Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹112Cr
Rev Gr TTM
Revenue Growth TTM
-76.64%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GARNETINT
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% | -1.4 | -44.6 | -33.4 | -15.0 | 92.8 | -69.7 | -88.4 | -76.7 | -91.0 | -19.3 | 39.7 | -90.2 |
| 8 | 8 | 14 | 10 | 20 | 3 | 2 | 3 | 2 | 1 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 20.9 | 10.2 | -12.7 | 22.5 | -1.9 | 2.3 | -7.5 | 1.8 | 10.7 | 68.1 | 86.3 | 10.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 0 | -3 | 2 | -5 | 1 | 1 | 0 | 0 | 1 | 3 | 0 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 600.0 | -73.6 | -577.3 | 274.5 | -1,104.0 | 79.1 | 117.8 | -110.8 | 107.8 | 67.5 | 400.0 | 152.6 |
| 4.9 | 4.9 | -24.9 | 14.4 | -25.5 | 29.2 | 38.4 | -6.6 | 22.0 | 60.6 | 137.3 | 35.7 |
| 0.3 | 0.2 | -1.6 | 0.9 | -2.3 | 0.4 | 0.3 | -0.1 | 0.2 | 0.7 | 1.4 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 31.5 | 156.8 | 51.8 | 567.9 | -77.4 | -78.9 | 1.4 | 146.0 | 35.5 | -66.1 | -56.6 | -28.8 |
| 12 | 35 | 51 | 365 | 142 | 28 | 19 | 44 | 53 | 22 | 9 | 3 |
Operating Profit Operating ProfitCr |
| 12.3 | 4.8 | 8.0 | 0.8 | -71.0 | -57.0 | -7.4 | 0.4 | 9.9 | -7.7 | 2.2 | 55.1 |
Other Income Other IncomeCr | 0 | 1 | 9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| 2 | 2 | 13 | 10 | -60 | -11 | -2 | -1 | 4 | -6 | 2 | 5 |
| 0 | 1 | 3 | -2 | -2 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
|
| 171.1 | -13.0 | 631.8 | 13.8 | -609.8 | 81.6 | 66.6 | 64.8 | 361.2 | -283.4 | 125.6 | 199.3 |
| 11.1 | 3.8 | 18.1 | 3.1 | -69.5 | -60.6 | -20.0 | -2.9 | 5.5 | -29.8 | 17.5 | 73.6 |
| 0.6 | 0.4 | 5.2 | 5.8 | -29.6 | -5.4 | -1.8 | -0.6 | 1.7 | -3.0 | 0.8 | 2.3 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| 37 | 38 | 46 | 68 | 23 | 15 | 11 | 10 | 12 | 8 | 18 | 22 |
Current Liabilities Current LiabilitiesCr | 4 | 12 | 7 | 54 | 10 | 9 | 12 | 14 | 14 | 2 | | |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 1 | 1 | 0 | 1 | 3 | 6 | 15 | 5 | | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 19 | 23 | 10 | 91 | 17 | 16 | 20 | 24 | 25 | 7 | | |
Non Current Assets Non Current AssetsCr | 31 | 36 | 53 | 54 | 40 | 32 | 29 | 29 | 40 | 27 | | |
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 | 1 | 4 | 13 | -83 | 17 | -11 | -4 | -4 | -1 | 7 | -3 |
Investing Cash Flow Investing Cash FlowCr | 1 | -3 | -12 | 12 | 27 | 11 | 0 | 0 | -8 | 10 | -4 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | -1 | 69 | -46 | 0 | 3 | 4 | 9 | -17 | 7 |
|
Free Cash Flow Free Cash FlowCr | 0 | 2 | 10 | -85 | 17 | -11 | -4 | -4 | -1 | 7 | -3 |
| 68.3 | 283.1 | 134.4 | -731.8 | -29.4 | 105.7 | 105.0 | 291.9 | -19.1 | -111.7 | -184.7 |
CFO To EBITDA CFO To EBITDA% | 61.5 | 219.1 | 304.8 | -2,845.3 | -28.8 | 112.3 | 281.7 | -2,107.7 | -10.6 | -429.4 | -1,487.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 46 | 119 | 376 | 457 | 104 | 65 | 47 | 108 | 114 | 118 | 224 |
Price To Earnings Price To Earnings | 43.8 | 193.3 | 39.3 | 40.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.9 | 0.0 | 148.1 |
Price To Sales Price To Sales | 3.2 | 3.2 | 5.9 | 1.2 | 1.3 | 3.7 | 2.6 | 2.5 | 1.9 | 5.8 | 25.6 |
Price To Book Price To Book | 1.1 | 2.7 | 7.1 | 5.2 | 2.4 | 1.9 | 1.5 | 3.7 | 3.5 | 4.3 | 7.8 |
| 25.7 | 66.8 | 85.0 | 172.5 | -1.8 | -6.6 | -39.3 | 687.1 | 22.9 | -78.6 | 1,174.7 |
Profitability Ratios Profitability Ratios |
