Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹54Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
15.98%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GROVY
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% | 57.1 | 5.2 | 107.8 | 76.3 | -66.9 | -71.9 | -80.2 | 230.8 | -3.1 | 554.8 | 1,247.8 | -84.7 |
| 11 | 4 | 5 | 6 | 4 | 2 | 1 | 17 | 3 | 7 | 15 | 3 |
Operating Profit Operating ProfitCr |
| 0.1 | 5.3 | 13.6 | 1.7 | -0.3 | -19.1 | -8.1 | 12.2 | -2.4 | 17.7 | 2.5 | 5.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
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 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -78.6 | 30.8 | 90.9 | -51.4 | -55.6 | -247.1 | -96.8 | 970.6 | 400.0 | 540.0 | 1,800.0 | -70.3 |
| 0.8 | 3.8 | 11.2 | 2.9 | 1.1 | -19.8 | 1.8 | 9.3 | 5.9 | 13.3 | 2.5 | 18.0 |
| 0.1 | 0.1 | 0.5 | 0.1 | 0.0 | -0.2 | 0.0 | 3.1 | 0.1 | 0.8 | 0.3 | 0.4 |
| 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 |
|---|
|
| 2,092.6 | 57.8 | 52.1 | 34.3 | -28.7 | 103.7 | -25.6 | 62.1 | -2.9 | -6.6 | 30.0 | 16.5 |
| 4 | 7 | 9 | 12 | 9 | 19 | 13 | 21 | 20 | 18 | 23 | 28 |
Operating Profit Operating ProfitCr |
| 2.2 | -22.7 | -0.5 | 1.3 | 1.3 | -6.2 | 2.1 | 2.8 | 6.2 | 5.6 | 7.8 | 6.5 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
|
| 506.4 | -62.1 | 11.6 | 103.3 | -38.1 | -1,928.4 | 207.2 | -25.3 | -15.8 | 10.7 | 79.1 | 23.7 |
| 3.6 | 0.9 | 0.6 | 1.0 | 0.8 | -7.5 | 10.8 | 5.0 | 4.3 | 5.1 | 7.1 | 7.5 |
| 1.0 | 0.1 | 0.1 | 0.7 | 0.1 | -1.8 | 1.4 | 1.1 | 0.7 | 0.8 | 1.4 | 1.6 |
| 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 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 13 | 13 |
| 2 | 2 | 2 | 2 | 8 | 6 | 8 | 9 | 14 | 16 | 7 | 9 |
Current Liabilities Current LiabilitiesCr | 7 | 6 | 5 | 6 | 7 | 10 | 6 | 6 | 14 | 11 | 25 | 26 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 3 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 10 | 5 | 8 | 9 | 17 | 19 | 16 | 18 | 34 | 29 | 48 | 48 |
Non Current Assets Non Current AssetsCr | 0 | 4 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 |
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 | -253 | 6 | -3 | -1 | -4 | -1 | 1 | 0 | -8 | 0 | -13 |
Investing Cash Flow Investing Cash FlowCr | 36 | -4 | 3 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 1 |
Financing Cash Flow Financing Cash FlowCr | 211 | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 8 | 1 | 13 |
|
Free Cash Flow Free Cash FlowCr | -262 | 6 | -3 | -1 | -4 | 0 | 1 | 0 | -8 | -1 | -13 |
| -1,82,831.8 | 11,429.7 | -4,981.0 | -754.0 | -5,150.9 | 79.9 | 49.7 | -36.4 | -930.5 | -43.4 | -748.0 |
CFO To EBITDA CFO To EBITDA% | -3,06,487.9 | -436.7 | 6,280.8 | -566.3 | -3,322.7 | 97.5 | 252.8 | -64.3 | -651.5 | -39.8 | -674.9 |
| 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 | 4 | 5 | 0 | 4 | 5 | 9 | 13 | 33 | 39 | 63 |
Price To Earnings Price To Earnings | 0.0 | 80.5 | 81.2 | 0.0 | 90.3 | 0.0 | 5.9 | 12.4 | 36.2 | 38.8 | 34.9 |
Price To Sales Price To Sales | 0.0 | 0.6 | 0.5 | 0.0 | 0.4 | 0.3 | 0.6 | 0.6 | 1.6 | 2.0 | 2.5 |
Price To Book Price To Book | 0.0 | 1.4 | 1.5 | 0.0 | 0.6 | 0.6 | 0.8 | 1.1 | 1.9 | 2.1 | 3.1 |
| 87.9 | -6.5 | -98.3 | -0.6 | 91.8 | -12.2 | 49.6 | 32.0 | 33.1 | 45.9 | 44.0 |
Profitability Ratios Profitability Ratios |
| 4.6 | -18.1 | 1.2 | 3.4 | 6.8 | 57.5 | 23.3 | 55.9 | 140.8 | 104.8 | 148.2 |
| 2.2 | -22.7 | -0.5 | 1.3 | 1.3 | -6.2 | 2.1 | 2.8 | 6.2 | 5.6 | 7.8 |
| 3.6 | 0.9 | 0.6 | 1.0 | 0.8 | -7.5 | 10.8 | 5.0 | 4.3 | 5.1 | 7.1 |
| 1.6 | 1.0 | 3.1 | 4.8 | 0.6 | -7.6 | 9.2 | 6.2 | 5.4 | 5.7 | 6.3 |
| 4.6 | 1.7 | 1.8 | 3.5 | 0.7 | -15.1 | 13.6 | 9.2 | 5.1 | 5.3 | 8.8 |
| 1.3 | 0.6 | 0.7 | 1.3 | 0.4 | -7.0 | 8.6 | 5.8 | 2.6 | 3.3 | 3.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Grovy India Limited (BSE: **539522**) is a specialized real estate development and consultancy firm established in **1985**. With a legacy spanning over **40 years**, the company has carved a niche in the ultra-luxury **"Boutique Property"** segment, specifically targeting the high-value micro-markets of **South Delhi and Lutyens' Delhi**.
