Shilayan Industries Limited (NSE:SETCO)
India · Delayed Price · Currency is INR 17.89
+0.85 (4.99%)
Sep 24, 2026, 2:43 PM IST
Shilayan Industries Balance Sheet
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Assets
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash & Equivalents | 402.84 | 201.88 | 139.49 | 165.54 | 208.3 |
Cash & Short-Term Investments | 402.84 | 201.88 | 139.49 | 165.54 | 208.3 |
Cash Growth | 99.55% | 44.73% | -15.74% | -20.53% | 47.22% |
Accounts Receivable | 709.1 | 692.61 | 413.84 | 382.57 | 428.18 |
Other Receivables | 51.65 | 47.38 | 54.46 | 51.78 | 55.86 |
Receivables | 760.75 | 739.99 | 468.3 | 434.35 | 484.04 |
Inventory | 1,187 | 1,365 | 1,273 | 1,243 | 1,103 |
Prepaid Expenses | 34.26 | 46.68 | 38.26 | 19.29 | 20.42 |
Other Current Assets | 53.51 | 48.66 | 55.02 | 93.77 | 221.74 |
Total Current Assets | 2,438 | 2,402 | 1,974 | 1,956 | 2,038 |
Property, Plant & Equipment | 1,643 | 1,795 | 1,950 | 2,114 | 2,232 |
Long-Term Investments | 717.43 | 831.06 | 831.06 | 831.06 | 831.06 |
Goodwill | - | - | - | - | 26.49 |
Other Intangible Assets | 305.36 | 369.68 | 434.94 | 493.29 | 557.13 |
Long-Term Deferred Tax Assets | 58.27 | 159.21 | 147.43 | 82.84 | 385.51 |
Long-Term Deferred Charges | 146.37 | 160.26 | 189.81 | 238.23 | 290.37 |
Other Long-Term Assets | 35.31 | 32.01 | 28.89 | 29.03 | 31.1 |
Total Assets | 5,344 | 5,749 | 5,557 | 5,744 | 6,391 |
Liabilities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Accounts Payable | 1,172 | 969.51 | 963.86 | 937.56 | 849.62 |
Accrued Expenses | 164.32 | 247.42 | 180.67 | 155.04 | 92.41 |
Short-Term Debt | 108.17 | 356.76 | 414.21 | 671.97 | 661.1 |
Current Portion of Long-Term Debt | 9,769 | 75.16 | 242.04 | 226.15 | 98.08 |
Current Portion of Leases | 0.81 | 0.73 | 0.58 | - | - |
Current Income Taxes Payable | - | 0 | - | - | 0.43 |
Other Current Liabilities | 48.7 | 48.45 | 37.72 | 66.41 | 77.37 |
Total Current Liabilities | 11,263 | 1,698 | 1,839 | 2,057 | 1,779 |
Long-Term Debt | 826.49 | 10,724 | 9,220 | 685.26 | 6,840 |
Long-Term Leases | 0.12 | 0.84 | 1.52 | - | - |
Long-Term Unearned Revenue | 205.13 | 224.88 | 123.39 | 137.05 | 152.2 |
Pension & Post-Retirement Benefits | - | 9.81 | 8.92 | - | 4.83 |
Long-Term Deferred Tax Liabilities | 99.14 | - | - | - | - |
Other Long-Term Liabilities | 31.53 | 29.89 | 28.56 | 7,172 | 19.36 |
Total Liabilities | 12,426 | 12,687 | 11,222 | 10,052 | 8,795 |
Shareholders' Equity
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Common Stock | 267.54 | 267.54 | 267.54 | 267.54 | 267.54 |
Additional Paid-In Capital | 520.11 | 520.11 | 520.11 | 520.11 | 520.11 |
Retained Earnings | -6,804 | -6,701 | -5,641 | -4,513 | -2,981 |
Comprehensive Income & Other | 145.8 | 145.91 | 146.89 | 150.8 | 121.18 |
Total Common Equity | -5,870 | -5,767 | -4,707 | -3,574 | -2,072 |
Minority Interest | -1,212 | -1,171 | -957.52 | -732.94 | -332.36 |
Shareholders' Equity | -7,082 | -6,938 | -5,664 | -4,307 | -2,404 |
Total Liabilities & Equity | 5,344 | 5,749 | 5,557 | 5,744 | 6,391 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Total Debt | 10,705 | 11,157 | 9,878 | 1,583 | 7,599 |
Net Cash (Debt) | -10,302 | -10,955 | -9,739 | -1,418 | -7,390 |
Net Cash Growth | - | - | - | - | - |
Net Cash Per Share | -77.02 | -81.90 | -72.80 | -10.60 | -55.25 |
Filing Date Shares Outstanding | 133.77 | 133.77 | 133.77 | 133.77 | 133.77 |
Total Common Shares Outstanding | 133.77 | 133.77 | 133.77 | 133.77 | 133.77 |
Working Capital | -8,825 | 703.95 | 135.34 | -101.01 | 258.57 |
Book Value Per Share | -43.88 | -43.11 | -35.19 | -26.72 | -15.49 |
Tangible Book Value | -6,175 | -6,137 | -5,142 | -4,068 | -2,655 |
Tangible Book Value Per Share | -46.17 | -45.88 | -38.44 | -30.41 | -19.85 |
Land | 417.01 | 414.59 | 424.56 | 421.8 | 419.77 |
Buildings | 700.31 | 688.75 | 684.41 | 665.41 | 655.98 |
Machinery | 1,922 | 1,981 | 2,021 | 1,986 | 1,845 |
Construction In Progress | 16.23 | 2.17 | - | - | 23.79 |