Login
Home
Charts
Search
Watchlist
Products

Calcom Vision Ltd

CALCOM·BSE
64.99+4.38%Wed, 23 Sept '26 15:29

Calcom Vision Ltd

CALCOM
BSE
64.99
+4.38%
|Wed, 23 Sept '26 15:29
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
91Cr
Close
Close Price
64.99
Industry
Industry
Electronics - Others
PE
Price To Earnings
84.40
PS
Price To Sales
0.39
Revenue
Revenue
233Cr
Rev Gr TTM
Revenue Growth TTM
26.74%
PAT Gr TTM
PAT Growth TTM
-61.68%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
394147183445604550556860
Growth YoY
Revenue Growth YoY%
-13.09.328.0146.746.923.412.933.3
Expenses
ExpensesCr
373944183240564146536557
Operating Profit
Operating ProfitCr
223034544234
OPM
OPM%
4.94.75.51.67.59.67.58.47.83.54.66.0
Other Income
Other IncomeCr
00102-2002000
Interest Expense
Interest ExpenseCr
111111222222
Depreciation
DepreciationCr
111111111112
PBT
PBTCr
001-220213-100
Tax
TaxCr
001000101000
PAT
PATCr
001-220112-100
Growth YoY
PAT Growth YoY%
3,380.0675.046.9138.721.3-374.2-104.2-57.1
NPM
NPM%
0.10.11.7-9.95.10.72.01.64.2-1.5-0.10.5
EPS
EPS
0.00.00.6-1.41.20.20.80.51.4-0.7-0.10.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
394147183445604550556860
Growth YoY
Revenue Growth YoY%
-13.09.328.0146.746.923.412.933.3
Expenses
ExpensesCr
373944183240564146536557
Operating Profit
Operating ProfitCr
223034544234
OPM
OPM%
4.94.75.51.67.59.67.58.47.83.54.66.0
Other Income
Other IncomeCr
00102-2002000
Interest Expense
Interest ExpenseCr
111111222222
Depreciation
DepreciationCr
111111111112
PBT
PBTCr
001-220213-100
Tax
TaxCr
001000101000
PAT
PATCr
001-220112-100
Growth YoY
PAT Growth YoY%
3,380.0675.046.9138.721.3-374.2-104.2-57.1
NPM
NPM%
0.10.11.7-9.95.10.72.01.64.2-1.5-0.10.5
EPS
EPS
0.00.00.6-1.41.20.20.80.51.4-0.7-0.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
160160157218233
Growth
Revenue Growth%
0.1-1.838.826.7
Expenses
ExpensesCr
147152146206221
Operating Profit
Operating ProfitCr
139121313
OPM
OPM%
8.05.47.45.85.4
Other Income
Other IncomeCr
11032
Interest Expense
Interest ExpenseCr
35677
Depreciation
DepreciationCr
23466
PBT
PBTCr
82232
Tax
TaxCr
21111
PAT
PATCr
61122
Growth
PAT Growth%
-76.68.633.2-61.7
NPM
NPM%
3.50.80.90.90.7
EPS
EPS
4.41.00.81.10.8
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
160160157218233
Growth
Revenue Growth%
0.1-1.838.826.7
Expenses
ExpensesCr
147152146206221
Operating Profit
Operating ProfitCr
139121313
OPM
OPM%
8.05.47.45.85.4
Other Income
Other IncomeCr
11032
Interest Expense
Interest ExpenseCr
35677
Depreciation
DepreciationCr
23466
PBT
PBTCr
82232
Tax
TaxCr
21111
PAT
PATCr
61122
Growth
PAT Growth%
-76.68.633.2-61.7
NPM
NPM%
3.50.80.90.90.7
EPS
EPS
4.41.00.81.10.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
13131414
Reserves
ReservesCr
51616971
Current Liabilities
Current LiabilitiesCr
515681104
Non Current Liabilities
Non Current LiabilitiesCr
15212524
Total Liabilities
Total LiabilitiesCr
129153189213
Current Assets
Current AssetsCr
7586103117
Non Current Assets
Non Current AssetsCr
54678696
Total Assets
Total AssetsCr
129153189213
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
13131414
Reserves
ReservesCr
51616971
Current Liabilities
Current LiabilitiesCr
515681104
Non Current Liabilities
Non Current LiabilitiesCr
15212524
Total Liabilities
Total LiabilitiesCr
129153189213
Current Assets
Current AssetsCr
7586103117
Non Current Assets
Non Current AssetsCr
54678696
Total Assets
Total AssetsCr
129153189213

