Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹315Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
31.65%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BINNY
VS
| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|
|
Growth YoY Revenue Growth YoY% | 1,266.0 | 578.7 | -13.2 | -8.8 | 5.6 | 43.0 | -26.2 | -378.6 | -62.1 | -85.6 | -49.5 | 161.3 |
| 8 | 7 | 7 | 23 | 11 | 21 | 18 | 54 | 6 | 6 | 2 | 11 |
Operating Profit Operating ProfitCr |
| 84.1 | 83.0 | 79.6 | 9.6 | 78.3 | 63.8 | 26.3 | 176.3 | 69.5 | 26.8 | 82.2 | 74.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 8 | 0 | 3 | 0 | 11 | 3 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 1 | 1 | 1 | 0 | -2 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 4 | 7 | 0 | 7 | -14 | 0 | 0 | 0 | 0 |
| 39 | 31 | 24 | 5 | 32 | 39 | -1 | -97 | 16 | 2 | 10 | 32 |
| 10 | 8 | 7 | 15 | 13 | 20 | 4 | -40 | 12 | 0 | 0 | 2 |
|
Growth YoY PAT Growth YoY% | 822.5 | 8,580.8 | -15.3 | -200.5 | -32.9 | -17.1 | -132.9 | -481.2 | -78.3 | -87.0 | 269.5 | 153.0 |
| 59.9 | 55.4 | 54.1 | -38.7 | 38.1 | 32.1 | -24.1 | 80.8 | 21.8 | 29.1 | 80.8 | 69.8 |
| 13.1 | 10.1 | 7.8 | -4.4 | 8.8 | 8.4 | -2.6 | -25.4 | 1.9 | 1.1 | 4.3 | 13.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | -21.7 | -99.4 | 10,05,010.4 | -89.9 | -99.2 | 11,113.1 | -28.0 | 153.3 | 94.4 | -56.4 | 31.6 |
| 8 | 3 | 5 | 31 | 5 | 5 | 7 | 10 | 15 | 45 | 103 | 25 |
Operating Profit Operating ProfitCr |
| 16.5 | 60.8 | -11,877.5 | 93.2 | 89.6 | -1,175.1 | 83.4 | 65.3 | 79.3 | 68.8 | -63.3 | 69.5 |
Other Income Other IncomeCr | -39 | 1 | 2 | 13 | 15 | 42 | 42 | 42 | 10 | 10 | 14 | |
Interest Expense Interest ExpenseCr | 22 | 2 | 5 | 22 | 23 | 46 | 38 | 28 | 16 | 6 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 1 |
| -61 | 2 | -9 | 415 | 34 | -9 | 38 | 33 | 53 | 99 | -27 | 60 |
| 0 | 0 | 0 | 136 | 27 | 6 | 55 | 12 | 20 | 39 | -3 | 14 |
|
| | 103.2 | -543.6 | 3,305.0 | -97.7 | -330.0 | -18.5 | 213.8 | 65.0 | 77.4 | -140.8 | 291.9 |
| -656.0 | 27.1 | -19,231.8 | 61.3 | 14.2 | -4,135.7 | -43.7 | 69.1 | 45.0 | 41.1 | -38.5 | 56.0 |
| -27.1 | 0.9 | -3.9 | 125.1 | 2.9 | -6.7 | -7.4 | 9.1 | 15.0 | 26.6 | -10.9 | |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 104 | 106 | 97 | 269 | 312 | 319 | 301 | 322 | 355 | 414 | 390 | 437 |
Current Liabilities Current LiabilitiesCr | 4 | 9 | 15 | 133 | 26 | 15 | 45 | 28 | 36 | 509 | 445 | 360 |
Non Current Liabilities Non Current LiabilitiesCr | 76 | 280 | 496 | 484 | 658 | 740 | 787 | 812 | 493 | 10 | 5 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 8 | 364 | 376 | 404 | 665 | 684 | 724 | 712 | 893 | 818 | 769 |
Non Current Assets Non Current AssetsCr | 307 | 516 | 373 | 521 | 602 | 421 | 460 | 449 | 183 | 51 | 33 | 45 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 58 | -10 | 11 | 10 | -129 | -171 | 29 | 16 | 316 | 74 | 13 | -8 |
