Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Grand Oak Canyons Distillery Ltd

GRANDOAK
BSE
28.46
0.35%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Grand Oak Canyons Distillery Ltd

GRANDOAK
BSE
28.46
0.35%
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
1,477Cr
Close
Close Price
28.46
Industry
Industry
Finance & Investments - Others
PE
Price To Earnings
316.22
PS
Price To Sales
6,712.47
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does GRANDOAK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GRANDOAK
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2019Sep 2019Dec 2019Sep 2023Dec 2023Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
112000000000
Growth YoY
Revenue Growth YoY%
-10.7-31.7-2.50.0
Expenses
ExpensesCr
111000500000
Operating Profit
Operating ProfitCr
000000-500000
OPM
OPM%
11.114.08.412.5-50.057.157.1
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000-500050
Tax
TaxCr
000000000000
PAT
PATCr
000000-500050
Growth YoY
PAT Growth YoY%
-46.145.5-47.4-300.0203.4117.7
NPM
NPM%
12.011.86.525.0-50.06,942.985.7
EPS
EPS
0.40.40.30.00.00.1-0.10.00.00.00.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025TTM
Revenue
RevenueCr
027100
Growth
Revenue Growth%
829.2188.5-87.8187.6
Expenses
ExpensesCr
026150
Operating Profit
Operating ProfitCr
0000-50
OPM
OPM%
0.6-1.05.81.5-6,547.40.0
Other Income
Other IncomeCr
000000
Interest Expense
Interest ExpenseCr
000000
Depreciation
DepreciationCr
000000
PBT
PBTCr
0000-55
Tax
TaxCr
000000
PAT
PATCr
0000-55
Growth
PAT Growth%
109.850.7-96,371.1195.7
NPM
NPM%
31.67.13.70.8-6,543.92,177.3
EPS
EPS
0.20.50.70.0-0.10.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4444519519
Reserves
ReservesCr
1111330351
Current Liabilities
Current LiabilitiesCr
0121,0002,650
Non Current Liabilities
Non Current LiabilitiesCr
25200
Total Liabilities
Total LiabilitiesCr
61091,0053,4993,520
Current Assets
Current AssetsCr
0239463,096
Non Current Assets
Non Current AssetsCr
68559404
Total Assets
Total AssetsCr
61091,0053,4993,520

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-2-21-5
Investing Cash Flow
Investing Cash FlowCr
000-945-2,495
Financing Cash Flow
Financing Cash FlowCr
1219452,500
Net Cash Flow
Net Cash FlowCr
10000
Free Cash Flow
Free Cash FlowCr
0-2-21-5
CFO To PAT
CFO To PAT%
17.6-1,287.3-609.812,028.9106.6
CFO To EBITDA
CFO To EBITDA%
894.59,162.5-389.46,448.4106.5

