Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹75Cr
Rev Gr TTM
Revenue Growth TTM
-2.83%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BINNYMILLS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -40.6 | -34.8 | 1.1 | -9.1 | 26.6 | 5.4 | -21.8 | -14.9 | -2.8 | -16.7 | 3.3 | 5.2 |
| 1 | 1 | 2 | 2 | 6 | 1 | 3 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| 16.6 | 13.5 | 20.2 | 15.5 | -235.8 | 22.4 | -124.5 | 8.4 | 26.9 | -3.1 | 25.6 | 18.5 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -3 | -3 | -2 | -3 | -7 | -3 | -5 | -3 | -2 | -3 | -3 | -3 |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 4.7 | -4.4 | -2.3 | -1.9 | -119.7 | 5.3 | -69.2 | 6.6 | 53.9 | -11.6 | 42.4 | -7.9 |
| -204.3 | -190.5 | -141.4 | -149.7 | -354.6 | -171.2 | -306.0 | -164.3 | -168.4 | -229.2 | -170.5 | -168.5 |
| -8.9 | -8.8 | -8.6 | -8.5 | -19.7 | -8.4 | -14.5 | -9.8 | -11.2 | -11.6 | -10.3 | -10.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 10.7 | 15.3 | -21.0 | 26.8 | -1.0 | -31.8 | 25.2 | -1.8 | -7.8 | -9.3 | -2.1 |
| 6 | 7 | 8 | 6 | 7 | 7 | 4 | 5 | 6 | 10 | 7 | 5 |
Operating Profit Operating ProfitCr |
| 13.1 | 11.6 | 12.1 | 15.4 | 20.1 | 27.2 | 34.3 | 28.7 | 25.0 | -46.9 | -14.8 | 18.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | -1 | 1 | 34 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 16 | 16 | 16 | 16 | 13 | 13 | 14 | 13 | 13 | 13 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | -15 | -14 | -15 | -13 | 23 | -10 | -10 | -15 | -13 | -11 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | -1 | 0 | 1 |
|
| | -3.3 | -2,545.9 | 4.2 | -8.2 | 13.6 | 265.3 | -150.5 | 3.2 | -33.3 | 12.4 | 11.5 |
| 8.9 | 7.8 | -165.3 | -200.7 | -171.2 | -149.4 | 361.9 | -145.9 | -143.8 | -207.9 | -201.0 | -181.7 |
| 2.0 | 1.9 | -47.1 | -45.2 | -48.9 | -41.5 | 69.8 | -35.2 | -34.1 | -45.6 | -49.2 | -43.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Dec 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 26 | 27 | -127 | -141 | -157 | -171 | -148 | -160 | -171 | -185 | -231 | -240 |
Current Liabilities Current LiabilitiesCr | 2 | 3 | 157 | 171 | 184 | 198 | 178 | 191 | 203 | 220 | 261 | 276 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 146 | 141 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 18 | 19 | 7 | 7 | 6 | 7 | 8 | 7 | 3 | 9 | 6 | 6 |
Non Current Assets Non Current AssetsCr | 156 | 156 | 167 | 167 | 165 | 165 | 165 | 169 | 174 | 170 | 172 | 173 |
Total Assets Total AssetsCr |
| Financial Year | 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 | 1 | 1 | -2 | -3 | -2 | -2 | -2 | -1 | -7 | 3 | 26 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 2 | 3 | 3 | 4 | 1 | 2 | 7 | 1 | -2 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | -29 |
|
Free Cash Flow Free Cash FlowCr | 1 | 1 | -2 | -3 | -2 | -2 | -2 | -2 | -7 | 3 | 26 |
| 143.7 | 122.1 | 14.0 | 19.7 | 10.2 | 13.3 | -7.2 | 12.4 | 61.3 | -21.4 | -207.3 |
CFO To EBITDA CFO To EBITDA% | 97.9 | 82.3 | -191.9 | -257.3 | -86.3 | -73.1 | -76.3 | -63.0 | -352.4 | -94.9 | -2,820.5 |
| Financial Year | 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 | 109 | 53 | 63 | 67 | 19 | 13 | 21 | 38 | 28 | 66 | 0 |
Price To Earnings Price To Earnings | 171.1 | 86.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 15.3 | 6.8 | 7.0 | 9.3 | 2.1 | 1.4 | 3.4 | 4.9 | 3.7 | 9.5 | 0.0 |
