1.28M | 1.61M | 0 | 20.78M | 20.78M | 1.73M | 2.83M | 3.02M | 24.27M | 25.63M | 26.76M | 54.26M | 46.21M | 48.95M | 71.24M | 76.76M | 140.55M | 81.00M | 51.08M | 94.03M |
| Total non-current assets | 561.42M | 589.17M | 556.09M | 732.48M | 689.62M | 756.01M | 673.77M | 587.89M | 513.97M | 497.59M | 679.23M | 634.33M | 570.12M | 512.74M | 481.37M | 517.22M | 939.82M | 930.51M | 895.02M | 1.36B |
| Long term investments | 809.06K | 8.55M | 13.52M | 88.15K | 88.15K | 88.15K | 88.15K | 55.20K | 2.04M | 2.30M | 55.20K | 1.16M | 950.00K | 0 | 0 | 2.61M | 1.13M | 1.13M | 1.05M | 1.14M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | 0 | 0 | — | — | — | — | 2.61M | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 809.06K | 8.55M | 13.52M | 88.15K | 88.15K | 88.15K | 88.15K | 55.20K | 2.04M | 2.30M | 55.20K | 1.16M | 950.00K | 0 | 0 | 0 | 1.13M | 1.13M | 1.05M | 1.14M |
| Net property/plant/equipment | 560.61M | 580.62M | 542.57M | 732.39M | 689.53M | 748.31M | 653.41M | 566.70M | 492.20M | 476.40M | 655.50M | 597.49M | 541.40M | 481.63M | 457.03M | 505.81M | 903.19M | 883.22M | 851.00M | 1.29B |
| Gross property/plant/equipment | 829.33M | 934.92M | — | — | 1.29B | 1.44B | 1.42B | 1.44B | 1.42B | 1.23B | 1.48B | 1.52B | 1.56B | 1.58B | 1.60B | 1.73B | 2.21B | 2.29B | 2.34B | 2.89B |
| Deferred tax assets | — | 0 | — | — | — | 7.61M | 9.79M | 8.24M | 10.60M | 9.81M | 11.35M | 19.17M | 12.15M | 2.20M | 2.08M | 7.50M | 27.45M | 39.57M | 37.01M | 62.67M |
| Net intangible assets | — | — | 0 | 0 | 0 | 0 | 6.37M | 8.42M | 8.54M | 8.55M | 8.55M | 6.84M | 4.81M | 3.20M | 1.47M | 102.69K | 68.00K | 33.00K | 19.00K | 8.00K |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 0 | 0 | 6.37M | 8.42M | 8.54M | 8.55M | 8.55M | 6.84M | 4.81M | 3.20M | 1.47M | 102.69K | 68.00K | 33.00K | 19.00K | 8.00K |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 4.12M | 4.48M | 587.50K | 527.92K | 3.77M | 9.66M | 10.81M | 13.85M | 6.43M | 1.20M | 7.97M | 6.56M | 5.94M | 7.85M |
| Short term debt | 11.86M | 87.25M | — | — | 66.09M | 75.27M | 97.87M | 179.22M | 215.29M | 263.97M | 294.92M | 299.10M | 167.59M | 113.84M | 240.22M | 106.73M | 233.54M | 173.82M | 330.11M | 422.64M |
| Current portion of LT debt and capital leases | — | — | — | — | 23.69M | 44.58M | 67.58M | 67.58M | 69.37M | 85.04M | 109.50M | 68.37M | 52.80M | 69.48M | 68.88M | 85.37M | 93.09M | 50.58M | 91.97M | 130.19M |
| Short term debt excl. current portion of LT debt | 11.86M | 87.25M | — | — | 42.40M | 30.69M | 30.29M | 111.65M | 145.92M | 178.92M | 185.42M | 230.74M | 114.79M | 44.36M | 171.34M | 21.35M | 140.46M | 123.24M | 238.13M | 292.45M |
| Accounts payable | 75.87M | 41.29M | — | — | 75.52M | 80.26M | 38.30M | 69.68M | 77.13M | 79.94M | 108.27M | 82.52M | 101.00M | 58.80M | 105.39M | 42.54M | 35.76M | 64.15M | 55.09M | 54.53M |
| Income tax payable | 6.20M | 8.30M | — | — | 1.52M | 626.20K | 1.00M | 1.04M | 1.86M | 122.96K | — | — | — | 1.78M | 6.14M | 2.11M | 0 | — | — | 593.00K |
| Long term debt | 197.62M | 212.71M | 284.79M | 489.23M | 394.90M | 454.44M | 388.07M | 308.78M | 246.91M | 214.37M | 369.87M | 334.00M | 296.36M | 238.63M | 171.83M | 213.71M | 649.62M | 563.10M | 493.69M | 840.80M |
| Long term debt excl. lease liabilities | 197.62M | 212.71M | 284.79M | 489.23M | 394.90M | 454.44M | 388.07M | 308.78M | 246.91M | 214.37M | 369.87M | 334.00M | 296.36M | 238.63M | 171.83M | 213.71M | 649.62M | 563.10M | 493.69M | 840.80M |