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00151,272
Price To Earnings
Price To Earnings
0.00.05.91,400.00.0
Price To Sales
Price To Sales
0.00.00.28.315,903.8
Price To Book
Price To Book
0.00.00.31.11.5
EV To EBITDA
EV To EBITDA
1,248.6-218.910.21,03,623.9-783.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0
OPM
OPM%
0.6-1.05.81.5-6,547.4
NPM
NPM%
31.67.13.70.8-6,543.9
ROCE
ROCE%
1.92.66.00.0-0.1
ROE
ROE%
1.83.85.50.1-0.6
ROA
ROA%
1.31.63.00.0-0.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Grand Oak Canyons Distillery Limited** (NSE/BSE: Formerly **Pacheli Industrial Finance Limited**) is an Indian listed entity currently executing a high-stakes strategic pivot. Historically a financial services firm and a registered **Non-Banking Financial Company (NBFC)** with the RBI (Certificate No. **B-14.00808**), the company is transitioning into a pure-play alcoholic beverages manufacturer and distributor. --- ### **Strategic Transformation: From Finance to Spirits** Effective **April 03, 2025**, the company rebranded to reflect its new core mission. The pivot involves a total overhaul of the company’s **Memorandum of Association (MOA)** to focus on the following verticals: * **Manufacturing & Production:** Establishing and managing **distilleries, breweries, and wineries**. This includes the production, processing, blending, distillation, and bottling of spirits, beer, wine, and ready-to-drink (RTD) beverages. * **Supply Chain & Distribution:** Engaging in the wholesale and retail distribution of alcoholic beverages, including the stocking of raw materials and specialized equipment. * **Retail & Hospitality:** Plans to operate a network of **bars, pubs, clubs, and liquor stores**. * **Innovation & Branding:** Investing in **Research & Development (R&D)** for product innovation and utilizing digital and traditional media for brand promotion in **local and international markets**. --- ### **Capital Restructuring & Deleveraging Exercise** To facilitate this transition and resolve a historical "financial crunch," the company executed a massive capital restructuring in **August/September 2024**. **Debt-to-Equity Conversion:** The company converted an unsecured loan of **₹849,99,99,750** (originally carrying a **10% P.A.** interest rate) into equity. * **Shares Allotted:** **51,51,51,500** equity shares. * **Issue Price:** **₹16.50** per share (including a **₹6.50 premium**). * **Allottees:** Six Non-Promoter entities, including **Abhijit Trading Company Ltd** and **Calyx Securities Pvt Ltd**. **Expansion of Financial Capacity:** The board and shareholders approved a massive increase in the company's financial limits to fund the new distillery operations: | Metric | Previous Limit | Current/Approved Limit | | :--- | :--- | :--- | | **Authorized Share Capital** | **₹55 Crore** | **₹10,000 Crore** | | **Borrowing Limit (Section 180(1)(c))** | N/A | **₹2,500 Crore** | | **Investment/Loan Limit (Section 186)** | Statutory Limit | **₹1,000 Crore** | --- ### **Financial Performance & Asset Quality** The company’s balance sheet has expanded significantly due to the equity infusion, though it currently reflects the costs of its transition. **Key Financial Indicators (₹ in Lakhs):** | Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Net Profit / (Loss)** | **(500.61)** | **0.52** | **(2.21)** | | **Earnings Per Share (₹)** | **(0.10)** | **0.01** | **(0.06)** | | **Securities Premium** | **33,484.85** | **Nil** | **Nil** | | **Retained Earnings** | **(420.56)** | **80.05** | **79.53** | | **Total Equity Shares** | **51,88,83,550** | **37,32,050** | **37,32,050** | **Operational Notes:** * **Cash Position:** The company reported a cash loss of **₹5.00 Crore** for the year ending March 31, 2025. * **Revenue Stream:** Currently, income remains primarily derived from **interest income**, consistent with its legacy status as a Core Investment Company (CIC). * **Contingent Liabilities:** Total **₹3.79 Lakhs**, primarily consisting of a **₹2.43 Lakhs** tax demand (plus **₹1.36 Lakhs** interest) for A.Y. 2020-21, currently under appeal. --- ### **Legacy Investment Portfolio** Despite the shift to beverages, the company retains significant equity stakes in several finance and telecom entities: | Entity Name | Shareholding (%) | | :--- | :--- | | **Worldlink Telecom Limited** | **79.07%** | | **Euro Asia India Corporation Private Limited** | **42.76%** | | **Pelicon Finance & Leasing Limited** | **41.46%** | | **Synergy Finlease Private Limited** | **39.94%** | | **VIP Leasing & Finance Private Limited** | **36.94%** | | **Gunny Auto & Finance Private Limited** | **28.91%** | --- ### **Governance & Management Refresh** The company has overhauled its leadership to align with the new business direction and improve regulatory compliance. * **Key Appointments:** * **Mr. Piyush:** Chairman & Managing Director (Appointed **Jan 2025**). * **Mr. Prabhakar Kumar:** Managing Director (Appointed **Aug 2025** for a 5-year term). * **Mr. Mukesh Sah:** Chief Financial Officer (CFO). * **Mr. Alok Nath Singh:** Company Secretary. * **Board Structure:** The board consists of **five directors**, including three Independent Directors (meeting the **>50%** requirement) and a **Non-Executive Women Independent Director**. * **Operational Relocation:** In **January 2026**, the board approved moving the registered office from Borivali (W) to **Goregaon (East), Mumbai**, to enhance operational efficiency. --- ### **Risk Factors & Audit Observations** Investors should note several critical risks identified in recent filings and audit reports: **1. Asset Quality & Recoverability:** * **Doubtful Loans:** Approximately **₹59.75 Crore** in historical loans and advances are considered **doubtful of recovery**. No provision has been made for these. * **Investment Valuation:** Auditors flagged a **Key Audit Matter** regarding equity investments of **₹25.52 Lakh**, which are recorded at book value rather than the lower market value required by **AS 13**. * **Unconfirmed Liabilities:** Old loan liabilities totaling **₹74.70 Lakh** (including Anubhav Industrial Renounces) remain unconfirmed. **2. Governance & Transparency Concerns:** * **Director Resignation:** In **November 2025**, an Independent Director resigned, citing a **lack of transparency**, failure to receive board meeting notices, and inadequate information flow. * **Auditor Instability:** **M/S. V R S K & ASSOCIATES** was appointed in **May 2025** following a casual vacancy. However, previous appointments were not always regularized with the MCA via EGM ratification. **3. Market & Financial Risks:** * **Interest Rate Risk:** Exposure exists on **floating rate borrowings**, though mitigated by short-term maturities. * **Liquidity Risk:** The company manages this by maintaining **surplus funds in fixed deposits** and conducting regular cash forecasting. * **Regulatory Hurdles:** The primary strategic risk is the successful acquisition of **distillery and liquor licenses** required to operationalize the new business model. **4. Risk Management Framework:** The company has established a **Risk Management Committee (RMC)** to oversee **ESG, cyber security, and business continuity**. The committee is mandated to review risk policies at least **once every two years**.