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-1-41121
Investing Cash Flow
Investing Cash FlowCr
-9-17-26-16
Financing Cash Flow
Financing Cash FlowCr
102215-5
Net Cash Flow
Net Cash FlowCr
0100
Free Cash Flow
Free Cash FlowCr
-9-17-126
CFO To PAT
CFO To PAT%
-20.7-293.8745.91,095.5
CFO To EBITDA
CFO To EBITDA%
-9.1-44.991.6164.2
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-1-41121
Investing Cash Flow
Investing Cash FlowCr
-9-17-26-16
Financing Cash Flow
Financing Cash FlowCr
102215-5
Net Cash Flow
Net Cash FlowCr
0100
Free Cash Flow
Free Cash FlowCr
-9-17-126
CFO To PAT
CFO To PAT%
-20.7-293.8745.91,095.5
CFO To EBITDA
CFO To EBITDA%
-9.1-44.991.6164.2

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1581961029591
Price To Earnings
Price To Earnings
28.1153.291.067.684.4
Price To Sales
Price To Sales
1.01.20.70.40.4
Price To Book
Price To Book
4.54.21.81.61.5
EV To EBITDA
EV To EBITDA
14.527.413.311.811.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.220.322.220.320.3
OPM
OPM%
8.05.47.45.85.4
NPM
NPM%
3.50.80.90.90.7
ROCE
ROCE%
11.95.85.46.56.5
ROE
ROE%
8.91.81.72.32.3
ROA
ROA%
4.40.90.80.90.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1581961029591
Price To Earnings
Price To Earnings
28.1153.291.067.684.4
Price To Sales
Price To Sales
1.01.20.70.40.4
Price To Book
Price To Book
4.54.21.81.61.5
EV To EBITDA
EV To EBITDA
14.527.413.311.811.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.220.322.220.320.3
OPM
OPM%
8.05.47.45.85.4
NPM
NPM%
3.50.80.90.90.7
ROCE
ROCE%
11.95.85.46.56.5
ROE
ROE%
8.91.81.72.32.3
ROA
ROA%
4.40.90.80.90.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Calcom Vision is an Original Design Manufacturer (ODM) that designs and builds electronics for the brands you see on shop shelves - it does not sell to you directly. Born in 1976 making calculators, it once became India’s largest television manufacturer before a technology shift wiped out that business in 2002; the company pivoted to LED lighting in 2013 and has since rebuilt itself around a single idea: own the design, own the tooling, and make almost everything in-house so that branded customers get a reliable product at a cost they cannot easily replicate. # Business segments Two engines at different stages - a high-volume LED lighting cash generator that carries the company, and a fledgling electronics services business built on the same factory floor - both running on one integrated manufacturing backbone. ## 1. LED lighting: the factory that rebuilt the company **Calcom designs and mass-manufactures LED bulbs, battens and street lights for India’s biggest electrical brands, competing on cost and reliability in a market where prices have fallen more than 40%.** - **Paid per unit, not per brand** - the company earns revenue by manufacturing finished LED products and selling them to brands like Panasonic, Bajaj and Amazon Basics, who then distribute under their own names; it also sells a small portion under its own label at trade shows. - **The Panasonic seal of approval** - its largest customer has publicly stated that Calcom’s field return rates are the lowest among its LED bulb vendors, which makes Calcom the preferred supplier in a relationship where reliability is worth more than a low quote. - **Backward integration is the cost defence** - the Greater Noida plant houses plastic extrusion, injection moulding, pressure die casting, powder coating and a tool room for dyes and moulds under one roof, so the company makes its own plastic housings and metal parts instead of buying them from suppliers. - **Automation fights commoditisation** - with indoor LED bulbs becoming a low-margin, high-volume product, an in-house automation team has built automatic bulb assembly lines and adopted Driver-on-Board technology to strip cost out of each unit while keeping field defects below 0.5%. - **Moving up the value ladder** - to escape price erosion in basic bulbs, the company has expanded into outdoor street lights, solar street lights, smart IoT-enabled bulbs and professional entertainment lighting, where design ownership matters more than raw unit cost. ## 2. Electronics Manufacturing Services: the spare capacity play **Using the same SMT lines and testing labs that run the lighting business, Calcom builds electronic goods for other manufacturers - an opportunistic business that fills the factory during festival-season demand spikes.