Investing Cash Flow Investing Cash FlowCr | 3 | 0 | -1 | 0 | 3 | 3 | 0 | 0 | -1 | -35 | 0 | 3 |
Financing Cash Flow Financing Cash FlowCr | -63 | 13 | -12 | -10 | 127 | 127 | -31 | -14 | -315 | -33 | -19 | 3 |
|
Free Cash Flow Free Cash FlowCr | 58 | -10 | 10 | 9 | -129 | -171 | 29 | 16 | 315 | 39 | 12 | |
| -95.6 | -506.5 | -130.2 | 3.4 | -1,973.0 | 1,138.8 | -160.9 | 77.4 | 944.0 | 124.7 | -54.5 | -16.4 |
CFO To EBITDA CFO To EBITDA% | 3,796.0 | -226.0 | -210.8 | 2.3 | -313.4 | 4,007.9 | 84.3 | 81.8 | 535.9 | 74.5 | -33.1 | -13.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 166 | 333 | 201 | 290 | 470 | 301 | 139 | 265 | 935 | 517 | 327 | |
Price To Earnings Price To Earnings | 0.0 | 169.7 | 0.0 | 1.0 | 71.8 | 0.0 | 0.0 | 13.1 | 27.9 | 8.7 | 0.0 | |
Price To Sales Price To Sales | 18.0 | 46.1 | 4,011.0 | 0.6 | 10.2 | 835.1 | 3.4 | 9.0 | 12.6 | 3.6 | 5.2 | |
Price To Book Price To Book | 2.5 | 4.9 | 3.4 | 1.3 | 1.7 | 1.1 | 0.5 | 0.9 | 2.8 | 1.3 | 0.8 | |
| 109.0 | 78.6 | -38.6 | 1.2 | 20.1 | -146.6 | 13.8 | 27.4 | 15.8 | 5.3 | -8.2 | |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 99.9 | 99.0 | 100.0 | 97.0 | 88.8 | 90.7 | 90.0 | 81.0 | 80.0 |
| 16.5 | 60.8 | -11,877.5 | 93.2 | 89.6 | -1,175.1 | 83.4 | 65.3 | 79.3 | 68.8 | -63.3 | 69.5 |
| -656.0 | 27.1 | -19,231.8 | 61.3 | 14.2 | -4,135.7 | -43.7 | 69.1 | 45.0 | 41.1 | -38.5 | 56.0 |
| -33.1 | 3.7 | -3.3 | 88.3 | 8.2 | 5.7 | 11.7 | 10.2 | 18.8 | 23.6 | -6.6 | 13.4 |
| -52.5 | 1.7 | -8.0 | 99.6 | 2.0 | -4.5 | -5.7 | 6.1 | 9.1 | 13.9 | -6.0 | 10.4 |
| -19.4 | 0.4 | -1.2 | 31.1 | 0.7 | -1.4 | -1.6 | 1.7 | 3.7 | 6.3 | -2.9 | 5.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Binny Limited is an Indian real estate development firm currently undergoing a high-stakes transformation. Historically an industrial conglomerate with roots in textiles and distilling, the company has pivoted exclusively to **Real Estate Development** and **Land Monetization**. The company’s investment thesis centers on the unlocking of a massive, historically undervalued land bank in Chennai through **Joint Development Agreements (JDA)**, balanced against significant regulatory, legal, and governance complexities.
---
### **Strategic Pivot: From Industrial Legacy to Real Estate Pure-Play**
Following a period of restructuring in **2024-2025**, Binny Limited has systematically exited its legacy businesses to focus on its core land assets.
* **Distillery Exit:** The company dismantled its **62 KLPD** unit at Chengalpet, selling the machinery as scrap.
* **Subsidiary Divestment:** It is divesting its **55%** stake in **Binny New Re-energy Ltd (BNREL)** to the Shajahan Group for **₹5.5 crore**, with **₹3.14 crore** already received.
* **Asset Impairment:** A strategic impairment of **₹18.19 crore** was recognized on distillery land to facilitate its conversion into high-value residential/commercial real estate.
