Login
Home
Charts
Search
Watchlist
Products

Grand Oak Canyons Distillery Ltd

GRANDOAK·BSE
34.00+3.41%Tue, 22 Sept '26 15:29

Grand Oak Canyons Distillery Ltd

GRANDOAK
BSE
34.00
+3.41%
|Tue, 22 Sept '26 15:29
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,764Cr
Close
Close Price
34.00
Industry
Industry
Finance & Investments - Others
PE
Price To Earnings
377.78
PS
Price To Sales
8,019.11
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
175.00%
PAT Gr TTM
PAT Growth TTM
194.97%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2019Sep 2023Dec 2023Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
200000000000
Growth YoY
Revenue Growth YoY%
-2.50.00.0
Interest Expended
Interest ExpendedCr
000000000000
Expenses
ExpensesCr
100050000000
Financing Profit
Financing ProfitCr
0000-50000000
FPM
FPM%
8.412.5-50.057.157.1-12.5
Other Income
Other IncomeCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000-50005000
Tax
TaxCr
000000000000
PAT
PATCr
0000-50005000
Growth YoY
PAT Growth YoY%
-47.4-300.0203.4117.7111.150.0
NPM
NPM%
6.525.0-50.06,942.985.7-25.0
EPS
EPS
0.30.00.00.1-0.10.00.00.00.10.00.00.0
QuarterDec 2019Sep 2023Dec 2023Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
200000000000
Growth YoY
Revenue Growth YoY%
-2.50.00.0
Interest Expended
Interest ExpendedCr
000000000000
Expenses
ExpensesCr
100050000000
Financing Profit
Financing ProfitCr
0000-50000000
FPM
FPM%
8.412.5-50.057.157.1-12.5
Other Income
Other IncomeCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000-50005000
Tax
TaxCr
000000000000
PAT
PATCr
0000-50005000
Growth YoY
PAT Growth YoY%
-47.4-300.0203.4117.7111.150.0
NPM
NPM%
6.525.0-50.06,942.985.7-25.0
EPS
EPS
0.30.00.00.1-0.10.00.00.00.10.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
0271000
Growth
Revenue Growth%
829.2188.5-87.8226.8175.0
Interest Expended
Interest ExpendedCr
0000000
Expenses
ExpensesCr
0261500
Financing Profit
Financing ProfitCr
0000-500
FPM
FPM%
0.0-1.74.5-68.3-6,262.512.013.6
Other Income
Other IncomeCr
0000000
Depreciation
DepreciationCr
0000000
PBT
PBTCr
0000-505
Tax
TaxCr
0000000
PAT
PATCr
0000-505
Growth
PAT Growth%
109.850.7-96,371.1101.8195.0
NPM
NPM%
31.67.13.70.8-6,543.936.02,231.8
EPS
EPS
0.20.50.70.0-0.10.00.1
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
0271000
Growth
Revenue Growth%
829.2188.5-87.8226.8175.0
Interest Expended
Interest ExpendedCr
0000000
Expenses
ExpensesCr
0261500
Financing Profit
Financing ProfitCr
0000-500
FPM
FPM%
0.0-1.74.5-68.3-6,262.512.013.6
Other Income
Other IncomeCr
0000000
Depreciation
DepreciationCr
0000000
PBT
PBTCr
0000-505
Tax
TaxCr
0000000
PAT
PATCr
0000-505
Growth
PAT Growth%
109.850.7-96,371.1101.8195.0
NPM
NPM%
31.67.13.70.8-6,543.936.02,231.8
EPS
EPS
0.20.50.70.0-0.10.00.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4444519519
Reserves
ReservesCr
1111330331
Borrowings
BorrowingsCr
2531,0002,6502,650
Other Liabilities
Other LiabilitiesCr
001000
Total Liabilities
Total LiabilitiesCr
61091,0053,4993,499
Fixed Assets
Fixed AssetsCr
000000
Cash Equivalents
Cash EquivalentsCr
000000
Other Assets
Other AssetsCr
61091,0053,4993,499
Total Assets
Total AssetsCr
61091,0053,4993,499
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4444519519
Reserves
ReservesCr
1111330331
Borrowings
BorrowingsCr
2531,0002,6502,650
Other Liabilities
Other LiabilitiesCr
001000
Total Liabilities
Total LiabilitiesCr
61091,0053,4993,499
Fixed Assets
Fixed AssetsCr
000000
Cash Equivalents
Cash EquivalentsCr
000000
Other Assets
Other AssetsCr
61091,0053,4993,499
Total Assets
Total AssetsCr
61091,0053,4993,499

