Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Hilltone Software & Gases Ltd

HILLTONE
BSE
49.07
2.79%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Hilltone Software & Gases Ltd

HILLTONE
BSE
49.07
2.79%
30 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
65Cr
Close
Close Price
49.07
Industry
Industry
Electric Equipment - General
PE
Price To Earnings
PS
Price To Sales
4.47
Revenue
Revenue
14Cr
Rev Gr TTM
Revenue Growth TTM
86.21%
PAT Gr TTM
PAT Growth TTM
-157.45%
Peer Comparison
How does HILLTONE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HILLTONE
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
222222212237
Growth YoY
Revenue Growth YoY%
29.332.023.7-7.9-10.215.865.1374.3
Expenses
ExpensesCr
212122222345
Operating Profit
Operating ProfitCr
0000000000-11
OPM
OPM%
9.26.510.711.8-1.32.52.9-7.1-10.4-11.1-15.118.1
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0000000000-11
Tax
TaxCr
000000000000
PAT
PATCr
0000000000-11
Growth YoY
PAT Growth YoY%
45.5150.022.2-52.4-393.8-280.0-654.5890.0
NPM
NPM%
6.32.65.313.87.15.05.37.1-23.3-7.7-17.714.9
EPS
EPS
0.30.10.10.20.10.10.10.1-0.4-0.2-0.60.8

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
46767814
Growth
Revenue Growth%
41.512.6-14.623.39.992.0
Expenses
ExpensesCr
46656814
Operating Profit
Operating ProfitCr
0001000
OPM
OPM%
2.03.24.017.05.8-2.81.4
Other Income
Other IncomeCr
0000011
Interest Expense
Interest ExpenseCr
0000000
Depreciation
DepreciationCr
0000001
PBT
PBTCr
0001100
Tax
TaxCr
0000000
PAT
PATCr
0001100
Growth
PAT Growth%
157.833.3341.0-30.8-131.0-72.0
NPM
NPM%
1.22.22.513.27.4-2.1-1.9
EPS
EPS
0.10.30.41.80.6-0.1-0.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4444111111
Reserves
ReservesCr
0001334
Current Liabilities
Current LiabilitiesCr
1111127
Non Current Liabilities
Non Current LiabilitiesCr
1111122
Total Liabilities
Total LiabilitiesCr
6667161824
Current Assets
Current AssetsCr
2223349
Non Current Assets
Non Current AssetsCr
4455131414
Total Assets
Total AssetsCr
6667161824

Cash Flow

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0001-71
Investing Cash Flow
Investing Cash FlowCr
0000-11
Financing Cash Flow
Financing Cash FlowCr
000080
Net Cash Flow
Net Cash FlowCr
000001
Free Cash Flow
Free Cash FlowCr
-1001-71
CFO To PAT
CFO To PAT%
-739.1210.8128.078.6-1,418.6-484.6
CFO To EBITDA
CFO To EBITDA%
-445.2141.981.461.0-1,818.2-366.7

