Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹31Cr
Rev Gr TTM
Revenue Growth TTM
-100.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CARNATIN
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% | | | | | | | | | | -100.0 | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | 97.0 | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -43.9 | 0.0 | 54.2 | 84.2 | 74.6 | 1,225.0 | 45.5 | -800.0 | -226.7 | -104.0 | -333.3 | -100.0 |
| | | | | | 96.2 | | | | | | |
| -1.7 | -0.6 | -0.3 | -0.1 | -0.4 | 6.5 | -0.2 | -0.8 | -1.4 | -0.3 | -0.8 | -1.6 |
| 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 |
|---|
|
| -0.6 | 1.9 | -17.0 | -38.7 | -85.2 | -100.0 | | | | | | |
| 89 | 90 | 79 | 55 | 12 | 2 | 2 | 2 | 1 | 0 | 1 | 1 |
Operating Profit Operating ProfitCr |
| 7.6 | 8.9 | 3.7 | -9.9 | -67.8 | | | | | | | |
Other Income Other IncomeCr | 3 | 1 | 4 | 4 | 2 | 0 | 0 | 2 | 0 | 0 | 2 | 0 |
Interest Expense Interest ExpenseCr | 7 | 5 | 5 | 4 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 3 | 0 | -7 | -5 | -4 | -2 | 0 | -1 | 0 | 1 | -1 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -41.1 | 66.7 | -88.4 | -2,513.0 | 28.3 | 17.2 | 46.7 | 91.5 | -418.2 | 45.6 | 388.9 | -196.9 |
| 1.4 | 2.4 | 0.3 | -13.0 | -63.2 | | | | | | | |
| 4.1 | 6.8 | 0.7 | -18.9 | -13.6 | 1.0 | -22.4 | -2.2 | -3.5 | -1.4 | 4.1 | -4.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 13 | 15 | 15 | 8 | 4 | 4 | -4 | -5 | -6 | -6 | -2 | -2 |
Current Liabilities Current LiabilitiesCr | 69 | 66 | 65 | 54 | 46 | 19 | 13 | 2 | 3 | 4 | 0 | 9 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 2 | 4 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 74 | 74 | 72 | 57 | 45 | 25 | 13 | 1 | 0 | 0 | 1 | 1 |
Non Current Assets Non Current AssetsCr | 14 | 13 | 14 | 13 | 11 | 3 | 1 | 1 | 1 | 1 | 1 | 9 |
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 | 6 | 3 | 9 | 5 | 5 | 5 | -4 | -8 | 0 | 0 | -1 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -1 | 0 | 1 | 24 | 11 | 1 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -4 | -2 | -8 | -6 | -6 | -28 | 0 | 0 | 0 | 0 | 2 |
|
Free Cash Flow Free Cash FlowCr | 6 | 3 | 8 | 5 | 5 | 5 | 7 | -7 | 0 | 0 | -1 |
| 414.4 | 124.5 | 3,152.9 | -81.9 | -104.9 | -118.6 | 182.3 | 4,459.3 | 4.5 | 10.3 | -70.9 |
CFO To EBITDA CFO To EBITDA% | 79.3 | 33.2 | 281.2 | -108.0 | -97.7 | -225.9 | 222.4 | 500.2 | 8.0 | 14.8 | 120.9 |
| 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 | 9 | 14 | 16 | 10 | 3 | 2 | 1 | 2 | 1 | 3 | 0 |
Price To Earnings Price To Earnings | 6.4 | 5.8 | 60.1 | 0.0 | 0.0 | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | | | | | | |
Price To Book Price To Book | 0.5 | 0.7 | 0.9 | 0.9 | 0.5 | 0.3 | -3.1 | -1.4 | -0.6 | -0.9 | 0.0 |
| 5.6 | 5.5 | 16.3 | -8.5 | -6.0 | -1.6 | 2.5 | -2.1 | -6.0 | -12.9 | 1.0 |
Profitability Ratios Profitability Ratios |
| 48.2 | 55.0 | 55.4 | 46.6 | 38.0 | | | | | | |
| 7.6 | 8.9 | 3.7 | -9.9 | -67.8 | | | | | | |
| 1.4 | 2.4 | 0.3 | -13.0 | -63.2 | | | | | | |
| 16.4 | 15.5 | 10.6 | -5.8 | -10.3 | -22.3 | -151.7 | 61.3 | 75.3 | 36.4 | 85.9 |
| 8.6 | 12.8 | 1.5 | -55.0 | -63.9 | -52.5 | 455.6 | 14.5 | 37.6 | 17.0 | 87.3 |
| 1.6 | 2.7 | 0.3 | -9.4 | -8.3 | -13.7 | -14.5 | -7.7 | -67.7 | -37.8 | 61.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Executive Summary: A Strategic Pivot from Industrial Roots to FMCG Growth**
Carnation Industries Limited is currently undergoing a profound strategic transformation following its emergence from the **Corporate Insolvency Resolution Process (CIRP)** in **June 2024**. Under the leadership of the Successful Resolution Applicant (SRA), **Mr. Vikas Garg**, the company is transitioning from a legacy industrial foundry business into a diversified enterprise with a primary focus on the high-growth **FMCG beverage sector**.
The company has successfully restructured its balance sheet, cleared historical liabilities through the **NCLT** process, and is now aggressively pursuing an inorganic growth strategy to establish a footprint in the alcoholic and non-alcoholic beverage markets.
