Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Garnet International Ltd

GARNETINT
BSE
57.01
4.82%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Garnet International Ltd

GARNETINT
BSE
57.01
4.82%
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
112Cr
Close
Close Price
57.01
Industry
Industry
NBFC - Others
PE
Price To Earnings
24.36
PS
Price To Sales
18.00
Revenue
Revenue
6Cr
Rev Gr TTM
Revenue Growth TTM
-76.64%
PAT Gr TTM
PAT Growth TTM
-218.04%
Peer Comparison
How does GARNETINT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GARNETINT
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1091312203132220
Growth YoY
Revenue Growth YoY%
-1.4-44.6-33.4-15.092.8-69.7-88.4-76.7-91.0-19.339.7-90.2
Expenses
ExpensesCr
881410203232100
Operating Profit
Operating ProfitCr
21-2300000120
OPM
OPM%
20.910.2-12.722.5-1.92.3-7.51.810.768.186.310.7
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
101100000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
10-32-51100130
Tax
TaxCr
100000000000
PAT
PATCr
10-32-51100130
Growth YoY
PAT Growth YoY%
600.0-73.6-577.3274.5-1,104.079.1117.8-110.8107.867.5400.0152.6
NPM
NPM%
4.94.9-24.914.4-25.529.238.4-6.622.060.6137.335.7
EPS
EPS
0.30.2-1.60.9-2.30.40.3-0.10.20.71.40.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
14365536883181844592096
Growth
Revenue Growth%
31.5156.851.8567.9-77.4-78.91.4146.035.5-66.1-56.6-28.8
Expenses
ExpensesCr
123551365142281944532293
Operating Profit
Operating ProfitCr
2243-59-10-106-203
OPM
OPM%
12.34.88.00.8-71.0-57.0-7.40.49.9-7.72.255.1
Other Income
Other IncomeCr
019800000000
Interest Expense
Interest ExpenseCr
000100001000
Depreciation
DepreciationCr
011111111000
PBT
PBTCr
221310-60-11-2-14-625
Tax
TaxCr
013-2-20101000
PAT
PATCr
211011-58-11-4-13-625
Growth
PAT Growth%
171.1-13.0631.813.8-609.881.666.664.8361.2-283.4125.6199.3
NPM
NPM%
11.13.818.13.1-69.5-60.6-20.0-2.95.5-29.817.573.6
EPS
EPS
0.60.45.25.8-29.6-5.4-1.8-0.61.7-3.00.82.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
666202020202020202020
Reserves
ReservesCr
37384668231511101281822
Current Liabilities
Current LiabilitiesCr
4127541091214142
Non Current Liabilities
Non Current LiabilitiesCr
01110136155
Total Liabilities
Total LiabilitiesCr
5159631455748495365344344
Current Assets
Current AssetsCr
1923109117162024257
Non Current Assets
Non Current AssetsCr
31365354403229294027
Total Assets
Total AssetsCr
5159631455748495365344344

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1413-8317-11-4-4-17-3
Investing Cash Flow
Investing Cash FlowCr
1-3-1212271100-810-4
Financing Cash Flow
Financing Cash FlowCr
00-169-460349-177
Net Cash Flow
Net Cash FlowCr
201-2-2000000
Free Cash Flow
Free Cash FlowCr
0210-8517-11-4-4-17-3
CFO To PAT
CFO To PAT%
68.3283.1134.4-731.8-29.4105.7105.0291.9-19.1-111.7-184.7
CFO To EBITDA
CFO To EBITDA%
61.5219.1304.8-2,845.3-28.8112.3281.7-2,107.7-10.6-429.4-1,487.1

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
461193764571046547108114118224
Price To Earnings
Price To Earnings
43.8193.339.340.00.00.00.00.039.90.0148.1
Price To Sales
Price To Sales
3.23.25.91.21.33.72.62.51.95.825.6
Price To Book
Price To Book
1.12.77.15.22.41.91.53.73.54.37.8
EV To EBITDA
EV To EBITDA
25.766.885.0172.5-1.8-6.6-39.3687.122.9-78.61,174.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
62.283.890.198.992.869.263.465.575.6120.5
OPM
OPM%
12.34.88.00.8-71.0-57.0-7.40.49.9-7.72.2
NPM
NPM%
11.13.818.13.1-69.5-60.6-20.0-2.95.5-29.817.5
ROCE
ROCE%
3.95.123.87.8-132.9-29.3-5.9-1.39.3-18.43.8
ROE
ROE%
3.63.118.913.0-135.7-30.7-11.5-4.310.2-21.94.1
ROA
ROA%
3.12.315.97.8-102.0-22.3-7.2-2.45.0-17.63.6
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**.