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-2-21-50
Investing Cash Flow
Investing Cash FlowCr
000-945-2,4950
Financing Cash Flow
Financing Cash FlowCr
1219452,5000
Net Cash Flow
Net Cash FlowCr
100000
Free Cash Flow
Free Cash FlowCr
0-2-21-5
CFO To EBITDA
CFO To EBITDA%
-1,438.05,097.4-502.2-146.8106.5-466.7
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-2-21-50
Investing Cash Flow
Investing Cash FlowCr
000-945-2,4950
Financing Cash Flow
Financing Cash FlowCr
1219452,5000
Net Cash Flow
Net Cash FlowCr
100000
Free Cash Flow
Free Cash FlowCr
0-2-21-5
CFO To EBITDA
CFO To EBITDA%
-1,438.05,097.4-502.2-146.8106.5-466.7

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
151,2721,5581,764
Price To Earnings
Price To Earnings
5.91,400.017,307.7377.8
Price To Sales
Price To Sales
0.28.315,903.86,230.88,019.1
Price To Book
Price To Book
0.31.11.51.82.1
EV To EBITDA
EV To EBITDA
13.1-2,358.4-783.11,40,254.71,47,536.2
Profitability Ratios
Profitability Ratios
FPM
FPM%
-0.4-1.84.5-67.7-6,547.412.013.6
NPM
NPM%
31.67.13.70.8-6,543.936.02,231.8
ROCE
ROCE%
1.92.66.00.0-0.10.00.0
ROE
ROE%
1.83.85.50.1-0.60.00.0
ROA
ROA%
1.31.63.00.0-0.10.00.0
Solvency Ratios
Solvency Ratios
Financial YearMar 2017Mar 2018Mar 2019Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
151,2721,5581,764
Price To Earnings
Price To Earnings
5.91,400.017,307.7377.8
Price To Sales
Price To Sales
0.28.315,903.86,230.88,019.1
Price To Book
Price To Book
0.31.11.51.82.1
EV To EBITDA
EV To EBITDA
13.1-2,358.4-783.11,40,254.71,47,536.2
Profitability Ratios
Profitability Ratios
FPM
FPM%
-0.4-1.84.5-67.7-6,547.412.013.6
NPM
NPM%
31.67.13.70.8-6,543.936.02,231.8
ROCE
ROCE%
1.92.66.00.0-0.10.00.0
ROE
ROE%
1.83.85.50.1-0.60.00.0
ROA
ROA%
1.31.63.00.0-0.10.00.0
Solvency Ratios
Solvency Ratios
Grand Oak Canyons Distillery Ltd is a publicly listed Indian company executing a complete identity overhaul - it is shedding its decades-old skin as a financial services firm to become a pure-play alcoholic-beverage manufacturer. Originally incorporated as a lending-focused NBFC (non-banking financial company) and later operating as Pacheli Industrial Finance Limited, the company formally pivoted in November 2024 when its board approved altering its founding charter to add the object of establishing and operating distilleries, breweries and wineries, and simultaneously raised its borrowing limit to Rs. 2,500 Crore to fund the transition. The recurring approach is a pattern of legal and structural reinvention - changing the company’s name, its registered business objects, and its capital-raising capacity in deliberate sequence - to reposition the listed shell for an entirely new industry. # Business segments A single business in transition - a legacy financial-services shell being legally and structurally repurposed into a distillery, with the new engine still in formative stages and the old one winding down. ## 1. Distillery and alcoholic beverages: the company’s future, still on the drawing board **The company has rewritten its constitutional documents to become a distiller, but as of the latest filings it had no plant, no production, and no revenue from alcoholic beverages - it is a legal entity preparing to enter the business, not yet operating in it.** - **A name that signals intent** - shareholders approved changing the company’s name to Grand Oak Canyons Distillery Limited on February 25, 2025, and the new name became effective on April 3, 2025, so the market-facing identity now matches the intended business. - **Borrowing headroom for a capital-heavy build** - the board simultaneously raised the company’s borrowing limit to Rs. 2,500 Crore, which is the financial capacity being put in place to fund the construction of distilleries, breweries and related infrastructure. - **Full value-chain ambition, on paper** - the altered objects clause covers not just manufacturing but also importing, exporting, wholesaling, retailing through bars and liquor stores, marketing through digital and traditional media, and investing in research and development for new products. - **No physical operations yet** - as of the FY25 annual report, the company’s reported operating segment was still manufacturing of batteries and electric appliances and trading of shares and securities, and it stated explicitly that the business did not require any plant, confirming the distillery engine had not yet begun operating. ## 2. Legacy financial services: the old engine, now in runoff **The company was built as a lender and securities trader, but that business has been dormant or negligible for years - it now exists mainly as a balance-sheet legacy of old loans and investments, many of uncertain recoverability.