** - **Shared factory, separate customers** - the EMS business runs on the same 11 SMT lines, 10 assembly lines and 3D automated optical inspection systems as the lighting operation, producing smart energy meters, wearables, hearables and BLDC drivers for equipment makers who need extra production capacity. - **Seasonal surge filler** - demand peaks in the third and fourth quarters when consumer goods manufacturers look for additional lines ahead of the festival season, making EMS a flexible way to sweat the factory assets when lighting orders are not consuming all the capacity. - **EV chargers as the next bet** - the company has developed 25 samples of an EV Type-2 charger, planning to manufacture the complete product including electronics and testing in-house for an MNC customer, though it is still awaiting approvals before large-scale production can begin. # Group structure and partners **A promoter-led listed company with a Korean joint venture for BLDC fans, a new export subsidiary, and a customer list that reads like a who’s-who of Indian electricals.** - **Listed since 1990, promoter-held** - Calcom Vision trades on the Bombay Stock Exchange with promoters holding a 67% stake; it raised INR 15 crore from investors including MIT and Old Bridge Capital. - **Korean JV for fan motors** - Calcom Taehwa Techno Private Limited is a 50:50 joint venture with South Korea’s Taehwa Enterprises India Private Limited, set up in 2023 to manufacture BLDC fans; Calcom supplies raw materials and rents factory space to the JV, which is still in its early stages with sales of INR 61.73 lacs in FY25. - **Export subsidiary for the next geography** - Calcom Astra Private Limited was incorporated in January 2025 as a 70%-owned subsidiary to export BLDC fans, EV charging solutions and IoT devices to the US and European markets. - **A related-party marketing arm** - Calcom Electronics Limited, an entity controlled by the promoter group, provides marketing services to Calcom Vision at 2% of the net sales it brings in.

Documents — Calcom Vision Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/im9gl4t38ry29l1hzvrxc4w8.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/0zxapxl13makzblelcswdyn7.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/uyr3615uayhqdi4itm0rwkvr.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/99p8bj4h8eapefk53pulil7e.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/omfs1uhz7grz55hyt9rmwbei.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/uz6vdjbmrjojcwekabln35s0.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/woqv15lhln3cltxc1dzk2xqk.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/1frl050h8sotxs0v9d5zx1zk.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/ljyedqs7o1f1lzzrc3lnqui6.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/3iurgzvyb28edntgc13odmzm.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/vzze55hb98er281ta5cotgjp.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/zg8mi47ayitp0lqsm4gcob58.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/vrucq3ymkz8bg31dzld6fzrz.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/xazpuns4l8rw4khy60ldjomp.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/r9yoon3yb519fyxlmvfbv0x0.pdf
  • Q4 FY2024 Investor Presentation (Mar 2024, PDF): https://www.stockscans.in/document/u4zs0a5gqovp7qor5yql2wvf.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/9y5ujbw430zoctqu0jgbc8j2.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/w94in5grjn20u2lecgyfyw54.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/pbp05ltmqjcm6rgjrbhfpk75.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/xxi2ek5shm0qm3vlxqmtgcbm.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/h8i6lpzh25xvnv7n6h4tv9g8.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/i2imosdc28qolok9vt3altre.pdf