Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹465Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EMROCK
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% | | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | 34.0 | 33.3 | 68.9 | 92.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 133.3 | 0.0 | -850.0 | 100.0 | 100.0 | -50.0 | 100.0 | -50.0 | 700.0 | 900.0 | | 3,700.0 |
| | | | | | | | | 32.0 | 66.7 | 55.6 | 73.1 |
| 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.5 | 0.2 |
| 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 |
|---|
|
| -100.0 | | 8.6 | -78.3 | -99.8 | -100.0 | | | | | | 224.0 |
| 0 | 7 | 8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Operating Profit Operating ProfitCr |
| | 11.0 | 1.2 | 26.2 | -3,445.0 | | | | | | 11.5 | 62.4 |
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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -188.2 | 401.3 | -100.3 | 18,290.0 | -129.9 | 81.6 | 78.8 | 1,053.7 | 15.7 | -269.8 | 268.0 | 423.5 |
| | 11.3 | 0.0 | 26.1 | -3,460.0 | | | | | | 34.0 | 54.9 |
| -0.5 | 1.6 | 0.1 | 0.9 | -0.3 | -0.1 | 0.0 | 0.1 | 0.1 | -0.2 | 0.3 | 1.2 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 9 |
Current Liabilities Current LiabilitiesCr | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 8 | 6 | 8 | 7 | 5 | 5 | 5 | 5 | 5 | 6 | 7 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 8 |
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 | 0 | 1 | 0 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | -1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
|
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | -1 |
| 121.8 | 113.0 | -131.5 | 157.1 | 810.4 | -9,319.6 | 2,190.7 | -863.5 | -156.4 | 112.5 | -562.3 |
CFO To EBITDA CFO To EBITDA% | 219.5 | 115.8 | 3.5 | 156.4 | 813.9 | -2,415.1 | 115.9 | 498.5 | 115.3 | 155.3 | -1,656.7 |
| 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 | 7 | 6 | 3 | 2 | 0 | 5 | 5 | 5 | 5 | 7 | 11 |
Price To Earnings Price To Earnings | 0.0 | 7.3 | 0.0 | 5.2 | 0.0 | 0.0 | 0.0 | 93.9 | 85.6 | 0.0 | 66.5 |
Price To Sales Price To Sales | | 0.8 | 0.4 | 1.4 | | | | | | | 22.9 |
Price To Book Price To Book | 1.0 | 0.8 | 0.5 | 0.3 | 0.0 | 0.8 | 0.7 | 0.7 | 0.7 | 1.0 | 1.6 |
| -52.9 | 7.4 | 33.9 | 3.5 | -2.5 | -54.4 | -50.9 | -54.8 | -60.8 | -93.9 | 213.0 |
Profitability Ratios Profitability Ratios |
| | 14.8 | 3.8 | 34.4 | 40.0 | | | | | | 100.0 |
| | 11.0 | 1.2 | 26.2 | -3,445.0 | | | | | | 11.5 |
| | 11.3 | 0.0 | 26.1 | -3,460.0 | | | | | | 34.0 |
| -1.1 | 11.7 | 1.4 | 6.4 | -1.8 | -0.1 | 1.1 | 1.2 | 1.1 | 1.3 | 2.8 |
| -4.4 | 11.7 | 0.0 | 6.3 | -1.9 | -0.4 | -0.1 | 0.7 | 0.8 | -1.4 | 2.3 |
| -3.4 | 10.8 | 0.0 | 5.4 | -1.8 | -0.3 | -0.1 | 0.7 | 0.8 | -1.4 | 2.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Emrock Corporation Limited (BSE: 531676)** is an Indian listed entity currently undergoing a high-velocity strategic transformation. Following a total change in management control in **January 2025**, the company has pivoted from a niche Mumbai-based real estate and **Transfer of Development Rights (TDR)** firm into a diversified multi-sector enterprise. The "New Emrock" now operates across **Renewable Energy**, **Pharmaceuticals**, **Hospitality**, and **Infrastructure**, backed by a significantly expanded capital base and a relocation of its corporate headquarters to **Ahmedabad, Gujarat**.
---
### **Strategic Pivot & Corporate Evolution**
The company’s trajectory was redefined by a successful **Open Offer** and **Share Purchase Agreement (SPA)** finalized in early **2025**, which resulted in a complete overhaul of the Board of Directors and ownership structure.
| Feature | Pre-Transition (Pre-2025) | Post-Transition (Current) |
| :--- | :--- | :--- |
| **Company Name** | Vaghani Techno-Build Limited (VTBL) | **Emrock Corporation Limited** |
| **Promoter Group** | Govind J. Vaghani & Associates | **Jatinkumar T. Patel, Parth T. Patel, Arjunkumar J. Patel** |
| **Promoter Holding** | **~64.33%** | **73.87%** |
| **Registered Office** | Mumbai, Maharashtra | **Ahmedabad, Gujarat** |
| **Core Focus** | TDR Trading & Construction | **Solar Energy, Pharma, Hospitality, Real Estate** |
---
### **Diversified Business Verticals**
#### **1. Renewable Energy & Sustainability**
This is a primary growth engine for the company, focusing on the generation and distribution of green power.
