Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹113Cr
Rev Gr TTM
Revenue Growth TTM
157.98%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MNIL
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% | | -100.0 | | | | | | | | | | 21.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 1 | 5 | 6 |
Operating Profit Operating ProfitCr |
| | | | | | | | -0.8 | -18.6 | -46.1 | -3.5 | -0.6 |
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 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -130.0 | -275.0 | | | -900.0 | -42.9 | 133.3 | 257.1 | 100.0 | -80.0 | -366.7 | 227.3 |
| | | | | | | | 2.1 | 0.0 | -27.7 | -1.8 | 5.8 |
| -0.1 | -0.2 | -0.3 | -0.2 | -0.9 | -0.3 | 0.1 | 0.3 | 0.0 | -0.6 | 0.0 | 0.1 |
| 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 |
|---|
|
| 30.8 | 9.0 | 106.3 | 780.3 | -3.5 | -10.9 | -100.0 | | | -100.0 | | 90.3 |
| 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 2 | 1 | 8 | 14 |
Operating Profit Operating ProfitCr |
| -48.9 | -62.3 | -23.2 | 3.9 | -4.7 | -6.9 | | | -9.1 | | -10.4 | -6.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| 382.0 | -33.6 | 129.0 | 1,027.1 | -33.4 | -18.4 | -66.3 | 57.3 | -83.1 | -4,514.3 | 109.9 | 88.9 |
| 13.4 | 8.2 | 9.1 | 11.6 | 8.0 | 7.3 | | | 0.8 | | 0.8 | 0.8 |
| 0.0 | 0.0 | 0.1 | 0.7 | 0.5 | 0.4 | 0.1 | 0.2 | 0.0 | -1.6 | 0.2 | -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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 26 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 12 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 2 | 4 | 6 | 0 | 1 | 7 | 7 | 1 | 1 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 3 | 3 | 5 | 8 | 10 | 4 | 4 | 3 | 11 | 12 | 36 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 2 | 1 | 1 | 1 | 7 | 7 | 9 | 9 | 2 | 3 |
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 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -6 |
Investing Cash Flow Investing Cash FlowCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 6 |
Financing Cash Flow Financing Cash FlowCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 1 |
|
Free Cash Flow Free Cash FlowCr | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -6 |
| -7,136.1 | -19,456.3 | -479.5 | -171.7 | -212.9 | -260.5 | -501.9 | -372.5 | -1,478.1 | 126.2 | -11,378.2 |
CFO To EBITDA CFO To EBITDA% | 1,959.6 | 2,552.1 | 187.1 | -510.5 | 367.1 | 275.9 | 96.9 | 86.1 | 129.3 | 89.0 | 834.7 |
| 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 | 0 | 32 | 12 | 12 | 0 | 3 | 7 | 6 | 6 | 6 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 1,355.7 | 48.8 | 73.7 | 0.0 | 55.7 | 96.1 | 436.8 | 0.0 | 116.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 132.4 | 5.6 | 5.8 | 0.0 | | | 3.9 | | 0.9 |
Price To Book Price To Book | 0.0 | 0.0 | 7.4 | 2.7 | 2.6 | 0.0 | 0.5 | 1.4 | 1.2 | 1.4 | 1.4 |
| -0.5 | -0.3 | -562.0 | 144.1 | -125.7 | 0.1 | -10.9 | -21.7 | -42.1 | 2.9 | -5.2 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 23.7 | 7.2 | 4.7 | | | 4.1 | | 5.4 |
| -48.9 | -62.3 | -23.2 | 3.9 | -4.7 | -6.9 | | | -9.1 | | -10.4 |
| 13.4 | 8.2 | 9.1 | 11.6 | 8.0 | 7.3 | | | 0.8 | | 0.8 |
| 0.7 | 0.6 | 1.1 | 7.5 | 4.8 | 3.6 | 1.3 | 1.9 | 0.3 | -12.1 | 2.5 |
| 0.3 | 0.2 | 0.5 | 5.5 | 3.5 | 2.8 | 0.9 | 1.4 | 0.2 | -12.1 | 1.2 |
| 0.3 | 0.2 | 0.5 | 3.8 | 1.9 | 1.2 | 0.4 | 0.6 | 0.1 | -2.7 | 0.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Brand Identity:** MegaCharge
**Exchange:** BSE (Scrip Code: 538596) | **Group:** XT
**ISIN:** INE216Q01010
---
### **Strategic Pivot: From Legacy Trading to EV Ecosystem Leadership**
Mega Nirman & Industries Limited (MNIL) is currently executing a fundamental transformation of its business model. Historically focused on the trading of precious and semi-precious stones, the company has pivoted toward the **Electric Vehicle (EV)** infrastructure and renewable energy sectors under the brand **MegaCharge**.
This transition was formalized in **August 2024** through an amendment to the Memorandum of Association (MOA), authorizing the company to engage in the manufacturing of **Lead Acid and Lithium batteries**, solar panels, and EV components. The company now operates as an integrated provider of hardware, software, and distribution services within the Indian clean mobility landscape.
---
### **The MegaCharge Ecosystem: Infrastructure and Technology**
The company’s operational framework is built on a "hardware-plus-software" model designed to capture value across the EV lifecycle:
* **Charging Infrastructure:** Deployment of both **AC and DC fast-charging systems** for residential welfare associations (RWAs), commercial hubs, and government complexes.