| Total equity | 434.74M | 424.25M | 412.38M | 403.67M | 410.57M | 418.98M | 431.37M | 422.82M | 423.67M | 405.15M | 419.32M | 413.56M | 421.27M | 432.36M | 446.47M | 451.80M | 461.61M | 473.68M | 488.56M | 503.30M |
| Shareholders' equity | 434.74M | 424.25M | 412.38M | 403.67M | 410.57M | 418.98M | 431.37M | 422.82M | 423.67M | 405.15M | 419.32M | 413.56M | 421.27M | 432.36M | 446.47M | 451.80M | 461.61M | 473.68M | 488.56M | 503.30M |
| Common equity, total | 434.74M | 424.25M | 412.38M | 403.67M | 410.57M | 418.98M | 431.37M | 422.82M | 423.67M | 405.15M | 419.32M | 413.56M | 421.27M | 432.36M | 446.47M | 451.80M | 461.61M | 473.68M | 488.56M | 503.30M |
| Other common equity | 373.62M | 363.12M | 351.25M | 342.54M | 198.48M | 173.31M | 148.94M | 361.69M | 97.13M | 55.01M | 57.51M | 58.71M | 60.23M | 60.82M | 61.23M | 62.18M | 62.98M | 61.95M | 62.26M | 62.27M |
| Total debt | 209.48M | 299.96M | 284.79M | 489.23M | 460.99M | 529.71M | 485.94M | 488.01M | 462.20M | 478.33M | 664.78M | 633.10M | 463.94M | 352.47M | 412.05M | 320.44M | 883.16M | 736.91M | 823.80M | 1.26B |
| Net debt | 202.68M | 280.54M | 269.95M | 478.80M | 450.68M | 519.72M | 468.82M | 479.09M | 408.94M | 432.03M | 630.29M | 585.17M | 434.95M | 337.72M | 331.97M | 317.05M | 800.70M | 734.05M | 818.46M | 1.26B |
| Change in accounts receivable | -14.67M | -19.23M | -16.09M | -21.58M | -49.31M | -50.45M | -25.29M | -75.14M | 36.63M | -51.18M | -67.06M | 53.20M | — | — | — | — | — | — | — | — |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 40.72M | -27.50M | 20.62M | 57.16M | -10.33M | 17.67M | -22.56M | 20.41M | 12.06M | 16.06M | 59.04M | -57.89M | — | — | — | — | — | — | — | — |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -490.00K | — | -34.93M | -32.88M | 52.44M | -29.65M | 121.62M | -46.17M | 16.70M |
| Sale of fixed assets & businesses | 7.52M | 504.00K | 553.00K | 289.00K | 4.92M | 26.54M | 300.00K | 1.05M | 22.67M | 2.67M | 493.00K | 207.30K | 675.00K | 795.07K | 2.92M | 2.76M | 937.00K | 389.00K | 12.90M | 970.00K |
| Purchase/sale of investments, net | 0 | -7.74M | -8.10M | 10.62M | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 | 0 | 52.33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 0 | 4.18M | 13.82M | 17.48M | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 | 0 | 52.33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | 0 | -11.91M | -21.92M | -6.86M | 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 | -142 | 0 | 0 | 0 | 0 | 0 | 1.01M | 1.01M | 1.01M |
| Issuance/retirement of debt, net | -36.71M | 90.47M | -15.16M | 205.11M | -28.24M | 68.72M | -38.53M | 2.06M | -25.81M | 16.13M | 186.45M | -31.68M | -169.16M | -114.16M | 60.18M | -89.53M | 562.72M | -146.25M | 86.89M | 439.64M |
| Issuance/retirement of long term debt | 21.34M | 15.09M | -18.34M | 169.33M | 54.89M | 80.44M | -38.13M | -79.29M | -60.08M | -16.88M | 179.96M | -77.00M | -53.21M | -43.73M | -66.80M | 60.46M | 443.62M | -129.03M | -28.01M | 385.33M |
| Issuance/retirement of short term debt | -58.05M | 75.39M | 3.17M | 35.78M | -83.13M | -11.71M | -398.00K | 81.36M | 34.27M | 33.01M | 6.49M | 45.32M | -115.95M | -70.43M | 126.98M | -149.99M | 119.10M | -17.22M | 114.90M | 54.31M |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total cash dividends paid | -5.11M | -5.24M | -5.33M | -5.31M | -5.33M | -5.32M | -6.33M | -6.32M | -6.35M | -6.36M | -6.35M | -6.51M | -2.25M | -2.30M | -2.34M | -486.81K | -505.00K | -516.00K | -528.00K | -384.00K |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 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