Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹126Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
202.45%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GARNET
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% | -111.4 | 9.7 | 125.5 | -37.8 | 1,224.6 | 4,364.7 | -31.3 | -24.4 | -110.9 | 166.1 | 1,962.0 | 1,710.3 |
| 0 | 1 | 1 | 1 | 10 | 5 | 1 | 1 | 1 | 16 | 7 | 2 |
Operating Profit Operating ProfitCr |
| 129.5 | -129.4 | -17.4 | -17.4 | -39.6 | 65.8 | -76.0 | -25.3 | 180.0 | 61.0 | 54.9 | 87.5 |
Other Income Other IncomeCr | 2 | 0 | 5 | 5 | 2 | 0 | 0 | 0 | 3 | 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 | -1 | 4 | 4 | -1 | 10 | -1 | 0 | 2 | 24 | 9 | 13 |
| 0 | 0 | 1 | 1 | 0 | 3 | 0 | 0 | 0 | 6 | 2 | 3 |
|
Growth YoY PAT Growth YoY% | -73.4 | 1.5 | 754.9 | 466.1 | -166.7 | 1,182.1 | -126.0 | -113.8 | 348.3 | 151.2 | 850.6 | 2,276.1 |
| -147.5 | -197.1 | 290.4 | 290.4 | -8.8 | 47.8 | -110.1 | -52.9 | -198.7 | 45.1 | 40.1 | 63.6 |
| 0.7 | -0.5 | 2.4 | 0.6 | -0.4 | 5.2 | -0.6 | -0.3 | 1.1 | 13.1 | 4.7 | 7.2 |
| 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 |
|---|
|
| 381.6 | 61.9 | -69.2 | -59.1 | 25.4 | 836.1 | -2.2 | -91.7 | -63.8 | 452.8 | 44.6 | 345.5 |
| 23 | 40 | 11 | 2 | 6 | 57 | 50 | 7 | 3 | 13 | 8 | 26 |
Operating Profit Operating ProfitCr |
| 20.7 | 12.5 | 21.9 | 58.0 | 17.1 | 17.0 | 24.5 | -22.5 | -68.4 | -17.6 | 48.6 | 64.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 2 | 7 | 3 | 3 |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 0 | 2 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | 3 | 1 | 1 | 1 | 10 | 17 | 1 | 0 | 4 | 10 | 48 |
| 2 | 1 | 1 | 0 | 0 | 3 | 4 | 0 | 0 | 1 | 2 | 12 |
|
| -71.2 | 228.9 | -84.4 | 258.3 | -32.3 | 739.0 | 83.5 | -96.0 | -42.8 | 908.3 | 151.9 | 389.3 |
| 2.3 | 4.7 | 2.4 | 20.9 | 11.3 | 10.1 | 18.9 | 9.2 | 14.5 | 26.4 | 46.0 | 50.6 |
| 0.5 | 1.6 | 0.6 | 0.9 | 0.6 | 5.0 | 9.1 | 0.4 | 0.2 | 2.1 | 5.3 | 26.1 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| 51 | 53 | 56 | 57 | 58 | 65 | 78 | 78 | 79 | 82 | 89 | 114 |
Current Liabilities Current LiabilitiesCr | 111 | 88 | 76 | 56 | 76 | 81 | 77 | 64 | 57 | 57 | 66 | 80 |
Non Current Liabilities Non Current LiabilitiesCr | 37 | 22 | 27 | 27 | 24 | 22 | 17 | 12 | 13 | 11 | 7 | 8 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 201 | 166 | 163 | 145 | 165 | 176 | 181 | 163 | 157 | 158 | 170 | 208 |
Non Current Assets Non Current AssetsCr | 12 | 11 | 10 | 10 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 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 | -18 | 15 | 12 | 2 | -6 | 28 | 13 | -1 | -1 | -2 | 1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 3 | 0 | 1 | 2 | 2 | 6 | 2 |
Financing Cash Flow Financing Cash FlowCr | 19 | -16 | -13 | -3 | 4 | -25 | -11 | -6 | -2 | -5 | -3 |
|
Free Cash Flow Free Cash FlowCr | -18 | 15 | 12 | 2 | -6 | 28 | 13 | -1 | -1 | -2 | 0 |
| -2,733.6 | 669.5 | 3,652.4 | 132.9 | -711.0 | 402.9 | 102.3 | -210.7 | -480.3 | -79.3 | 7.9 |
CFO To EBITDA CFO To EBITDA% | -305.2 | 251.5 | 396.8 | 47.8 | -466.3 | 238.9 | 79.0 | 85.9 | 101.6 | 119.4 | 7.5 |
| 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 | 19 | 17 | 17 | 30 | 18 | 16 | 26 | 38 | 16 | 31 | 33 |
Price To Earnings Price To Earnings | 28.3 | 7.7 | 51.6 | 25.0 | 21.7 | 2.4 | 2.1 | 73.5 | 53.9 | 10.6 | 4.5 |
Price To Sales Price To Sales | 0.7 | 0.4 | 1.2 | 5.2 | 2.4 | 0.2 | 0.4 | 6.8 | 7.8 | 2.8 | 2.1 |
