Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹10Cr
Rev Gr TTM
Revenue Growth TTM
354.55%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

FRASER
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 | -100.0 | -99.7 | -91.7 | | | 2,100.0 | -100.0 | | | -100.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
Operating Profit Operating ProfitCr |
| | | -900.0 | -1,050.0 | | | -395.4 | | | | | -16.0 |
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 | 0 | -1 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -45.5 | -183.3 | -1,100.0 | -466.7 | -305.6 | 26.7 | -700.0 | 64.7 | -64.9 | 18.2 | 87.5 | -150.0 |
| | | -1,000.0 | -850.0 | | | -363.6 | | | | | -15.0 |
| 0.2 | -0.2 | -0.1 | -0.2 | -0.5 | -0.1 | -1.0 | -0.1 | -0.8 | -0.1 | -0.1 | -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 |
|---|
|
| -65.6 | 278.9 | -44.3 | 184.6 | 555.6 | 422.1 | 48.3 | 31.8 | -73.9 | -99.8 | 702.1 | 357.1 |
| 1 | 0 | 0 | 1 | 5 | 24 | 36 | 47 | 12 | 1 | 2 | 2 |
Operating Profit Operating ProfitCr |
| -684.9 | 22.4 | -14.7 | -16.8 | 1.0 | 3.8 | 4.1 | 3.3 | 5.2 | -2,384.8 | -743.7 | -95.0 |
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 |
| -1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 0 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -373.7 | 105.2 | -198.4 | -214.0 | 155.3 | 934.3 | 47.0 | 10.2 | -70.5 | -408.1 | -49.6 | 39.8 |
| -640.3 | 8.7 | -15.4 | -17.0 | 1.4 | 2.9 | 2.8 | 2.4 | 2.7 | -3,865.5 | -721.0 | -95.0 |
| -1.4 | 0.1 | -0.1 | -0.2 | 0.1 | 0.9 | 1.3 | 1.4 | 0.4 | -1.3 | -1.9 | -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 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| -3 | -3 | -3 | -4 | -3 | -3 | -2 | 0 | 0 | -1 | -3 | -3 |
Current Liabilities Current LiabilitiesCr | 3 | 3 | 0 | 1 | 1 | 4 | 14 | 6 | 7 | 7 | 7 | 7 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 6 | 3 | 3 | 5 | 10 | 20 | 13 | 11 | 10 | 10 | 10 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 6 | 5 | 3 | 3 |
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 | 0 | 0 | 0 | -2 | 0 | 3 | -2 | 0 | 0 | -1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -2 | 0 | 2 | -3 | 0 | 0 | -1 |
| 25.7 | -559.9 | 421.6 | 64.8 | -2,414.2 | -39.2 | 257.2 | -200.2 | -113.1 | -12.1 | 47.0 |
CFO To EBITDA CFO To EBITDA% | 24.1 | -218.4 | 444.0 | 65.9 | -3,388.1 | -29.5 | 178.1 | -143.5 | -58.7 | -19.7 | 45.5 |
| 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 | 9 | 17 | 6 | 3 | 8 | 2 | 4 | 7 | 5 | 4 | 7 |
Price To Earnings Price To Earnings | 0.0 | 430.7 | 0.0 | 0.0 | 111.1 | 2.9 | 3.4 | 5.6 | 13.6 | 0.0 | 0.0 |
Price To Sales Price To Sales | 78.7 | 37.5 | 25.0 | 4.2 | 1.7 | 0.1 | 0.1 | 0.1 | 0.4 | 130.7 | 34.0 |
Price To Book Price To Book | 4.0 | 7.2 | 2.8 | 1.4 | 1.7 | 0.4 | 0.6 | 0.8 | 0.6 | 0.6 | 1.4 |
| -11.1 | 164.7 | -171.7 | -24.6 | 142.9 | 1.2 | 1.3 | 4.0 | 7.5 | -6.4 | -5.1 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 62.5 | 9.1 | 10.4 | 10.5 | 13.8 | 10.3 | 10.1 | 18.0 | 4.7 |
| -684.9 | 22.4 | -14.7 | -16.8 | 1.0 | 3.8 | 4.1 | 3.3 | 5.2 | -2,384.8 | -743.7 |
| -640.3 | 8.7 | -15.4 | -17.0 | 1.4 | 2.9 | 2.8 | 2.4 | 2.7 | -3,865.5 | -721.0 |
| -33.3 | 4.5 | -1.7 | -5.6 | 2.0 | 17.3 | 21.0 | 19.7 | 6.5 | -10.0 | -25.3 |
| -33.3 | 1.7 | -1.7 | -5.6 | 1.5 | 13.1 | 16.2 | 15.1 | 4.3 | -15.2 | -29.4 |
| -13.6 | 0.7 | -1.5 | -4.4 | 1.3 | 7.1 | 4.8 | 7.6 | 2.0 | -7.2 | -12.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Incorporated on **April 30, 1918**, Fraser and Company Limited is an Indian listed entity (BSE: **539032**) with a century-long corporate history. Historically a specialist in the supply of construction and real estate materials, the company is currently navigating a complex period of financial restructuring, legal settlements, and a strategic pivot toward technology-driven services.
---
### **Core Business Model & Market Lifecycle**
The company operates a trading-based model within the real estate infrastructure supply chain. Under **Ind AS - 108**, it reports a single operating segment: **Supply of construction and real estate related materials**.
* **Product Scope:** The company provides comprehensive solutions categorized as **"From Foundation Till Interior,"** supplying materials required for the entire lifecycle of property development.
* **Market Position:** Acting as a specialized intermediary for builders and developers, the company manages the demand-supply fluctuations inherent in the Indian construction sector.