---
### **Capital Restructuring & Shareholding Post-Resolution**
Following the **NCLT Kolkata Bench** order dated **June 5, 2024**, the company’s entire pre-existing equity capital was cancelled and replaced with fresh equity on **November 14, 2024**. This restructuring was designed to provide the new promoter with a clear mandate to steer the company’s turnaround.
**Post-Restructuring Equity Structure:**
| Stakeholder | Shareholding Percentage | Number of Shares Issued |
| :--- | :--- | :--- |
| **Promoter (Mr. Vikas Garg)** | **90%** | **3,110,864** |
| **Public Shareholders** | **10%** | **346,296** |
| **Total Paid-up Capital** | **100%** | **3,457,160** |
* **Listing Status:** **BSE Limited** granted approval on **March 26, 2025**, to list the new shares. Trading remains suspended pending final procedural formalities.
* **Regulatory Compliance:** The company is actively working on a roadmap to restore the **Minimum Public Shareholding (MPS) of 25%** as per SEBI mandates.
---
### **The "Two-Engine" Business Model**
The company is balancing the revival of its legacy assets with a capital-intensive entry into the beverage industry.
#### **1. The Beverage Division (Primary Growth Engine)**
The company has expanded its constitutional objects to include the **manufacturing, brewing, distilling, and distribution** of a wide range of products. To reflect this shift, the board has approved a name change to **Ebravea Beverages Limited**.
* **Product Portfolio:** Includes **IMFL (Whisky, Gin, Rum, Vodka)**, beer, wine, country liquor, and non-alcoholic segments such as **energy drinks, fruit juices, and mineral water**.
* **Strategic Acquisition:** On **April 12, 2025**, the company signed a **Share Purchase Agreement (SPA)** to acquire **100%** of **Oniv Beverages Private Limited** for a consideration of up to **₹5.00 Crores** via an all-stock deal. Oniv reported a turnover of **₹16.91 Crores** in **FY 2023-24**.
* **Infrastructure & Ancillary:** Plans include establishing or leasing **distilleries and bottling plants**, alongside high-margin activities like **wine tourism, tasting rooms, and bars**.
#### **2. Legacy Foundry Operations (Industrial Engine)**
The company owns **three grey iron foundries** and **one ductile iron foundry**. While manufacturing was halted in **December 2020**, the new management is currently:
* Executing **capacity restoration** and equipment overhauls.
* Resuming hiring for specialized industrial roles.
* Targeting the infrastructure and sanitation sectors to align with India’s goal of manufacturing reaching **25% of GDP by 2025**.
---
### **Financial Position & Fundraising Capacity**
The resolution plan has effectively "reset" the company’s financial health by writing back liabilities not admitted during the CIRP.
**Key Financial Metrics (Post-Resolution):**
* **9M FY25 Net Profit:** **₹1.92 Crore** (supported by other income and liability write-backs).
* **Q3 FY25 Net Loss:** **₹0.27 Crore** (reflecting the "ramp-up" phase and subdued production).
* **Historical Context:** Prior to CIRP, the company had **eroded 100% of its net worth**, with accumulated losses of **₹1,496.46 Lacs** as of December 2023.
**Future Funding Headroom:**
To fund the beverage expansion, the company has significantly increased its borrowing and capital limits:
* **Authorized Share Capital:** Increased from **₹7.00 Crores** to **₹35.00 Crores**.
* **Fundraising Authorization:** Up to **₹150.00 Crores** via **QIP, Rights Issue, or Preferential Allotment**.
* **Borrowing Limit:** Approved up to **₹250.00 Crores**.
---
### **Operational & Administrative Overhaul**
* **Relocation:** The Registered Office was moved from **West Bengal to Delhi** in **November 2024** to centralize management and improve administrative efficiency.
* **Systems Integration:** Post-CIRP, the company is implementing new **ERP systems** for accounting, inventory management, and procurement to replace legacy systems that were inaccessible during insolvency.
* **Human Capital:** Significant recruitment is underway for **FMCG sales, logistics, and beverage marketing** professionals.
---
### **Risk Factors & Contingencies**
Investors should monitor the following challenges as the company scales:
**1. Regulatory & Legal Hurdles:**
* **Legacy Write-offs:** Pending approval to write off a **₹17.51 Crore** trade receivable from a foreign related party (dating to 2020-21).
* **Contingent Liabilities:** Outstanding disputes include **₹73.92 Lacs** with Customs authorities and **₹100.13 Lacs** in Sales Tax demands from FY 07-08.
* **SEBI Penalties:** A historical penalty of **₹5 Lacs** is currently under appeal at the **Securities Appellate Tribunal (SAT)**.
**2. Execution Risks:**
* **Integration:** The success of the **Oniv Beverages** acquisition is critical for H2 FY 2025-26 revenue targets.
* **Market Complexity:** The alcoholic beverage industry is subject to highly fragmented, state-specific taxation and licensing regimes.
* **Input Costs:** Volatility in **pig iron, scrap metal, and energy prices** remains a risk for the foundry segment.
**3. Macroeconomic Environment:**
* While the **RBI’s 100 bps reduction in CRR** and potential repo rate cuts to **5.50%** may improve liquidity, the company remains sensitive to **food inflation** and **commodity price volatility**.
---
### **Strategic Outlook**
The company’s transformation represents a high-risk, high-reward turnaround play. By leveraging the clean slate provided by the **CIRP** and the aggressive expansion into the **premium beverage market**, Carnation Industries aims to pivot from a distressed industrial entity into a modern FMCG player. Success will depend on the timely restoration of the **25% Public Shareholding** and the seamless integration of the **Oniv Beverages** acquisition.