Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Grameva Limited

GRAMEVA
BSE
55.75
4.09%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Grameva Limited

GRAMEVA
BSE
55.75
4.09%
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
27Cr
Close
Close Price
55.75
Industry
Industry
Trading
PE
Price To Earnings
54.66
PS
Price To Sales
0.67
Revenue
Revenue
40Cr
Rev Gr TTM
Revenue Growth TTM
-14.77%
PAT Gr TTM
PAT Growth TTM
163.16%
Peer Comparison
How does GRAMEVA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GRAMEVA
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
95591811126137713
Growth YoY
Revenue Growth YoY%
-22.2-15.0156.924.490.7134.2130.9-41.3-29.2-33.7-41.0128.6
Expenses
ExpensesCr
105591811125127713
Operating Profit
Operating ProfitCr
001000000100
OPM
OPM%
-1.81.711.21.71.81.9-0.46.43.18.0-2.30.4
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000000100
Tax
TaxCr
000000000000
PAT
PATCr
0000000001-10
Growth YoY
PAT Growth YoY%
-214.3-85.7900.0133.3137.5700.0-126.71,500.0966.7725.0-612.5-43.8
NPM
NPM%
-0.80.25.60.10.20.7-0.72.92.59.3-7.80.7
EPS
EPS
-0.20.00.60.00.10.2-0.20.30.71.4-1.20.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
110101719202224374140
Growth
Revenue Growth%
23.2-63.33,967.375.510.86.010.79.452.610.9-4.0
Expenses
ExpensesCr
11091718202224364139
Operating Profit
Operating ProfitCr
000001000111
OPM
OPM%
-1.32.90.23.62.53.81.32.10.93.12.22.1
Other Income
Other IncomeCr
00000010001
Interest Expense
Interest ExpenseCr
000000000111
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000011000011
Tax
TaxCr
000000000000
PAT
PATCr
000011000001
Growth
PAT Growth%
-95.2323.5-98.61,00,781.8105.4-12.6-68.5-8.816.4103.042.12.0
NPM
NPM%
0.93.10.12.93.42.70.80.70.70.91.21.3
EPS
EPS
0.00.10.00.81.21.10.30.30.40.71.01.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333555555555
Reserves
ReservesCr
000122223334
Current Liabilities
Current LiabilitiesCr
00025896681318
Non Current Liabilities
Non Current LiabilitiesCr
000011111111
Total Liabilities
Total LiabilitiesCr
33381216171414172227
Current Assets
Current AssetsCr
1337913141110131822
Non Current Assets
Non Current AssetsCr
200133333445
Total Assets
Total AssetsCr
33381216171414172227

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-1-20-2-210011-6
Investing Cash Flow
Investing Cash FlowCr
0200-10-10-1-10
Financing Cash Flow
Financing Cash FlowCr
00033-101-106
Net Cash Flow
Net Cash FlowCr
000001-11-100
Free Cash Flow
Free Cash FlowCr
-1-20-2-31-1001
CFO To PAT
CFO To PAT%
-16,524.1-10,670.110,724.6-710.1-289.5233.9121.7152.4550.2404.3-1,173.5
CFO To EBITDA
CFO To EBITDA%
11,855.0-11,689.47,324.1-567.0-388.2162.174.147.3431.4119.6-631.9