** - **A lending licence it no longer uses** - the company is a registered NBFC with the Reserve Bank of India under Section 45-IA, a licence it has held for years, but it did not conduct any non-banking financial or housing-finance activities during FY22, and it generated no revenue from business activity in FY24. - **Old loans, doubtful recoveries** - the company had given loans to various entities amounting to Rs. 59.75 Crore in earlier years, but recoveries are considered doubtful and the balances have not been confirmed by the counterparties, so these assets sit on the books with uncertain value. - **A small investment book** - it holds quoted and unquoted equity investments made in earlier years amounting to Rs. 25.52 Lakh, a residual portfolio from its former life as a financial-services firm. - **Trading in securities as a placeholder** - as of FY25, the company was still engaged in trading of shares and securities, which appears to be the only active commercial activity while the distillery business is being built. - **A consultancy detour that went nowhere** - in FY22 the company changed its stated business activity from lending to providing consultancy services for hotels and lodging houses, but it had no turnover in FY24 and no permanent employees in FY23 or FY24, indicating the consultancy engine never became a real operating business. # Group structure and partners **The company sits inside a web of associate and subsidiary entities, with a shareholder base that is almost entirely institutional - 99% held by bodies corporate - and a promoter group that sought to reclassify itself as public shareholders.** - **One subsidiary, eight associates** - as of March 31, 2025, the company held a 79.07% stake in Worldlink Telecom Ltd and had stakes ranging from roughly 21% to 50% in eight associate companies, a group structure that did not exist in any prior year back to FY20. - **Promoters asked to become public** - in June 2023, a group of promoter entities and individuals requested reclassification from the ‘promoter group’ category to the ‘public’ category under SEBI regulations, and the board approved the request in August 2023, subject to regulatory and exchange approvals. - **Concentrated institutional ownership** - 99% of the company’s 51.89 Crore equity shares are held by 48 bodies corporate, with only about 1% held by roughly 6,700 individual public shareholders, making it an institutionally dominated register. - **No public deposits, no foreign exchange** - the company has never invited or accepted public deposits in any reported year from FY20 through FY25, and it has earned or spent zero foreign exchange across that entire period, so it operates entirely within domestic Indian funding channels.

Documents — Grand Oak Canyons Distillery Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/63ualt9r11uli75o05x6r1gc.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/jl3qvcc7xhkghswfhayqww3i.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/uzx83jzrnybatam211m8adpa.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/xgc1i6frlplcwrgjv0sx802s.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/krkksvq6zp9fvwwfl17ken1x.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/dgsx3pnxk6fis9ftek8ixdzu.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/84qkdn3p292e10mw5gjp77pw.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/qxvuihiujarlwznoiwmp1nzs.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/0dxbtwchlelkkra1djuzcdo9.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jk6qjaesem6t01dqd1kjfzfp.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/vksxmn029g0usjcob4um97bv.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/v0z79llscrrtfwvcfgjycvp7.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/bv7bza5q41fbms3m9a529xq2.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/krujuz0s8e1j3ysmslnyux8h.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/gmudqmwqhwib2b3qx87lqvn0.pdf