Price To Book Price To Book | 19.5 | 8.6 | -0.5 | -0.5 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.4 | 0.0 |
| 115.1 | 56.4 | 184.5 | 187.0 | 86.7 | 62.3 | 75.4 | 78.9 | 88.6 | -61.1 | -152.0 |
Profitability Ratios Profitability Ratios |
| 39.9 | 37.7 | 33.1 | 43.6 | 43.3 | 52.1 | 63.7 | 51.6 | 55.4 | 50.9 | 55.1 |
| 13.1 | 11.6 | 12.1 | 15.4 | 20.1 | 27.2 | 34.3 | 28.7 | 25.0 | -46.9 | -14.8 |
| 8.9 | 7.8 | -165.3 | -200.7 | -171.2 | -149.4 | 361.9 | -145.9 | -143.8 | -207.9 | -201.0 |
| 3.3 | 3.3 | 7.6 | 78.7 | -6.6 | -11.6 | -800.8 | -19.9 | -12.5 | 5.8 | 0.1 |
| 2.2 | 2.1 | 12.1 | 10.4 | 10.1 | 8.0 | -15.3 | 7.2 | 6.5 | 8.0 | 5.6 |
| 0.4 | 0.3 | -8.6 | -8.3 | -9.1 | -7.8 | 12.8 | -6.4 | -6.2 | -8.1 | -7.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Binny Mills Limited is a Chennai-based enterprise primarily focused on **asset monetization through warehousing** and the **wholesale and retail trading of textiles**. Originally established as part of the Agencies and Services Undertaking of **Binny Ltd**, the company was demerged in **2010**. Today, it operates as a debt-free entity navigating a transition from legacy textile operations toward a more robust real estate and warehousing model.
---
### Core Business Segments and Revenue Streams
The company’s operations are organized into three active divisions, with a strategic focus on leveraging its land bank in Chennai and its retail presence in Karnataka.
* **Warehousing Division:** This is the company’s primary profit engine. It generates rental income from company-owned warehouses located at **Perambur, Chennai**. This division capitalizes on the rising demand for storage space driven by the e-commerce boom.
* **Textiles Division:** This segment manages the wholesale trading of various fabrics, including **uniform materials, bed spreads, and industrial fabrics**. The company is currently shifting its strategy toward **bulk procurement** to achieve better economies of scale.
* **Showrooms Division:** Binny Mills maintains a retail footprint through physical outlets in **Bangalore**, specifically at **M.G. Road** and **K.G. Road**. These showrooms focus on direct-to-consumer sales of traditional and modern textile varieties.
#### Divisional Financial Performance Summary
| Division | Activity | FY 2024-25 Revenue | FY 2023-24 Revenue | FY 2022-23 Revenue |
| :--- | :--- | :--- | :--- | :--- |
| **Warehousing** | Rental Income | **₹1.46 Crore** | **₹2.90 Crore** | **₹3.51 Crore** |
| **Showrooms** | Retail Sales | **₹1.99 Crore** | *Not specified* | **₹1.11 Crore** |
| **Textiles** | Wholesale/Trading | *Included in Aggregate* | *Not specified* | **₹2.93 Crore** |
| **Total Revenue** | **Aggregate** | **₹6.32 Crore** | **₹6.97 Crore** | **₹7.56 Crore** |
---
### Strategic Roadmap: Asset Optimization and Wholesale Shift
Binny Mills is implementing a multi-pronged strategy to stabilize its financial position and return to a growth trajectory:
* **Wholesale Volume Strategy:** The Textile Division is pivoting away from fragmented retail sales toward **wholesale customers**. By procuring bulk orders, the company aims to improve thin margins and increase operational scale.
