Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹27Cr
Rev Gr TTM
Revenue Growth TTM
-14.77%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GRAMEVA
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% | -22.2 | -15.0 | 156.9 | 24.4 | 90.7 | 134.2 | 130.9 | -41.3 | -29.2 | -33.7 | -41.0 | 128.6 |
| 10 | 5 | 5 | 9 | 18 | 11 | 12 | 5 | 12 | 7 | 7 | 13 |
Operating Profit Operating ProfitCr |
| -1.8 | 1.7 | 11.2 | 1.7 | 1.8 | 1.9 | -0.4 | 6.4 | 3.1 | 8.0 | -2.3 | 0.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -214.3 | -85.7 | 900.0 | 133.3 | 137.5 | 700.0 | -126.7 | 1,500.0 | 966.7 | 725.0 | -612.5 | -43.8 |
| -0.8 | 0.2 | 5.6 | 0.1 | 0.2 | 0.7 | -0.7 | 2.9 | 2.5 | 9.3 | -7.8 | 0.7 |
| -0.2 | 0.0 | 0.6 | 0.0 | 0.1 | 0.2 | -0.2 | 0.3 | 0.7 | 1.4 | -1.2 | 0.2 |
| 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 |
|---|
|
| | 23.2 | -63.3 | 3,967.3 | 75.5 | 10.8 | 6.0 | 10.7 | 9.4 | 52.6 | 10.9 | -4.0 |
| 1 | 1 | 0 | 9 | 17 | 18 | 20 | 22 | 24 | 36 | 41 | 39 |
Operating Profit Operating ProfitCr |
| -1.3 | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 | 2.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -95.2 | 323.5 | -98.6 | 1,00,781.8 | 105.4 | -12.6 | -68.5 | -8.8 | 16.4 | 103.0 | 42.1 | 2.0 |
| 0.9 | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 | 1.3 |
| 0.0 | 0.1 | 0.0 | 0.8 | 1.2 | 1.1 | 0.3 | 0.3 | 0.4 | 0.7 | 1.0 | 1.0 |
| 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 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 2 | 5 | 8 | 9 | 6 | 6 | 8 | 13 | 18 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 3 | 3 | 7 | 9 | 13 | 14 | 11 | 10 | 13 | 18 | 22 |
Non Current Assets Non Current AssetsCr | 2 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 |
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 | -2 | 0 | -2 | -2 | 1 | 0 | 0 | 1 | 1 | -6 |
Investing Cash Flow Investing Cash FlowCr | 0 | 2 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 3 | 3 | -1 | 0 | 1 | -1 | 0 | 6 |
|
Free Cash Flow Free Cash FlowCr | -1 | -2 | 0 | -2 | -3 | 1 | -1 | 0 | 0 | 1 | |
| -16,524.1 | -10,670.1 | 10,724.6 | -710.1 | -289.5 | 233.9 | 121.7 | 152.4 | 550.2 | 404.3 | -1,173.5 |
CFO To EBITDA CFO To EBITDA% | 11,855.0 | -11,689.4 | 7,324.1 | -567.0 | -388.2 | 162.1 | 74.1 | 47.3 | 431.4 | 119.6 | -631.9 |
| 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 | 0 | 0 | 2 | 8 | 9 | 8 | 7 | 11 | 9 | 20 | 26 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 29.8 | 16.1 | 16.6 | 42.1 | 74.0 | 54.6 | 58.0 | 53.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 9.8 | 0.9 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.8 | 1.4 | 1.4 | 1.2 | 0.9 | 1.5 | 1.2 | 2.6 | 3.2 |
| -11.3 | 5.7 | 6,131.7 | 23.9 | 28.0 | 13.9 | 36.2 | 28.5 | 56.7 | 19.5 | 38.3 |
Profitability Ratios Profitability Ratios |
| 33.6 | 20.7 | 48.9 | 8.1 | 10.0 | 14.4 | 12.4 | 12.6 | 6.8 | 6.2 | 6.2 |
| -1.3 | 2.9 | 0.2 | 3.6 | 2.5 | 3.8 | 1.3 | 2.1 | 0.9 | 3.1 | 2.2 |
| 0.9 | 3.1 | 0.1 | 2.9 | 3.4 | 2.7 | 0.8 | 0.7 | 0.7 | 0.9 | 1.2 |
| 0.2 | 0.6 | 0.0 | 5.5 | 5.7 | 10.2 | 6.6 | 6.0 | 5.0 | 9.7 | 7.7 |
| 0.2 | 0.7 | 0.0 | 4.8 | 8.9 | 7.2 | 2.2 | 2.0 | 2.3 | 4.5 | 6.0 |
| 0.1 | 0.6 | 0.0 | 3.5 | 4.7 | 3.2 | 0.9 | 1.1 | 1.3 | 2.1 | 2.2 |
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**.