---
### **Strategic Market Positioning & Regional Focus**
Grovy India operates in one of the most resilient real estate corridors in India. The company’s strategy is built on the scarcity of land and high aspirational value of South Delhi.
* **Core Geography:** Primarily focused on **South Delhi and Lutyens' Delhi**, regions characterized by aging infrastructure (**40+ years old**) and high demand for modern luxury.
* **Market Opportunity:** The company identifies a total addressable market of **₹6,00,000 Crore** in its core region, driven by relaxed building bye-laws, increased Floor Area Ratio (**FAR**), and mandatory elevator provisions for older plots.
* **Track Record:** Successfully delivered over **100 projects** to a client base of more than **500 customers**.
* **Operational Footprint:** Active presence across **4 Northern States of India**.
---
### **Execution Frameworks & Service Portfolio**
The company utilizes three distinct business models to facilitate property redevelopment and construction, allowing for flexibility in capital deployment and risk management.
| Model | Description |
| :--- | :--- |
| **Outright Model** | Grovy purchases the **entire property**, manages construction, and handles the final sale. |
| **Collaboration Model** | A joint venture where Grovy **purchases a portion of the land** in exchange for constructing the entire property. |
| **Turnkey Model** | End-to-end **design and build** services for property owners based on specific client requirements. |
**Ancillary Services:**
* **Technical Consultancy:** Planning, designing, cost consultancy, and material sourcing.
* **Redevelopment & Rescaling:** Modernizing existing residential structures.
* **Land Acquisition:** Specialized property shortlisting for high-net-worth individuals (HNIs).
---
### **Growth Pipeline & Strategic Partnerships**
Grovy is currently transitioning from a boutique developer into a diversified, technology-driven real estate player with a target of **3X growth in revenue and profitability by 2027**.
**Key Project Pipeline:**
* **Hauz Khas (New Delhi):** **15,000 sq. ft.** premium luxury residential project (Acquired Feb 2026).
* **Greater Kailash-I (GK-1):** Two projects totaling **35,000 sq. ft.** (Acquired May & Dec 2025).
* **South Delhi JV:** A **36,000 sq. ft.** ultra-luxury project in partnership with **Golden Growth Fund**, with an estimated revenue potential of **₹33 Crore**.
**Financial Synergy:**
The company has entered a strategic partnership with the **Golden Growth Fund (GGF)**, a **₹400 crore Category II Alternative Investment Fund (AIF)**. This partnership provides the necessary financial leverage to scale ultra-luxury developments without overextending the corporate balance sheet.
---
### **Financial Performance & Capital Structure**
Grovy has demonstrated a significant surge in operational profitability, supported by aggressive capital restructuring to fund its expansion phase.
**Financial Highlights (INR Crore):**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **26.36** | - | - |
| **Profit Before Depreciation** | **23.89** | **1.39** | - |
| **Profit After Tax (PAT)** | **1.79** | - | - |
| **Reserves and Surplus** | **7.08** | **15.52** | **14.26** |
**Capital Restructuring & Liquidity:**
* **Bonus Issue:** In **November 2024**, the company issued **1,00,02,204** fully paid-up bonus shares in a **3:1 ratio**, capitalizing **₹10 Crore** from Free Reserves.
* **Paid-up Capital:** Increased from **₹3.33 crore** to **₹13.33 crore** following the bonus issue.
* **Fundraising Mandate:** The Board has approved raising up to **₹40 crore** via equity-linked instruments (Rights Issue/Preferential Allotment).
* **Leverage Capacity:** Shareholders approved an increase in borrowing limits up to **₹200 crore** to support large-scale acquisitions.
---
### **Future Diversification & Modernization**
Grovy is expanding its **Memorandum of Association (MoA)** to evolve beyond residential boutique apartments:
* **Sector Expansion:** Strategic intent to enter **high-rise residential complexes, group housing, retail, commercial, and hospitality**.
* **Financial Services:** Acting as a **sponsor or general partner** in AIFs and providing management/financial consultancy.
* **Technology Integration:** Implementing **AI, IoT, and Virtual Reality (VR)** to enhance property management and the customer buying journey.
* **IT Sector:** Entry into manufacturing and trading of **IT hardware and software products**.
---
### **Risk Profile & Mitigation**
Investors should note specific regulatory and sectoral challenges currently facing the company.
**Regulatory & Litigation Risks:**
* **Taxation:** The company is contesting an income tax demand of **₹1.19 crore** (Tax: **₹78.00 lakhs**; Interest: **₹41.24 lakhs**) for **FY 2019-20** under **Section 147**. An appeal was filed in **March 2025**.
* **Compliance Lapses:** Flagged for failing to file **Form IEPF-2** (unpaid/unclaimed dividends) within the mandatory window and technical delays in submitting **Q1 2024** financial results under **SEBI (LODR)** regulations.
**Sectoral & Macro Risks:**
* **Operational Hurdles:** Delays in **environmental clearances** and complexities in land acquisition in Delhi-NCR.
* **Economic Factors:** High **cost of capital** and a persistent **supply-demand mismatch** in the broader Delhi market.
**Internal Controls:**
To mitigate these risks, Grovy employs **independent internal audits**, a robust **Management Information System (MIS)** to monitor expenses against budgets, and a formal **governance policy** to integrate risk assessment into daily operations.