Login
Home
Charts
Search
Watchlist
Products

Hilltone Software & Gases Ltd

HILLTONE·BSE
39.00-1.27%Wed, 23 Sept '26 15:15

Hilltone Software & Gases Ltd

HILLTONE
BSE
39.00
-1.27%
|Wed, 23 Sept '26 15:15
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
51Cr
Close
Close Price
39.00
Industry
Industry
Electric Equipment - General
PE
Price To Earnings
354.55
PS
Price To Sales
3.68
Revenue
Revenue
14Cr
Rev Gr TTM
Revenue Growth TTM
78.09%
PAT Gr TTM
PAT Growth TTM
-52.27%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
222221223722
Growth YoY
Revenue Growth YoY%
29.332.023.7-7.9-10.215.865.1374.314.4-32.5
Expenses
ExpensesCr
212222234533
Operating Profit
Operating ProfitCr
00000000-110-1
OPM
OPM%
10.711.8-1.32.52.9-7.1-10.4-11.1-15.118.1-10.8-67.7
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
00000000-110-1
Tax
TaxCr
000000000000
PAT
PATCr
00000000-110-1
Growth YoY
PAT Growth YoY%
45.5150.022.2-52.4-393.8-280.0-654.5890.042.5-333.3
NPM
NPM%
5.313.87.15.05.37.1-23.3-7.7-17.714.9-11.7-49.4
EPS
EPS
0.10.20.10.10.10.1-0.4-0.2-0.60.80.0-0.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
222221223722
Growth YoY
Revenue Growth YoY%
29.332.023.7-7.9-10.215.865.1374.314.4-32.5
Expenses
ExpensesCr
212222234533
Operating Profit
Operating ProfitCr
00000000-110-1
OPM
OPM%
10.711.8-1.32.52.9-7.1-10.4-11.1-15.118.1-10.8-67.7
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
00000000-110-1
Tax
TaxCr
000000000000
PAT
PATCr
00000000-110-1
Growth YoY
PAT Growth YoY%
45.5150.022.2-52.4-393.8-280.0-654.5890.042.5-333.3
NPM
NPM%
5.313.87.15.05.37.1-23.3-7.7-17.714.9-11.7-49.4
EPS
EPS
0.10.20.10.10.10.1-0.4-0.2-0.60.80.0-0.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
344676781514
Growth
Revenue Growth%
16.95.441.512.6-14.623.310.195.478.1
Expenses
ExpensesCr
344665681415
Operating Profit
Operating ProfitCr
000001000-1
OPM
OPM%
-0.90.52.03.24.017.05.8-2.52.3-4.6
Other Income
Other IncomeCr
00000111
Interest Expense
Interest ExpenseCr
0000000000
Depreciation
DepreciationCr
0000000011
PBT
PBTCr
000001100-1
Tax
TaxCr
0000000000
PAT
PATCr
000001100-1
Growth
PAT Growth%
-56.3-31.0157.833.3341.0-30.8-131.0186.7-52.3
NPM
NPM%
4.81.81.22.22.513.27.4-2.10.9-4.8
EPS
EPS
0.10.30.41.80.6-0.10.10.1
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
344676781514
Growth
Revenue Growth%
16.95.441.512.6-14.623.310.195.478.1
Expenses
ExpensesCr
344665681415
Operating Profit
Operating ProfitCr
000001000-1
OPM
OPM%
-0.90.52.03.24.017.05.8-2.52.3-4.6
Other Income
Other IncomeCr
00000111
Interest Expense
Interest ExpenseCr
0000000000
Depreciation
DepreciationCr
0000000011
PBT
PBTCr
000001100-1
Tax
TaxCr
0000000000
PAT
PATCr
000001100-1
Growth
PAT Growth%
-56.3-31.0157.833.3341.0-30.8-131.0186.7-52.3
NPM
NPM%
4.81.81.22.22.513.27.4-2.10.9-4.8
EPS
EPS
0.10.30.41.80.6-0.10.10.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
444444111113
Reserves
ReservesCr
0000013310
Current Liabilities
Current LiabilitiesCr
111111122
Non Current Liabilities
Non Current LiabilitiesCr
001111122
Total Liabilities
Total LiabilitiesCr
556667161827
Current Assets
Current AssetsCr
1222233410
Non Current Assets
Non Current AssetsCr
444455131417
Total Assets
Total AssetsCr
556667161827
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
444444111113
Reserves
ReservesCr
0000013310
Current Liabilities
Current LiabilitiesCr
111111122
Non Current Liabilities
Non Current LiabilitiesCr
001111122
Total Liabilities
Total LiabilitiesCr
556667161827
Current Assets
Current AssetsCr
1222233410
Non Current Assets
Non Current AssetsCr
444455131417
Total Assets
Total AssetsCr
556667161827

