Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Binny Ltd

BINNY
BSE
140.95
Company Overview
Alert
Watchlist
Note

Binny Ltd

BINNY
BSE
140.95
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
315Cr
Close
Close Price
140.95
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
6.76
PS
Price To Sales
3.79
Revenue
Revenue
83Cr
Rev Gr TTM
Revenue Growth TTM
31.65%
PAT Gr TTM
PAT Growth TTM
-291.99%
Peer Comparison
How does BINNY stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BINNY
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Revenue
RevenueCr
49413225515824-701981243
Growth YoY
Revenue Growth YoY%
1,266.0578.7-13.2-8.85.643.0-26.2-378.6-62.1-85.6-49.5161.3
Expenses
ExpensesCr
877231121185466211
Operating Profit
Operating ProfitCr
413426240376-1241421032
OPM
OPM%
84.183.079.69.678.363.826.3176.369.526.882.274.2
Other Income
Other IncomeCr
0008030113000
Interest Expense
Interest ExpenseCr
2321110-20000
Depreciation
DepreciationCr
0004707-140000
PBT
PBTCr
39312453239-1-971621032
Tax
TaxCr
10871513204-4012002
PAT
PATCr
292317-102019-6-57421030
Growth YoY
PAT Growth YoY%
822.58,580.8-15.3-200.5-32.9-17.1-132.9-481.2-78.3-87.0269.5153.0
NPM
NPM%
59.955.454.1-38.738.132.1-24.180.821.829.180.869.8
EPS
EPS
13.110.17.8-4.48.88.4-2.6-25.41.91.14.313.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
9704554604129741456383
Growth
Revenue Growth%
-21.7-99.410,05,010.4-89.9-99.211,113.1-28.0153.394.4-56.431.6
Expenses
ExpensesCr
8353155710154510325
Operating Profit
Operating ProfitCr
24-542441-434195999-4058
OPM
OPM%
16.560.8-11,877.593.289.6-1,175.183.465.379.368.8-63.369.5
Other Income
Other IncomeCr
-39121315424242101014
Interest Expense
Interest ExpenseCr
2225222346382816600
Depreciation
DepreciationCr
010000000411
PBT
PBTCr
-612-941534-938335399-2760
Tax
TaxCr
00013627655122039-314
PAT
PATCr
-612-92797-15-18203359-2447
Growth
PAT Growth%
103.2-543.63,305.0-97.7-330.0-18.5213.865.077.4-140.8291.9
NPM
NPM%
-656.027.1-19,231.861.314.2-4,135.7-43.769.145.041.1-38.556.0
EPS
EPS
-27.10.9-3.9125.12.9-6.7-7.49.115.026.6-10.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
111111111111111111111111
Reserves
ReservesCr
10410697269312319301322355414390437
Current Liabilities
Current LiabilitiesCr
49151332615452836509445360
Non Current Liabilities
Non Current LiabilitiesCr
762804964846587407878124931055
Total Liabilities
Total LiabilitiesCr
3135247378971,0071,0861,1441,173895944851813
Current Assets
Current AssetsCr
68364376404665684724712893818769
Non Current Assets
Non Current AssetsCr
307516373521602421460449183513345
Total Assets
Total AssetsCr
3135247378971,0071,0861,1441,173895944851813

Cash Flow

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
58-101110-129-17129163167413-8
Investing Cash Flow
Investing Cash FlowCr
30-103300-1-3503
Financing Cash Flow
Financing Cash FlowCr
-6313-12-10127127-31-14-315-33-193
Net Cash Flow
Net Cash FlowCr
-22-201-41-22-16-6-2
Free Cash Flow
Free Cash FlowCr
58-10109-129-17129163153912
CFO To PAT
CFO To PAT%
-95.6-506.5-130.23.4-1,973.01,138.8-160.977.4944.0124.7-54.5-16.4
CFO To EBITDA
CFO To EBITDA%
3,796.0-226.0-210.82.3-313.44,007.984.381.8535.974.5-33.1-13.2

Ratios

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
166333201290470301139265935517327
Price To Earnings
Price To Earnings
0.0169.70.01.071.80.00.013.127.98.70.0
Price To Sales
Price To Sales
18.046.14,011.00.610.2835.13.49.012.63.65.2
Price To Book
Price To Book
2.54.93.41.31.71.10.50.92.81.30.8
EV To EBITDA
EV To EBITDA
109.078.6-38.61.220.1-146.613.827.415.85.3-8.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.099.999.0100.097.088.890.790.081.080.0
OPM
OPM%
16.560.8-11,877.593.289.6-1,175.183.465.379.368.8-63.369.5
NPM
NPM%
-656.027.1-19,231.861.314.2-4,135.7-43.769.145.041.1-38.556.0
ROCE
ROCE%
-33.13.7-3.388.38.25.711.710.218.823.6-6.613.4
ROE
ROE%
-52.51.7-8.099.62.0-4.5-5.76.19.113.9-6.010.4
ROA
ROA%
-19.40.4-1.231.10.7-1.4-1.61.73.76.3-2.95.7
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.