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00289871192026
Price To Earnings
Price To Earnings
0.00.00.029.816.116.642.174.054.658.053.8
Price To Sales
Price To Sales
0.00.09.80.90.50.40.30.50.40.50.6
Price To Book
Price To Book
0.00.00.81.41.41.20.91.51.22.63.2
EV To EBITDA
EV To EBITDA
-11.35.76,131.723.928.013.936.228.556.719.538.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
33.620.748.98.110.014.412.412.66.86.26.2
OPM
OPM%
-1.32.90.23.62.53.81.32.10.93.12.2
NPM
NPM%
0.93.10.12.93.42.70.80.70.70.91.2
ROCE
ROCE%
0.20.60.05.55.710.26.66.05.09.77.7
ROE
ROE%
0.20.70.04.88.97.22.22.02.34.56.0
ROA
ROA%
0.10.60.03.54.73.20.91.11.32.12.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Grameva Limited (formerly **Bangalore Fort Farms Limited**) is an Indian listed entity currently undergoing a radical strategic transformation. Historically focused on the jute and agro-trading sectors, the company is pivoting toward a diversified conglomerate model encompassing corporate beverage solutions, livestock farming, and advanced agri-logistics. This transition is underpinned by a recent change in promoter control and a significant expansion of its capital base. --- ### **Corporate Identity & Strategic Rebranding** Effective **November 04, 2025**, the company rebranded from Bangalore Fort Farms Limited to **Grameva Limited**. This name change reflects an "evolving vision" and a departure from its legacy operations toward a more diversified agricultural and service-oriented portfolio. * **New Promoter Group:** Following a mandatory **Open Offer** and a Share Purchase Agreement, management control transitioned to **Mrs. Maneesha Singh**, **Jagsakti Merchandise Private Limited**, and **Ros Advisory Private Limited**. * **Acquisition Details:** The previous promoter, **Genesis Trade-Links Private Limited**, divested **1,595,693 equity shares (33.25%)** to Mrs. Maneesha Singh at **Rs. 28 per share**. * **Open Offer:** A subsequent offer was made to acquire **1,247,844** equity shares (**26.00%** of paid-up capital) at **Rs. 30.00 per share**. * **Capital Expansion:** In **September 2025**, shareholders approved a **500%** increase in **Authorized Share Capital**, raising it from **Rs. 5 Crore** to **Rs. 25 Crore** to facilitate aggressive growth and future fund-raising. --- ### **Core Business Verticals & Diversification** Grameva Limited operates a multi-pronged business model, transitioning from a single-segment jute trader to a diversified agro-industrial player. #### **1. Corporate Beverage Solutions ('Brew Factor')** Launched on **December 5, 2025**, this brand represents the company’s entry into the organized refreshment services market. * **Target Market:** Professional environments, offices, and institutions. * **Offerings:** Scalable, premium **coffee and tea solutions** tailored for high-volume corporate consumption. * **Strategy:** Implementation of a specialized operational plan for distribution and premium product positioning. #### **2. Livestock & Aquaculture (Commenced April 2026)** The company has formally operationalized four new high-growth units: * **Layer Farming:** Commercial egg production. * **Feed Mill:** Internal production of animal and aquaculture feed to ensure supply chain integration. * **Piggery Unit:** Commercial pig farming and processing. * **Aqua Products:** Fish trading and aquaculture operations. #### **3. Legacy Jute & Agro-Trading** Despite diversification, the company maintains its presence in the sustainable packaging sector. * **Products:** Trading of raw jute, jute bags, and accessories. * **Outlook:** While exports were **Nil** in **FY 2024-25**, the company is targeting international markets due to the global shift toward biodegradable materials. * **Manufacturing:** Ongoing efforts to enhance production capacities for eco-friendly materials. #### **4. Agri-Logistics & Metal Handicrafts** * **Infrastructure:** Scaling **warehousing**, **cold chain** development, and food processing verticals. * **Handicrafts:** Diversified operations in the import, export, and merchandise of metal handicrafts. --- ### **Financial Performance & Valuation** The company has demonstrated consistent growth in revenue and profitability, maintaining a stable margin profile despite inflationary pressures. **Comparative Financial Summary:** | Particulars | FY 2024-25 (Rs. Cr) | FY 2023-24 (Rs. Cr) | Growth (%) | | :--- | :---: | :---: | :---: | | **Gross Revenue** | **41.41** | **37.34** | **10.9%** | | **Profit Before Interest & Dep. (PBIDT)** | **1.64** | **1.29** | **27.1%** | | **Profit Before Tax (PBT)** | **0.55** | **0.48** | **14.6%** | | **Net Profit After Tax (PAT)** | **0.49** | **0.34** | **44.1%** | | **Earnings Per Share (EPS)** | **Rs. 1.02** | **Rs. 0.72** | **41.7%** | | **Total Assets** | **22.32** | **16.76** | **33.2%** | | **Net Worth** | **8.22** | **7.70** | **6.8%** | **Key Valuation & Capital Metrics:** * **Fair Value of Equity Shares:** Certified at **Rs. 26.21 per share** (as of Jan 31, 2026). * **Paid-up Share Capital:** **Rs. 4,79,94,000** (4,799,400 shares of **Rs. 10** each). * **Dividend:** Recommended dividend of **Rs. 0.20 per equity share** for the period ending Sept 2024. * **Debt Management:** Secured loans from **Axis Bank** and **ICICI Bank** for motor vehicles; finance costs managed at **Rs. 0.74 Crores**. --- ### **Strategic Growth Roadmap** The management has outlined a multi-year strategy to transition from a low-margin trading entity to a high-value agro-processor. | Strategic Pillar | Key Initiatives & Targets | | :--- | :--- | | **Operational Efficiency** | Target productivity increase of **10-15%** via automation over **2-3 years**. | | **Profitability** | Projected margin improvement of **8-12%** in the medium term. | | **Market Expansion** | Scaling global footprint in **Southeast Asia, Middle East, and Africa**. | | **Product Innovation** | Focus on **Organic**, **Clean Label**, and value-added jute products. | | **Digital Enablement** | Investment in technology for inventory control and operational efficiency. | --- ### **Risk Profile & Mitigation Framework** #### **1. Regulatory & Transactional Risks** * **Compliance History:** Certain acquirers have previously violated **SEBI (SAST) Regulations**; the company is working to regularize historical non-compliances. * **Public Shareholding:** The company must maintain a **Minimum Public Shareholding (MPS)** of **25.00%**. If the acquisition exceeds this, the promoters must divest to **75%** within **12 months**. * **Related Party Transactions:** Recent loan transactions between Acquirers and the company were conducted without prior **Audit Committee** approval; management is moving toward stricter governance. #### **2. Operational & Industry Risks** * **Raw Material Volatility:** Jute prices are sensitive to seasonal and climatic variations. * **Competition:** Pressure from **synthetic alternatives** and low-cost **Bangladeshi jute products**. * **Regulatory Dependency:** Heavy reliance on the **Compulsory Jute Packing Order**; any dilution could impact demand. #### **3. Financial Risk Management** * **Credit Risk:** Managed through **Expected Credit Loss** provisioning and creditworthiness reviews. * **Liquidity Risk:** Monitored via **rolling forecasts** and a balance of cash credits and term loans. * **Market & Forex Risk:** Use of **derivative financial instruments** for hedging; speculative trading is strictly prohibited. --- ### **Governance & Internal Controls** * **Board Composition:** Includes a **Managing Director**, **Non-Executive Director**, and **Independent Directors**, supported by Audit and Nomination & Remuneration Committees. * **Audit:** Appointed **M/s. Tibrewalla & Associates** as Internal Auditors for **FY 2026-27** to strengthen oversight. * **Going Concern:** Auditors and management confirm no material risks threaten the company's **going concern** status as of **September 2025**.