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
00001-71-4
Investing Cash Flow
Investing Cash FlowCr
00000-11-3
Financing Cash Flow
Financing Cash FlowCr
00000809
Net Cash Flow
Net Cash FlowCr
00000012
Free Cash Flow
Free Cash FlowCr
-1001-71-4
CFO To PAT
CFO To PAT%
271.4-739.1210.8128.078.6-1,418.6-482.8-3,125.9
CFO To EBITDA
CFO To EBITDA%
950.0-445.2141.981.461.0-1,818.2-395.6-1,275.7
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
00001-71-4
Investing Cash Flow
Investing Cash FlowCr
00000-11-3
Financing Cash Flow
Financing Cash FlowCr
00000809
Net Cash Flow
Net Cash FlowCr
00000012
Free Cash Flow
Free Cash FlowCr
-1001-71-4
CFO To PAT
CFO To PAT%
271.4-739.1210.8128.078.6-1,418.6-482.8-3,125.9
CFO To EBITDA
CFO To EBITDA%
950.0-445.2141.981.461.0-1,818.2-395.6-1,275.7

Ratios

Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
356451
Price To Earnings
Price To Earnings
481.9354.6
Price To Sales
Price To Sales
4.64.33.7
Price To Book
Price To Book
2.52.72.2
EV To EBITDA
EV To EBITDA
-181.2185.2-78.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.618.925.429.625.824.031.531.5
OPM
OPM%
-0.90.52.03.24.017.05.8-2.52.3-4.6
NPM
NPM%
4.81.81.22.22.513.27.4-2.10.9-4.8
ROCE
ROCE%
4.42.62.25.15.316.35.12.30.60.6
ROE
ROE%
3.91.71.12.93.714.13.7-1.10.60.6
ROA
ROA%
3.31.30.82.02.710.13.2-0.90.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
356451
Price To Earnings
Price To Earnings
481.9354.6
Price To Sales
Price To Sales
4.64.33.7
Price To Book
Price To Book
2.52.72.2
EV To EBITDA
EV To EBITDA
-181.2185.2-78.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.618.925.429.625.824.031.531.5
OPM
OPM%
-0.90.52.03.24.017.05.8-2.52.3-4.6
NPM
NPM%
4.81.81.22.22.513.27.4-2.10.9-4.8
ROCE
ROCE%
4.42.62.25.15.316.35.12.30.60.6
ROE
ROE%
3.91.71.12.93.714.13.7-1.10.60.6
ROA
ROA%
3.31.30.82.02.710.13.2-0.90.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Hilltone Software & Gases Ltd is fundamentally a Gujarat-based industrial gas bottler that has spent three decades layering unrelated new ventures onto its original business - a software division, an energy-equipment workshop, and a compliance-tech investment - each launched with the cash flows of the one before. Founded in 1993 and listed on the Bombay Stock Exchange, the company operates from a single plant at Santej, a rented facility in Haryana, and an IT office in Mehsana, with no subsidiaries or joint ventures anywhere in the group. The recurring pattern is opportunistic diversification: the company’s objects clause is deliberately written to permit almost anything - from hotels and solar farms to artificial intelligence and waste management - and management activates whichever permission looks most promising at the time. # Business segments Four businesses at different stages - a regional gas bottler that is the group’s anchor, a young energy-equipment workshop, a fledgling IT services unit, and a minority bet on a compliance-data start-up - each funded by the one before. ## 1. Industrial and medical gases: the anchor that pays for everything else **The company fills cylinders with Oxygen and Nitrogen at its own plant in Gujarat and sells them to hospitals and factories; for other gases it is simply a trader that buys from someone else and resells.** - **Oxygen and Nitrogen are made in-house** - the Santej plant bottles both gases for medical and industrial customers, with in-house quality testing at every stage, which gives the company control over the product that trading cannot match. - **Everything else is bought and resold** - Carbon Dioxide and Argon are procured from third-party suppliers in cylinders, a model that squeezes margins and leaves the company dependent on someone else’s supply chain. - **Hospitals are the anchor customer** - the company delivers medical gases in trolleys of 40 cylinders to institutions like S.A.L Hospital and Krishna Heart Institute on a regular schedule, creating recurring demand that factories do not always provide. - **A trading business is being turned into manufacturing** - in February 2026 the company ordered liquid storage tanks, 500 new cylinders and a truck-mounted tank so it can start bottling Carbon Dioxide and Argon itself rather than reselling someone else’s, with commissioning expected by May 2026. ## 2. Eco Solutions: a small energy-equipment workshop **Launched in May 2025, this division makes heat exchangers, dry coolers and air filters from a facility in Haryana - a diversification into a completely different market with an investment of roughly ₹1.5-2 crore.