* **Warehouse Expansion:** Management is actively seeking to develop underutilized land and building assets at the **Perambur site** to attract third-party logistics clients and maximize ancillary income.
* **Operational Efficiency:** Following a period of leadership vacancies, the company has stabilized its management team, appointing **Smt. V. Samyuktha** as Managing Director (through **2028**) and **Mr. R. Kannan** as CFO. Notably, the Managing Director currently draws **no remuneration**, reflecting a focus on capital preservation.
* **Capital Restructuring:** Pursuant to an **NCLT Order (13.09.2024)**, the company executed a **buy-back and extinguishment of 6,05,204 equity shares**. This reduced the listed capital on the BSE from **31,88,474** to **25,83,270** shares, effectively consolidating ownership and improving per-share metrics.
---
### Capital Structure and Shareholding Dynamics
The company has recently undergone significant regulatory reclassification and capital adjustments to streamline its governance.
* **Promoter Consolidation:** Following the 2025 share buy-back and reclassification, **Shri. V.R. Venkataachalam** has emerged as the dominant shareholder, increasing his stake to **59.62%** (up from **48.31%**).
* **Shareholding Split:** Post-reclassification of certain promoters (including Shri E. Shanmugam and others) to the public category in **August 2025**, the structure stands at:
* **Promoter Holding: 68.97%**
* **Public Holding: 31.03%**
* **Dividend Policy:** No dividend was recommended for **FY 2024-25** as the company prioritizes recovering from prior losses and maintaining liquidity for operational shifts.
* **Related Party Support:** Binny Mills provides financial backing to its related entity, **TCP Limited**. As of April 2025, the outstanding loan to TCP Ltd stands at **₹8.51 Crore** at an interest rate of **10% per annum**.
---
### Regulatory Compliance and Governance Recovery
Binny Mills has recently emerged from a period of significant regulatory challenges that impacted its market liquidity.
* **Trading Status:** The BSE suspended trading of Binny Mills shares from **March 5, 2024**, to **April 31, 2025**, due to non-compliance regarding the appointment of Independent Directors. Following a reconstitution of the Board, trading was **officially revoked and resumed on July 9, 2025**.
* **Cost Rationalization:** The company has revised its governance costs, reducing sitting fees for Board meetings from **₹5,000 to ₹3,500** and for sub-committees from **₹5,000 to ₹2,000**.
* **Asset Verification:** Management maintains a rigorous physical verification schedule for **Property, Plant, and Equipment**. It is noted that the company currently holds **no intangible assets**.
---
### Risk Factors and Contingent Liabilities
Investors should note several ongoing legal and market risks that could impact the company’s valuation:
* **Legacy Litigation:** As a demerged entity of **Binny Ltd**, the company inherited various legal burdens. It currently faces a **₹9.73 Crore** receivable from the parent company, against which a provision of **₹7.41 Crore** has already been made.
* **Land and Title Issues:**
* **Encroachment:** Approximately **2.76 acres** of land in Chennai are currently encroached upon; the Board has resolved to sell this portion to avoid prolonged litigation costs.
* **Registration:** Certain title deeds for immovable properties are still in the process of being registered in the company’s name.
* **Labor and Regulatory Scrutiny:**
* An ongoing dispute with **22 employees** and the Chennai Perunagar Jananayaka Thozhilalar Sangam is currently under appeal.
* The Managing Director has received summons from the **Enforcement Directorate (ED)** under the PMLA; while the company maintains full compliance, the final order is pending.
* **Market Competition:** The textile segment faces intense pressure from **duty-free imports** from **Bangladesh** and low-cost polyester fabrics from **China**, which continues to squeeze domestic trading margins.
* **Macro-Economic Sensitivity:** Rising costs of construction materials (steel, cement) and fuel—exacerbated by global conflicts—pose a risk to future warehouse development and logistics costs.