---
### **Flagship Project Portfolio & Development Pipeline**
The company’s valuation is primarily derived from three major land parcels in Tamil Nadu, managed through a mix of area-sharing and revenue-sharing models.
| Project Location | Land Extent | Development Model | Status & Key Financial Metrics |
| :--- | :--- | :--- | :--- |
| **Perambur** (North Chennai) | **62.76 Acres** | **Second Amended JDA (2025)** with SPR Construction | **Phase I:** **53.18 lakh sq. ft.** settled via **₹923.52 crore** total payment. **Phase II:** **1.2 crore sq. ft.** total area sharing. |
| **Valasaravakkam** (West Chennai) | **12.43 Acres** | **Revenue Sharing JDA** with Osian Construction | **Stilt + 5 floors** residential. Binny Share: **50% Base FSI**, **27% Premium FSI**. Est. Revenue: **₹693 crore**. |
| **Chengalpet** | **112.72 Acres** | Direct Monetization | Sale deeds for **₹222.06 crore** executed to comply with SEBI/SAT orders. |
| **Windmill Lands** (Tirunelveli) | **850 Acres** | Direct Sale | **800 acres** sold for **₹31 crore**; **50 acres** remaining. |
---
### **The 2025 Settlement Framework & Revenue Model**
A critical milestone was reached on **August 6, 2025**, with the **Second Amended & Reinstated JDA**. This agreement, overseen by a Special Committee headed by a retired High Court Justice, utilized **Discounted Cash Flow (DCF)** valuations to resolve long-standing disputes with developers.
* **Lump Sum Inflow:** Under the new terms, the developer (SPR) is paying an additional **₹300 crore** (present value) on top of the **₹623.52 crore** received through March 2024 for Phase I.
* **Area Sharing Upside:** For Phase II, the company moves to an area-sharing model, providing direct exposure to real estate price appreciation in the Chennai market.
* **Infrastructure Integration:** The Perambur township includes the **Shri Ram Universal School** and the **Market of India** (a major wholesale/retail hub), which act as significant value-enhancers for the residential inventory.
---
### **Financial Performance & Capital Structure**
The company has focused on aggressive debt reduction and the regularization of its balance sheet.
**Comparative Financial Highlights (₹ in Lakhs)**
| Particulars | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **6,304.51** | **14,455.78** | **7,435.80** |
| **Profit After Tax (PAT)** | *Pending* | *Pending* | **3,346.70** |
| **Stock in Trade (Land)** | **61,921.55** | **54,060.54** | - |
| **Total Debt** | - | **76.47** | **26,599.53** |
| **Gearing Ratio** | - | **0.00** | **0.45** |
* **Debt Liquidation:** Binny successfully utilized a **Settlement Scheme** to square off **₹285.3 crore** in advances against the redemption of **9% Preference share capital** and dividend arrears.
* **Working Capital:** Maintained at **₹373.58 crore** as of March 31, 2024.
* **Contingent Liability Note:** While **28.23 acres** of Perambur land is mortgaged for a **₹750 crore** loan taken by the developer (SPR), Binny Limited carries **no repayment obligation or guarantee** for this debt.
---
### **Governance Challenges & Regulatory Oversight**
Investors should note that Binny Limited is currently navigating a complex regulatory environment:
* **SEBI & SAT Proceedings:** SEBI issued an order on **July 31, 2024**, alleging fund diversion and undisclosed related-party transactions, imposing a **₹6 crore** penalty. The Securities Appellate Tribunal (**SAT**) has stayed this order, with a final hearing set for **January 16, 2026**.
* **SFIO Investigation:** The Ministry of Corporate Affairs initiated a **Serious Fraud Investigation Office (SFIO)** probe on **July 23, 2025**.
* **Board Restructuring:** Following internal promoter disputes and Madras High Court intervention, a new board was inducted in **January 2025** to stabilize management.
* **Trading Status:** A primary management objective is the revocation of the suspension of trading on the **BSE** by regularizing statutory compliances and holding overdue AGMs.
---
### **Critical Risk Factors**
* **Title & Registration Risks:** Auditors have flagged **₹267.65 crore** in land recognized as inventory without registered sale deeds or legal title transfer.
* **Recovery of Advances:** The company is pursuing **₹829.18 crore** from M/s RRB and **₹19.12 crore** from Sanklecha Infraprojects through legal channels, including **IBC proceedings**.
* **Concentration Risk:** In FY24, **42.54%** of total revenue was derived from a single customer, highlighting a heavy reliance on specific JDA partners.
* **Accounting Qualifications:** Auditors have noted discrepancies including **₹3.26 crore** in missing cash (claimed as undocumented advances) and **₹2.91 crore** in expenses lacking primary vouchers.