* **Operational Footprint:** The company maintains a lean structure with no **subsidiaries, associates, or joint ventures** as of **March 31, 2025**. Its registered office is located in **Borivali (East), Mumbai**.
---
### **Strategic Pivot: AI Integration & Asset Recovery**
Fraser and Company is currently undergoing a fundamental transition to address legacy financial distress while building technical capabilities in emerging sectors.
* **Artificial Intelligence (AI) Initiative:** Management has identified **AI Intelligence** as the core future growth driver. The company is building internal capabilities to provide business and talent solutions and has signed **Memorandums of Understanding (MoUs)** to strengthen technology delivery and infrastructure.
* **Object Clause Revision:** To facilitate this shift, the company is seeking shareholder approval via **special resolution** to change its **Main Object Clause**, allowing for the formal initiation of new business lines.
* **Debt-to-Asset Conversion:** A primary strategic focus has been the resolution of long-standing receivables through the **National Company Law Appellate Tribunal (NCLAT)** and **NCLT**.
---
### **Financial Performance & Contraction Trends**
The company has experienced a severe contraction in revenue and profitability over the last four fiscal years, moving from a high-volume operation to a period of minimal turnover.
**Key Financial Metrics (INR Millions)**
| Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :---: | :---: | :---: | :---: |
| **Turnover & Other Income** | **3.09** | **0.27** | **128.06** | **491.90** |
| **EBITDA** | **(15.36)** | **(6.50)** | **6.61** | **16.98** |
| **Net Profit / (Loss)** | *Discl. Pending* | **(10.54)** | **3.42** | **15.53** |
| **Net Worth** | *Discl. Pending* | *Discl. Pending* | **~79.97** | **76.55** |
* **Dividend Status:** No dividends have been recommended for the fiscal years **2022-23** through **2024-25**.
* **Capital Structure:** Authorized Capital stands at **Rs. 120 Million**, with a Paid-Up Equity Capital of **Rs. 81.20 Million**.
---
### **NCLT Settlements & Real Estate Acquisitions**
The company has aggressively pursued outstanding receivables through legal frameworks to shore up its balance sheet.
* **Shraddha Group Settlement:** In **September 2025**, the company entered a settlement with **Shradha Landmark Private Limited** (representing **12 entities**) to recover **Rs. 80 Million** (reported in some filings as **Rs. 82.62 Million**).
* **Recovery Structure:**
* **Cash Recovery:** **Rs. 40 Million (₹4 Crores)** received via Demand Draft.
* **Physical Assets:** Acquisition of **4 (Four) 2-BHK residential flats** in **Shiv Mangal Residency (Bhandup), Mumbai**, valued at **Rs. 40 Million**. These were registered in the company’s name in **February 2026**.
* **Write-offs:** A balance of **Rs. 2.63 Million** was recognized as a loss following the settlement.
---
### **Risk Profile & Material Uncertainties**
Management and auditors have identified significant headwinds that cast doubt on the company's status as a **"going concern."**
* **Liquidity & Solvency:** The company faces severe constraints in meeting financial obligations. Accumulated losses reached **Rs. 28 Million (₹2.80 Crore)** by March 2025.
* **Operational Dependency:** High business risk due to heavy dependability on the volatile real estate sector, rising inflation, and international economic factors.
* **Trading Status:** While active on the **BSE (Scrip: 539032)**, the company’s shares remain **suspended from trading** on the **Calcutta Stock Exchange (CSE)**.
* **Regulatory Friction:**
* **SEBI:** Issued an **Administrative Warning** in June 2024 regarding incorrect shareholding patterns and unauthorized promoter reclassifications in 2022.
* **GST:** The department blocked **Input Tax Credit (ITC)** of **Rs. 1.06 Million**, with **Rs. 0.91 Million** remaining unreflected in financial statements, potentially understating losses.
* **ESIC:** Settled a liability of **Rs. 0.49 Million** following a show-cause notice.
---
### **Audit Qualifications & Internal Control Gaps**
Statutory auditors have repeatedly issued qualified opinions based on a lack of documentation for significant balance sheet items:
| Asset/Liability Category | Value | Audit Concern |
| :--- | :--- | :--- |
| **Trade Receivables** | **Rs. 96.1 Million** | Outstanding >12 months; no third-party confirmations. |
| **Trade Payables** | **Rs. 47.1 Million** | Long-outstanding; lack of reconciliation. |
| **Supplier Advances** | **Rs. 28.7 Million** | Paid prior to Dec 2022; no documentation or stated purpose. |
| **Loans to Parties** | **Rs. 10.0 Million** | No repayment schedules for loans granted by former management. |
| **Asset Valuation** | **Rs. 40.0 Million** | No independent valuation for the 4 flats received in settlement. |
* **Litigation:** Five creditors have filed recovery suits totaling **Rs. 26.9 Million**.
* **Internal Audit:** The company failed to conclude internal audits for **FY 2022-23** following a total turnover of **Key Managerial Personnel (KMP)**.
---
### **Governance & Leadership Evolution**
The company has undergone a significant management overhaul between 2024 and 2025 to steer the new strategic direction.
* **Current Leadership:**
* **Managing Director:** **Mr. Omkar Rajkumar Shivhare** (Re-designated July 2024 following the resignation of **Mr. Kaustubh Ravindra Shetye**).
* **Executive Director:** **Mr. Vijay Ramesh Solanki** (Appointed July 2024).
* **Independent Director:** **Ms. Rekha Naraniwal Rani** (Appointed November 2025).
* **Auditors:** **M/s AMS & CO.** serves as the statutory auditor, following the late 2023 resignation of the previous firm due to fee disputes.
* **Internal Controls:** While management claims the framework is commensurate with company size, auditors have noted significant weaknesses in documentation and balance confirmations.