| 62.2 | 83.8 | 90.1 | 98.9 | 92.8 | 69.2 | 63.4 | 65.5 | 75.6 | 120.5 | |
| 12.3 | 4.8 | 8.0 | 0.8 | -71.0 | -57.0 | -7.4 | 0.4 | 9.9 | -7.7 | 2.2 |
| 11.1 | 3.8 | 18.1 | 3.1 | -69.5 | -60.6 | -20.0 | -2.9 | 5.5 | -29.8 | 17.5 |
| 3.9 | 5.1 | 23.8 | 7.8 | -132.9 | -29.3 | -5.9 | -1.3 | 9.3 | -18.4 | 3.8 |
| 3.6 | 3.1 | 18.9 | 13.0 | -135.7 | -30.7 | -11.5 | -4.3 | 10.2 | -21.9 | 4.1 |
| 3.1 | 2.3 | 15.9 | 7.8 | -102.0 | -22.3 | -7.2 | -2.4 | 5.0 | -17.6 | 3.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Garnet International Limited is a **Reserve Bank of India (RBI)** registered **Non-Banking Finance Company (NBFC)** operating as a non-deposit accepting investment institution. Historically focused on capital market activities, the company is currently undergoing a strategic transformation into a diversified holding company with significant interests in building materials and textiles.
### Core Business Segments & Revenue Streams
The group’s operations are categorized into two primary business segments based on their distinct risk-return profiles:
* **Shares and Securities:** This remains the core financial engine, generating income through share trading, intra-day transactions, long-term strategic investments, and dividend yields.
* **Textile & Manufacturing:** This segment comprises the sale of garments and specialized dyeing services performed on a job-work basis.
### Strategic Expansion: The Building Materials Pivot
In **March 2024**, Garnet International executed a major strategic shift by acquiring an **81% stake** in **Whitewall India Private Limited (WIPL)**. This acquisition marks the group's entry into the high-growth Indian construction chemicals and tile adhesive market.
**Whitewall India (WIPL) Operational Profile:**
* **Primary Products:** Manufacturer of **Ready-Mix Plaster** (branded as **RoofitMix**) and the sole distributor of **Polymerized Drymix Mortars**.
* **Technology:** Products are manufactured by **Mars Universal Pvt Ltd** utilizing advanced European technology.
* **Production Capacity:** Current annual capacity stands at **252,000 tons**.
* **Performance Targets:** Management is targeting a consistent production and sales volume of **10,000 tons per month**, with a goal of servicing **100 active construction sites**.
* **Quality Benchmark:** The product line features a high pull-off adhesion strength of **3.20 Mpa**.
### Subsidiary and Associate Portfolio
The company manages its diversified interests through a mix of controlled subsidiaries and strategic associates:
| Entity | Type | Ownership (as of 31.03.2025) | Primary Activity |
| :--- | :--- | :--- | :--- |
| **Whitewall India Private Limited (WIPL)** | Subsidiary | **81%** | Manufacturing of Ready-Mix Plaster and Drymix Mortars. |
| **Sukartik Clothing Private Limited (SCPL)** | Associate | **43.06%** | Textile operations; transitioned from subsidiary to associate in **Feb 2024**. |
*Note: The stake in SCPL was reduced from **70.10%** to **43.06%** following a preferential issue in early 2024 and a major fire incident at their factory in **June 2023** which destroyed raw materials and machinery.*
### Capital Raising & Growth Strategy
To fund its inorganic growth and support its new subsidiaries, the company initiated a significant capital-raising exercise in late **2024** via **Convertible Warrants**.