Price To Book Price To Book | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 |
| 8.7 | 6.5 | 14.2 | 17.2 | 35.3 | 2.9 | 2.2 | -37.4 | -19.0 | -20.9 | 5.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 97.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 43.5 | 110.3 |
| 20.7 | 12.5 | 21.9 | 58.0 | 17.1 | 17.0 | 24.5 | -22.5 | -68.4 | -17.6 | 48.6 |
| 2.3 | 4.7 | 2.4 | 20.9 | 11.3 | 10.1 | 18.9 | 9.2 | 14.5 | 26.4 | 46.0 |
| 5.1 | 6.0 | 2.6 | 3.0 | 1.6 | 11.9 | 16.3 | 1.1 | 0.7 | 4.6 | 9.8 |
| 1.0 | 3.2 | 0.5 | 1.7 | 1.1 | 8.7 | 13.8 | 0.6 | 0.3 | 3.1 | 7.2 |
| 0.3 | 1.2 | 0.2 | 0.8 | 0.5 | 3.8 | 6.8 | 0.3 | 0.2 | 1.8 | 4.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Garnet Construction Limited is an established Indian real estate developer with a legacy spanning over three decades. Incorporated in **1992** and listed on both the **NSE** and **BSE** since **1994**, the company has carved a niche in the residential, commercial, and retail sectors. With a specialized focus on **Affordable Housing** and **Slum Rehabilitation Authority (SRA)** schemes, the company is strategically positioned to capitalize on India’s rapid urbanization and government-led housing initiatives.
---
### **Strategic Market Positioning & Growth Verticals**
The company’s strategy is centered on the structural growth of the Indian real estate market, which is projected to reach **$1.3 trillion** by **FY 2034** and **$5.17 trillion** by **2047**. Garnet Construction is pivoting its capabilities to align with the following high-growth segments:
* **Affordable Housing & SRA:** Leveraging the **PMAY Urban Scheme**, which features a **₹10 lakh crore** government allocation. The company utilizes its track record in **cluster redevelopment** to benefit from tax incentives and the "Housing for All" initiative.
* **Commercial & Industrial Expansion:** Meeting the rising demand for **Grade-A office spaces** driven by **Global Capability Centres (GCCs)** and the expansion of India-focused businesses.
* **Logistics & Digital Infrastructure:** Targeting the e-commerce boom through **warehousing facilities** and identifying emerging opportunities in **Data Center infrastructure** fueled by **5G implementation** and data localization norms.
* **Urban Redevelopment:** A core focus on redeveloping existing society buildings, particularly within the high-value **Mumbai** market.
* **NRI Investment Integration:** Capitalizing on the trend of **Non-Resident Indian (NRI)** investments, which are projected to account for **20%** of total market investment by **2025**.
---
### **Operational Framework & Revenue Recognition**
Garnet Construction operates under a single business segment: **Real Estate Development**. All activities are conducted within **India**, ensuring a concentrated focus on domestic regulatory and market dynamics.
* **Ind AS 115 Compliance:** The company follows a "project completion" approach. Revenue is recognized only upon the **delivery of units** to customers. Consequently, quarterly financial results may show significant fluctuations and may not reflect the long-term value of work-in-progress.
* **In-House Execution:** The company maintains an internal team for design and contemporary architecture to ensure quality control and cost efficiency.
* **Digital Transformation:** Management is prioritizing the **digitization of land records** and **GIS mapping** to enhance operational transparency and streamline land procurement.
