Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹65Cr
Electric Equipment - General
Rev Gr TTM
Revenue Growth TTM
86.21%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HILLTONE
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% | | | | | 29.3 | 32.0 | 23.7 | -7.9 | -10.2 | 15.8 | 65.1 | 374.3 |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 |
Operating Profit Operating ProfitCr |
| 9.2 | 6.5 | 10.7 | 11.8 | -1.3 | 2.5 | 2.9 | -7.1 | -10.4 | -11.1 | -15.1 | 18.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | | | 45.5 | 150.0 | 22.2 | -52.4 | -393.8 | -280.0 | -654.5 | 890.0 |
| 6.3 | 2.6 | 5.3 | 13.8 | 7.1 | 5.0 | 5.3 | 7.1 | -23.3 | -7.7 | -17.7 | 14.9 |
| 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | -0.4 | -0.2 | -0.6 | 0.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 41.5 | 12.6 | -14.6 | 23.3 | 9.9 | 92.0 |
| 4 | 6 | 6 | 5 | 6 | 8 | 14 |
Operating Profit Operating ProfitCr |
| 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.8 | 1.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 157.8 | 33.3 | 341.0 | -30.8 | -131.0 | -72.0 |
| 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 | -1.9 |
| 0.1 | 0.3 | 0.4 | 1.8 | 0.6 | -0.1 | -0.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 11 | 11 | 11 |
| 0 | 0 | 0 | 1 | 3 | 3 | 4 |
Current Liabilities Current LiabilitiesCr | 1 | 1 | 1 | 1 | 1 | 2 | 7 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 2 | 2 | 3 | 3 | 4 | 9 |
Non Current Assets Non Current AssetsCr | 4 | 4 | 5 | 5 | 13 | 14 | 14 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 1 | -7 | 1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 1 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 8 | 0 |
|
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 1 | -7 | 1 |
| -739.1 | 210.8 | 128.0 | 78.6 | -1,418.6 | -484.6 |
CFO To EBITDA CFO To EBITDA% | -445.2 | 141.9 | 81.4 | 61.0 | -1,818.2 | -366.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 35 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 |
| 11.6 | 4.8 | 3.5 | 0.5 | 0.8 | -167.2 |
Profitability Ratios Profitability Ratios |
| 29.5 | 22.1 | 30.4 | 35.0 | 35.7 | 27.9 |
| 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.8 |
| 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 |
| 2.2 | 5.1 | 5.3 | 16.3 | 5.1 | 2.2 |
| 1.1 | 2.9 | 3.7 | 14.1 | 3.7 | -1.1 |
| 0.8 | 2.0 | 2.7 | 10.1 | 3.2 | -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.