Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Garnet Construction Ltd

GARNET
BSE
90.90
3.53%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Garnet Construction Ltd

GARNET
BSE
90.90
3.53%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
126Cr
Close
Close Price
90.90
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
3.49
PS
Price To Sales
1.76
Revenue
Revenue
72Cr
Rev Gr TTM
Revenue Growth TTM
202.45%
PAT Gr TTM
PAT Growth TTM
581.20%
Peer Comparison
How does GARNET stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GARNET
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
-101171511-1401616
Growth YoY
Revenue Growth YoY%
-111.49.7125.5-37.81,224.64,364.7-31.3-24.4-110.9166.11,962.01,710.3
Expenses
ExpensesCr
01111051111672
Operating Profit
Operating ProfitCr
-1000-310-10-125914
OPM
OPM%
129.5-129.4-17.4-17.4-39.665.8-76.0-25.3180.061.054.987.5
Other Income
Other IncomeCr
205520003000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1-144-110-10224913
Tax
TaxCr
001103000623
PAT
PATCr
1-133-17-10118710
Growth YoY
PAT Growth YoY%
-73.41.5754.9466.1-166.71,182.1-126.0-113.8348.3151.2850.62,276.1
NPM
NPM%
-147.5-197.1290.4290.4-8.847.8-110.1-52.9-198.745.140.163.6
EPS
EPS
0.7-0.52.40.6-0.45.2-0.6-0.31.113.14.77.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
29461467686762111672
Growth
Revenue Growth%
381.661.9-69.2-59.125.4836.1-2.2-91.7-63.8452.844.6345.5
Expenses
ExpensesCr
2340112657507313826
Operating Profit
Operating ProfitCr
663311216-1-1-2846
OPM
OPM%
20.712.521.958.017.117.024.5-22.5-68.4-17.648.664.2
Other Income
Other IncomeCr
000011232733
Interest Expense
Interest ExpenseCr
322202100111
Depreciation
DepreciationCr
111100000000
PBT
PBTCr
3311110171041048
Tax
TaxCr
2110034001212
PAT
PATCr
12011713103736
Growth
PAT Growth%
-71.2228.9-84.4258.3-32.3739.083.5-96.0-42.8908.3151.9389.3
NPM
NPM%
2.34.72.420.911.310.118.99.214.526.446.050.6
EPS
EPS
0.51.60.60.90.65.09.10.40.22.15.326.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
141414141414141414141414
Reserves
ReservesCr
5153565758657878798289114
Current Liabilities
Current LiabilitiesCr
1118876567681776457576680
Non Current Liabilities
Non Current LiabilitiesCr
3722272724221712131178
Total Liabilities
Total LiabilitiesCr
213177173155172182186168163163176216
Current Assets
Current AssetsCr
201166163145165176181163157158170208
Non Current Assets
Non Current AssetsCr
1211101076665568
Total Assets
Total AssetsCr
213177173155172182186168163163176216

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-1815122-62813-1-1-21
Investing Cash Flow
Investing Cash FlowCr
00003012262
Financing Cash Flow
Financing Cash FlowCr
19-16-13-34-25-11-6-2-5-3
Net Cash Flow
Net Cash FlowCr
1-20-1133-5-1-10
Free Cash Flow
Free Cash FlowCr
-1815122-62813-1-1-20
CFO To PAT
CFO To PAT%
-2,733.6669.53,652.4132.9-711.0402.9102.3-210.7-480.3-79.37.9
CFO To EBITDA
CFO To EBITDA%
-305.2251.5396.847.8-466.3238.979.085.9101.6119.47.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1917173018162638163133
Price To Earnings
Price To Earnings
28.37.751.625.021.72.42.173.553.910.64.5
Price To Sales
Price To Sales
0.70.41.25.22.40.20.46.87.82.82.1
Price To Book
Price To Book
0.30.30.30.40.30.20.30.40.20.30.3
EV To EBITDA
EV To EBITDA
8.76.514.217.235.32.92.2-37.4-19.0-20.95.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.097.5100.0100.0100.0100.0100.0100.043.5110.3
OPM
OPM%
20.712.521.958.017.117.024.5-22.5-68.4-17.648.6
NPM
NPM%
2.34.72.420.911.310.118.99.214.526.446.0
ROCE
ROCE%
5.16.02.63.01.611.916.31.10.74.69.8
ROE
ROE%
1.03.20.51.71.18.713.80.60.33.17.2
ROA
ROA%
0.31.20.20.80.53.86.80.30.21.84.2
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.