**Warrant Issue Details:**
* **Total Issue Size:** **₹ 35.37 Crore** (27,00,000 warrants at **₹ 131** each).
* **Capital Infusion Status:** As of **December 31, 2025**, the company received the **25% upfront payment** (**₹ 8.84 Crore**). The remaining **75%** (**₹ 98.25 per warrant**) is due upon conversion within **18 months**.
* **Allottees:** A mix of the **Promoter Group** (including Mangal Savitri Bizcon and GVS Chemical) and Non-Promoter investors.
**Utilization Plan (24-Month Horizon):**
1. **Inorganic Growth:** Acquisitions of business undertakings on a going-concern basis, mergers, and strategic equity/debt investments.
2. **Subsidiary Support:** Providing capital to **Whitewall India** to scale existing operations and develop new product lines.
3. **General Corporate Purposes:** Up to **25%** of proceeds allocated for operational contingencies.
### Financial Performance & Solvency
The company has maintained a stable balance sheet while navigating a period of transition. While standalone income saw a slight contraction, the company has successfully moved toward a "Net Debt Free" status.
**Standalone Financial Highlights:**
| Metric | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- |
| **Total Income** | **₹ 19.66 Crore** | **₹ 21.68 Crore** |
| **Net Loss** | **₹ 1.41 Crore** | **₹ 1.86 Crore** |
| **Dividend** | **Nil** | **Nil** |
**Liquidity and Debt Position:**
| Particulars (₹ in Lacs) | 31.03.2025 | 31.03.2024 | 31.03.2023 |
| :--- | :--- | :--- | :--- |
| **Net Debt** | **(70.51)** | **473.52** | **539.54** |
| **Total Equity** | **1,963.50** | **1,963.50** | **1,963.50** |
| **Net Debt to Equity Ratio** | **(0.04)** | **0.24** | **0.27** |
The **negative net debt** position as of March 2025 highlights a strong liquidity cushion, with cash and bank balances exceeding total borrowings. The company’s **Liquidity Ratio** improved significantly to **9.52** in 2025, up from **4.96** the previous year.
### Governance, Workforce, and Compliance
* **Leadership:** **Mr. Ramakant Gaggar** was re-appointed as Managing Director through **May 2028**.
* **Workforce:** The company maintains a lean core team of **8 permanent employees**. The median employee remuneration increased by **17.91%** in FY 2024-25.
* **Shareholding:** **99.94%** of equity is held in **dematerialized form**, managed by **MUFG Intime India Private Limited**.
* **Regulatory Alignment:** In **July 2023**, the company amended its **Articles of Association** to streamline the issuance of securities for future fund-raising.
### Risk Profile & Audit Qualifications
Investors should note several persistent regulatory and financial risks highlighted in recent statutory filings:
**1. Statutory Non-Compliance (Qualified Audit Opinions):**
* **Section 186 Violations:** The company has provided interest-free unsecured loans to subsidiaries totaling **₹ 4.47 crore** as of March 2025, which violates the Companies Act requirement for charging interest.
* **Unrecognized Interest:** The company has not provided for interest on borrowings of **₹ 3 crore**, leading to understated finance costs.
* **Insider Trading Investigation:** In **June 2025**, **BSE Ltd** flagged share transactions by a director-related entity during a closed trading window; an internal probe is ongoing.
**2. Financial & Asset Risks:**
* **NCLT Exposure:** **₹ 2.29 crore** in trade receivables are tied up with parties currently under **NCLT** proceedings. No provisions have been made to date.
* **Taxation:** Deferred Tax Assets on trading losses are not recognized due to the uncertainty of future profits in the securities segment.
* **Market Volatility:** The investment portfolio is sensitive to global geopolitical shifts (e.g., Russia-Ukraine conflict) and tariff wars, though management maintains a **large-cap bias** to mitigate this.
* **Subsidiary Accounting:** Subsidiaries have historically failed to make provisions for employee benefits as per **IND-AS 19**.