* **Proprietary Digital Platform:** A mobile application (available on the Play Store) that facilitates real-time station discovery, slot booking, and automated payment management.
* **Smart Grid Integration:** Utilization of **IoT and cloud computing** to implement **Dynamic Load Balancing**, optimizing energy distribution across charging points.
* **Trading & Distribution:** Sourcing and supply of small passenger EVs, along with critical components such as **motors and controllers**.
* **Manufacturing & Energy:** Plans include the assembly of battery containers and the generation of energy through **Bio-Diesel** (via a facility in Udaipur).
---
### **Network Expansion and High-Impact Partnerships**
MNIL is aggressively scaling its physical footprint, focusing on North India and national transit corridors.
| Project Type | Status & Key Locations |
| :--- | :--- |
| **Active Deployments** | **20+ charging points** across Pitampura (Best Business Park), Rohini RWAs, Kirari (Delhi), and Kanpur (Dilbagh Rose Garden). |
| **Strategic Pipeline** | Expansion into **Lucknow** and **Dehradun**; upcoming installations at the Bar Association Complex (Rohini Court) and Roseate House. |
| **National Highway (NHEV)** | A landmark partnership with **National Highways for Electric Vehicles** to deploy and maintain **660 charging points** across a **5,500 km E-Highway network** (Target: April 2026). |
| **Long-term Vision** | Target of **5,000 scalable charging points** across India by **2030**. |
| **Real Estate Integration** | A **₹220 crore** capital commitment for an Industrial/Residential Township in **Jhajjar, Haryana**, in collaboration with Rudraveerya Developers Limited. |
---
### **Financial Performance and Segment Shift**
The company’s financial statements reflect the transition from legacy operations to the new EV-centric model.
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Turnover** | **₹7.82 Crores** | *Transition Year* | **₹1.69 Crores** |
| **Primary Revenue Source** | **Trading of EVs & Components** | Precious Stones | Precious Stones |
| **Net Worth Impact** | Affected by **₹23.69 Lakh** unrecorded tax liability | Stable | Stable |
---
### **Capital Structure and Aggressive Fundraising Strategy**
To fund its capital-intensive shift into manufacturing and infrastructure, MNIL has significantly expanded its financial headroom through equity and debt instruments.
**Current Capital Base (as of July 2025):**
* **Authorized Share Capital:** Increased to **₹60 Crore** (Proposed Aug 2025).
* **Paid-up Share Capital:** **₹10.62 Crore** (1,06,25,276 equity shares of ₹10 each).
* **Dematerialization:** **97.14%** of shares are held in electronic form.
**Fundraising Instruments:**
* **Rights Issue:** Approved for up to **₹50 Crore** (Feb 2026).
* **Borrowing & Investment Limits:** Increased to **₹300 Crore** each (Jan 2026) to support large-scale projects.
* **Preferential Warrants:** Allotted **2.30 Crore warrants** at **₹15 per warrant** (Totaling **₹37.50 Crore**). As of July 2025, **1.50 Crore warrants** remain outstanding for conversion.
* **Global Fundraising:** Approval to raise up to **₹100 Crore** (approx. **$12M**) via various instruments.
---
### **Critical Risk Profile and Governance Challenges**
Investors should note significant audit and regulatory headwinds that may impact the company’s valuation and operational stability.
#### **1. Audit Qualifications and Documentation Gaps**
Statutory auditors have consistently issued a **Disclaimer of Opinion** due to missing documentation for major balance sheet items:
* **Unverified Receivables:** **₹6.24 Crore** in trade receivables lack nature/confirmation documents.
* **Unverified Payables:** **₹6.51 Crore** in trade payables lack supporting evidence; notably, **₹5.44 Crore** of this has been outstanding for **over 3 years**.
* **Missing Assets:** Management has been unable to provide physical share certificates for **₹20.00 Lakh** in equity investments and documentation for **₹80.00 Lakh** in loans and advances.
#### **2. Regulatory Non-Compliance**
* **Promoter Restrictions:** Promoter **Mr. Yogesh Kumar Goyal** was barred by **SEBI** from the securities market for **2 years** (effective May 2022).
* **Board Ineligibility:** Three Independent Directors failed to meet mandatory **IICA data bank** registration and assessment requirements by the **March 31, 2024** deadline.
* **Insider Trading Controls:** The company failed to maintain a **Structured Digital Database (SDD)**, violating SEBI (Prohibition of Insider Trading) Regulations.
#### **3. Financial and Operational Risks**
* **Taxation Liability:** An unrecorded GST liability and penalty of **₹23.69 Lakh** remains a direct threat to the reported Net Worth.
* **Liquidity & Credit Risk:** High concentration of unsecured trade receivables and a lack of a formal **Risk Management Committee** pose threats to cash flow stability.
* **Cyber Security:** As a technology-dependent provider (MegaCharge App), the company faces increasing risks from data breaches and system downtime.
---
### **Investment Summary**
Mega Nirman & Industries Limited presents a high-risk, high-reward proposition. The company is positioned in the high-growth **EV Infrastructure** sector with ambitious targets (5,000 charging points) and significant partnerships (NHEV). However, the transition is marred by **severe audit qualifications**, **regulatory non-compliance**, and **documentation gaps**. The success of the "MegaCharge" brand depends on the company's ability to professionalize its governance and successfully deploy the **₹50-100 Crore** in planned capital raises.