Ratios

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000035
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.04.6
Price To Book
Price To Book
0.00.00.00.00.02.5
EV To EBITDA
EV To EBITDA
11.64.83.50.50.8-167.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.522.130.435.035.727.9
OPM
OPM%
2.03.24.017.05.8-2.8
NPM
NPM%
1.22.22.513.27.4-2.1
ROCE
ROCE%
2.25.15.316.35.12.2
ROE
ROE%
1.12.93.714.13.7-1.1
ROA
ROA%
0.82.02.710.13.2-0.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Established in **1993**, Hilltone Software & Gases Limited is a diversified Indian enterprise headquartered in Gujarat. The company has evolved from a traditional industrial gas provider into a multi-sectoral conglomerate with operations spanning **Industrial & Medical Gases**, **Energy-Saving Eco-Solutions**, and **Global Technology & Compliance Data Services**. --- ### **Core Business Verticals & Operational Footprint** The company operates through three distinct divisions, leveraging a mix of manufacturing, trading, and high-tech consultancy. | Vertical | Primary Focus | Key Locations | | :--- | :--- | :--- | | **Industrial & Medical Gases** | Manufacturing and supply of Oxygen, Nitrogen, CO2, Argon, and Helium. | Santej & Mehsana, Gujarat | | **Eco Solutions (FINTHERMA)** | Manufacturing energy-saving devices, heat exchangers, and dry coolers. | Badli, Haryana | | **Tech Solutions & RZOLUT** | IT consultancy, software maintenance, and risk/compliance data platforms. | Ahmedabad, New Delhi, and Singapore | --- ### **Industrial & Medical Gases: Transitioning to High-Margin Manufacturing** Hilltone maintains a strong market presence in the medical gas sector, particularly in Gujarat. The company is currently executing a strategic shift from a trading-heavy model to a self-reliant **manufacturing and bottling model** to capture higher margins. * **Product Portfolio & Applications:** * **Oxygen:** Used in steel melting, fabrication, and medical life support. Marketed to improve **thermal efficiency** in furnaces and reduce pollution in the paper industry. * **Nitrogen:** Applied in heat treatment, mine safety (methane removal), and cryogenics. * **Specialized Gases:** Includes **Liquid Helium** (for hospital MRIs), **Argon** (welding and lighting), and **Nitrous Oxide**. * **Hydrogen:** Positioned as a "future energy" source and critical for desulphurization in crude oil. * **Infrastructure Expansion (Target Completion: May 2026):** * Installation of **19 KL** and **20 KL** liquid storage tanks for **CO₂** and **Argon**. * Procurement of **500 gas cylinders** for bottling and a **truck-mounted liquid gas tank** for bulk logistics. * **Financial Targets:** Aiming for a **25% improvement** in gross profit margins and a **15% reduction** in logistics costs. * **Market Outlook:** The Indian medical gas market is projected to reach **USD 1,656.70 Million by 2033**, growing at a **9.03% CAGR**. Hilltone is positioning its Santej plant to capture this growth. --- ### **Technology & Compliance: Global Data Solutions** Through its subsidiary **RZOLUT Singapore** (est. **August 2022**) and **RZOLUT DataStream Private Limited** (India), the company has entered the high-growth RegTech (Regulatory Technology) space. * **Proprietary Platforms:** RZOLUT Screening, RZOLUT Diligence, and RZOLUT Monitor provide data for **KYC**, **Third-Party Risk Management (TPRM)**, and **M&A**. * **Strategic Investment:** The company has in-principle approval to acquire a **5% stake** in **Rzolut**, a startup with a turnover of **~₹5 crores (FY25)**, to further integrate into the tech startup ecosystem. * **Key Contracts:** * Renewed a **₹43.89 lacs** application license (Joget platform) for a major Indian Bank. * Secured a **US $25,000** contract with **Versante Health (USA)** for software migration. * **Human Capital:** Operates a **1,700 sq ft** tech hub in Ahmedabad with **22 professionals**, including **3 Qualified CAs**. --- ### **Eco-Solutions & Engineering: The FINTHERMA Division** Launched in **May 2025**, the **FINTHERMA** division represents the company’s diversification into specialized engineering and environmental machinery. * **Product Range:** Manufacturing and repair of air filters, **heat exchangers**, evaporative coolers, condensers, and centrifugal purifying machinery for liquids and gases. * **Strategic Intent:** This division mitigates sector-specific risks by providing a hedge against fluctuations in the gas and IT markets. * **Future Interests:** The company has amended its **Memorandum of Association (MOA)** to explore entry into **CNG, LNG, LCNG**, and **Shale gas** sectors. --- ### **Financial Position & Capital Allocation** Hilltone is currently in a capital-intensive growth phase. While the company reported a **net loss** for **FY 2024-25**, leading to a suspension of dividends, its balance sheet remains liquid with **negative net debt**. **Liquidity and Debt Profile (Rs. Lakhs):** | Particulars | March 31, 2025 | March 31, 2024 | | :--- | :--- | :--- | | Interest-bearing Borrowings | **40.24** | **79.67** | | Cash and Cash Equivalents | **158.35** | **47.31** | | **Net Debt** | **(118.11)** | **32.36** | * **Capital Raising:** In December 2025, the company issued **2,247,800 equity shares** at **₹44 per share** (including a **₹34 premium**). A further proposal for **3,082,000 shares** is planned to fund the Gas, Engineering, and IT divisions. * **Expanded Limits:** To facilitate a **₹200 Crore** long-term vision, the board increased borrowing and investment limits to **₹200 Crores** each. * **Foreign Investment:** The **FPI investment limit** was raised from **24% to 49%**, and the **NRI/OCI limit** from **10% to 24%**, signaling an intent to attract global capital. --- ### **Risk Management & Corporate Governance** The company has recently undergone a period of regulatory and internal restructuring to align with listing standards. * **Governance Rectification:** Following a **₹29,500** penalty from the **BSE** regarding board composition, the company restructured its Board on **January 3, 2025**, to ensure **50% Independent Directors**. * **Tax & Audit:** An **Income Tax Search Action** in **May 2025** concluded with **no assets seized** and no unaccounted income found. Following the resignation of the previous auditor over fee disagreements, **M/s. Ashvin K. Yagnik & Co.** was appointed in **July 2025**. * **Credit Risk:** The company utilizes **Ind AS 109** for trade receivable management. It maintains a diversified customer base to avoid concentration risk and deals only with high-credit-rated financial institutions. * **R&D Strategy:** Research is integrated into daily operations rather than as a standalone expense, focusing on **bottleneck reduction** and **cost-cutting** to improve production flexibility. --- ### **Growth Catalysts & Five-Year Vision** 1. **Vertical Integration:** Moving from trading to manufacturing in the gas sector to capture a **25% margin uplift**. 2. **Global RegTech Expansion:** Scaling the **RZOLUT** platform to serve international compliance markets. 3. **Engineering Diversification:** Scaling the **FINTHERMA** division to serve the growing demand for energy-saving industrial equipment. 4. **Institutional Participation:** The significant increase in **FPI/NRI investment limits** and the **₹200 Crore** borrowing headroom suggest a readiness for large-scale institutional backing and M&A activity.