** - **Built from a standing start** - the Board approved the new division on 25 May 2025 and the company began operations the day before, using a facility at Tehsil Badli, Haryana, with no prior track record in this product category. - **The product line is industrial cooling and purification** - the division covers heat exchangers, evaporative coolers and condensers, centrifugal devices, hybrid coolers, and filtering machinery for liquids and gases, plus installation and repair services for all of them. - **The objects clause had permission long before the business existed** - the company’s founding documents always allowed it to manufacture and deal in heat exchangers, air conditioning and refrigeration equipment, so no shareholder vote was needed to enter the space. ## 3. Tech Solutions: a young IT services unit with an American client **Started during FY25, this division writes software, renews licences and migrates platforms for customers in banking and health insurance, while the company negotiates a deeper entry into the US market.** - **Banking and insurance are the first paying customers** - the division renewed an application licence built on the Joget platform for a subsidiary of a large Indian bank (₹43.89 lakh) and won a platform-migration contract from Versante Health, a US health insurer, worth roughly US$25,000 with 30% paid upfront. - **The US is the target, not just a client** - the company is in active negotiations with an American firm to expand its IT business, signalling that the Versante Health contract is a beachhead rather than a one-off. - **The division was born from the objects clause, not from any legacy skill** - the company’s charter permits software development, BPO units, call centres, data centres and medical transcription, so entering IT required no regulatory step beyond a Board decision. ## 4. Strategic technology investment: a minority bet on compliance data **The company has in-principle approval to buy roughly 5% of a Singapore-based start-up that builds risk-and-compliance data platforms - a financial stake, not an operating business.** - **The target makes due-diligence software** - RZOLUT Technologies builds platforms for know-your-customer screening, third-party risk management and M&A diligence, and holds ISO certifications for data privacy. - **It is a small, proven entity** - founded in August 2022 by a chartered accountant with three decades of experience, RZOLUT reached turnover of approximately ₹5 crore in FY25 and operates through an Indian subsidiary in New Delhi. - **Hilltone is a passive investor** - the stake is capped at about 5%, subject to valuation and due diligence, which means the company gets exposure to a compliance-software trend without running the business itself. # Group structure and partners **The company is a standalone Indian entity with no subsidiaries, no joint ventures and no associates - every business sits directly on its own balance sheet.** - **No corporate children** - the annual report explicitly states that the company has no subsidiary, joint venture or associate company, so the gases, Eco Solutions and Tech Solutions divisions are all internal departments, not separate legal entities. - **Listed on one exchange, recently delisted from another** - the company’s shares trade on the Bombay Stock Exchange; it successfully delisted from the Calcutta Stock Exchange effective 16 April 2025, consolidating its market presence onto a single bourse. - **Three verticals, three locations** - as of February 2026 the company describes itself as operating Industrial and Medical Gases from Santej (Gujarat), Eco Solutions from Badli (Haryana), and Tech Solutions from Mehsana (Gujarat), each a distinct geographic and operational unit under one corporate roof.

Documents — Hilltone Software & Gases Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/l13whyyhvdx8xx69tqv633ao.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/tuxw7uyb3f1it1pkedeoi6cx.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/0awn3orzi505okc42qir24nr.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/lnycdwdsm5h4sw44da393a8y.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/1imxr4f5gl0hf04qytgk993o.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/72ha3hqor6z3g68fq2s9lnml.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/25vubwiugk8atarnb252lv4i.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/bhd98zxbsh8pcdk8rja3n7u8.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/sqgux6mtla1epzxgtqt0k8ps.pdf