* **Asset Integrity:** A rigorous physical verification program for property, plant, and equipment is conducted on a **three-year cycle**.
---
### **Capital Structure & Financial Health**
The company maintains a conservative capital structure, characterized by a significant reduction in leverage and a stable equity base.
**De-leveraging Trend (₹ in Lacs):**
| Particulars | 31st March, 2025 | 31st March, 2024 | 31st March, 2023 |
| :--- | :--- | :--- | :--- |
| Total Liabilities | **615.26** | **1,054.65** | **1,470.05** |
| Less: Cash & Equivalents | **6.48** | **6.68** | **133.14** |
| **Adjusted Net Debt** | **608.77** | **1,047.97** | **1,336.91** |
| **Total Equity** | **10,289.68** | **9,551.60** | **9,258.69** |
**Equity and Shareholding:**
* **Authorised Capital:** **₹5,800.00 Lacs** (**5.80 crore** shares at **₹10** each).
* **Paid-up Capital:** **₹1,390.22 Lacs** (**1,39,02,200** shares).
* **Promoter Holding:** **61.29%** (as of March 2025), indicating strong founder commitment.
* **Dematerialization:** **97.68%** of shares are held in electronic form.
---
### **Debt Profile & Asset Backing**
The company’s borrowings are secured against high-value real estate assets, providing a margin of safety for lenders and investors.
* **Axis Finance Ltd:** **₹5 Crore** term loan secured by commercial offices at **Laxmi Industrial Estate, Andheri (W)**.
* **Reliance Home Finance:** **₹5 Crore** term loan secured by residential units at **Magic Hill, Khalapur**.
* **Union Bank of India:** **₹13.67 Crore** term loan secured by **12,06,856 sq. ft.** of industrial land at **Honad village, Khalapur**.
---
### **Corporate Governance & Leadership**
The company is currently navigating a leadership transition following the passing of Managing Director **Mr. Kishankumar Jugalkishore Kedia** in **February 2026**.
* **Board Composition:** The board consists of **6 Directors**, including four Non-Executive Independent Directors.
* **Key Executives:** **Mr. Arun Kedia** (Marketing) and **Mr. Sanjay Kedia** (Finance) lead the executive functions.
* **Audit Oversight:** The Audit Committee is comprised entirely of Independent Directors, currently chaired by **Mr. Akash Kamble** (appointed **September 2024** for a **5-year term**).
* **Subsidiary Status:** As of **September 2025**, the company has **no subsidiaries, joint ventures, or associate companies**, maintaining a simplified corporate structure.
---
### **Risk Management & Mitigation Strategies**
Garnet Construction employs a disciplined risk management framework to navigate the inherent volatility of the real estate sector.
| Risk Category | Impact & Mitigation Strategy |
| :--- | :--- |
| **Credit Risk** | **Negligible.** Possession of units is withheld until full payment is received. Lease rentals are secured by **3 to 12 months** of deposits. |
| **Liquidity Risk** | Managed through a diversified mix of **surplus funds, bank overdrafts, and inter-corporate loans**. Refinancing risk is currently assessed as **low**. |
| **Market & Interest Risk** | Exposure to **Floating Rate Borrowings** (**₹1,470.05 Lacs** as of 2023). Interest changes typically adjust **loan tenor** rather than EMI to manage cash flow. |
| **Operational Risk** | Mitigation of **steel and cement inflation** through localized supply chains. SRA project complexities are managed via specialized documentation teams. |
| **Regulatory Risk** | Exposure to changes in real estate statutes; the company leverages **100% FDI** allowances and government "Ease of Doing Business" reforms. |
**Contingent Liabilities:** As of March 2025, claims not acknowledged as debt stood at **₹165.71 Lacs**, primarily related to advances against property. Management, supported by legal counsel, does not anticipate these will result in material outflows.
---
### **Sector Outlook & Macro Drivers**
The company operates in a macro environment with a projected **CAGR of 9.2% (2023-2028)** for the Indian real estate market. Key drivers include:
* **Infrastructure Capex:** A government commitment of **₹11.11 lakh crore** in the current budget.
* **Retail Growth:** Organized retail stock increased by **28%** recently, signaling strong demand for commercial footprints.
* **Urbanization:** The PMAY allocation saw a **66% YoY increase** to **₹79,000 crore** in FY 2023-24, providing a robust tailwind for Garnet’s affordable housing vertical.