* **Solar Power Agreement:** The company has secured a long-term contract with **Uttar Gujarat Vij Company Limited (UGVCL)** to supply **4 MW** of solar power.
* **Contract Duration:** **25-year** Power Purchase Agreement (PPA).
* **Target Commissioning:** **December 31, 2025**.
* **Expanded Scope:** The company’s mandate now includes **Green Hydrogen**, **Wind Energy**, **Bio-fuels**, and **Waste-to-Energy** (converting biomass/solid waste into power or synthetic gas).
#### **2. Pharmaceuticals & Healthcare Value Chain**
Emrock has established a comprehensive framework to operate across the entire pharmaceutical lifecycle, from R&D to global distribution.
* **Therapeutic Range:** Allopathic, Ayurvedic, Homeopathic, Herbal, and **Nutraceuticals**.
* **Product Depth:** Antibiotics, enzymes, steroids, vitamins, hormones, and **immunological biologicals** (vaccines/toxins).
* **Medical Infrastructure:** Manufacturing of surgical dressings, **diagnostic agents**, and medical devices.
* **Veterinary Division:** Specialized medicaments for livestock and poultry.
#### **3. Hospitality & Event Infrastructure**
Through a **39%** stake in **Emrock Signature Hospitality LLP**, the company is developing a premium event hub in Ahmedabad.
* **Project Components:** A **1,400-capacity** Banquet Hall, a **1,200-capacity** Party Plot, and a **250-seat** Restaurant.
* **Investment Scale:** Estimated project cost of **₹12 Crores to ₹15 Crores**.
* **Completion Target:** **December 31, 2026**.
#### **4. Real Estate & TDR Trading**
The legacy business remains an active asset class, though it is being integrated into a broader infrastructure play.
* **TDR Operations:** Trading of **Transfer of Development Rights** and projects generating **Development Rights Certificates (DRC)**.
* **Infrastructure Mandate:** New objects include the construction of roads, bridges, railways, gas lines, and ports.
---
### **Financial Performance & Capital Structure**
The company has successfully transitioned from a loss-making entity to a profitable one during the management handover.
#### **Key Financial Metrics (FY 2024-25)**
* **Net Profit:** **₹17.00 Lakhs** (recovering from a **₹10.12 Lakhs** loss in FY 2023-24).
* **Total Borrowings:** **₹86.44 Lakhs** (up from zero, reflecting new project mobilization).
* **Cash & Equivalents:** **₹3.59 Lakhs**.
#### **Capital Expansion & Fund Utilization**
To fuel its multi-sector expansion, the company has aggressively scaled its financial capacity:
* **Authorised Share Capital:** Increased from **₹10 Crores** to **₹30 Crores**.
* **Borrowing Limits:** Set at a ceiling of **₹350 Crores**.
* **Investment/Loan Limit (u/s 186):** **₹150 Crores**.
* **Warrant Issuance:** In **May 2025**, the company allotted **2,35,35,491 convertible warrants** at **₹11** per warrant (Totaling **₹25.89 Crores**).
* **Equity Conversion:** As of December 2025, the paid-up capital rose to **₹15.82 Crores** following the conversion of **50,00,000** warrants. **1,29,35,491** warrants remain pending for conversion.
---
### **Operational Risk Profile**
Investors should note the following risks associated with the company’s transition and sector exposures:
* **Regulatory & TDR Volatility:** The valuation of **TDR inventory** is highly sensitive to **Municipal authority** policies and the **Development Control & Promotion Regulation 2034**. Delays in DRC issuance can impact liquidity.
* **Solar Irradiance & Policy Risk:** Revenue from the solar segment is dependent on weather patterns and potential retrospective changes in state-level **Open Access regulations** or tariffs.
* **Governance Gaps:** The company has faced historical compliance challenges, including a period where the **Audit Committee** was not properly constituted (late 2023 to mid-2024) and delays in the **SPA** execution due to frozen promoter accounts.
* **Contingent Liabilities:** There is a pending disputed **Income Tax** liability of **₹1,05,94,909**.
* **Public Float Compliance:** With promoter holding at **73.87%**, the company must ensure it maintains the **25% Minimum Public Shareholding (MPS)** threshold as per SEBI norms.
---
### **Listing & Surveillance Status**
* **Exchange:** **BSE Limited** (Scrip Code: **531676**).
* **Surveillance:** Previously positioned under **Graded Surveillance Measure (GSM) Stage 4** (as of late 2024).
* **Capitalization:** **5,22,00,000** equity shares (pre-conversion) with a face value of **₹10** each.
* **Subsidiaries:** Currently has **no subsidiaries**; operates through direct ownership and LLPs.