Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹39Cr
Rev Gr TTM
Revenue Growth TTM
44,617.71%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MURAE
VS
| Quarter | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -15.6 | -76.1 | -67.7 | -60.0 | -94.0 | -65.8 | -43.8 | -86.5 | 13,390.7 | 70,162.5 | 59,845.3 | 1,634.8 |
| 7 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | 57 | 276 | 512 | 3 |
Operating Profit Operating ProfitCr |
| 0.7 | 12.8 | 78.4 | -39.2 | -220.9 | 12.5 | 150.0 | -104.3 | 1.9 | 1.9 | 0.8 | 23.6 |
Other Income Other IncomeCr | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 |
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 | 1 | 1 | 0 | -1 | 0 | 1 | 0 | 1 | 5 | 4 | 10 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 |
|
Growth YoY PAT Growth YoY% | -99.3 | 44.2 | 136.1 | -177.8 | -2,275.0 | -97.1 | 350.0 | 14.3 | 203.4 | 9,925.0 | 143.6 | 3,200.0 |
| 0.6 | 117.1 | 17.0 | -16.4 | -202.3 | 10.0 | 136.1 | -104.3 | 1.6 | 1.4 | 0.6 | 186.5 |
| 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
|
| | 110.3 | 25.7 | 51.8 | 43.1 | 8.7 | -25.4 | -48.8 | -33.0 | -82.0 | 33,510.7 | 0.4 |
| 9 | 18 | 23 | 34 | 47 | 54 | 49 | 25 | 13 | 4 | 845 | 847 |
Operating Profit Operating ProfitCr |
| 2.5 | 2.8 | 1.8 | 4.4 | 6.5 | 2.3 | -18.9 | -21.0 | 6.6 | -44.2 | 1.2 | 1.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 2 | 9 | 8 | 2 | 2 | 0 | 9 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 2 | 2 | 0 | 3 | 3 | 0 | 10 | 20 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 3 | 5 |
|
| 3,892.3 | -4.0 | 50.4 | 461.7 | 81.8 | 9.3 | -95.1 | 2,420.6 | -10.9 | -97.3 | 14,060.6 | 102.2 |
| 1.3 | 0.6 | 0.7 | 2.6 | 3.3 | 3.3 | 0.2 | 10.6 | 14.1 | 2.1 | 0.9 | 1.8 |
| 11.3 | 10.1 | 5.3 | 29.6 | 53.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 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 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 12 | 12 | 49 | 186 |
| 0 | 1 | 1 | 4 | 6 | 8 | 8 | 4 | 6 | 6 | 23 |
Current Liabilities Current LiabilitiesCr | 3 | 7 | 9 | 13 | 15 | 20 | 11 | 12 | 10 | 64 | 231 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 1 | 2 | 3 | 1 | 2 | 0 | 0 | 0 | 213 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 9 | 10 | 19 | 23 | 32 | 27 | 28 | 28 | 120 | 652 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 1 | 0 | 0 | 0 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 0 | -7 | 0 | -3 | -7 | 3 | 0 | -16 | -323 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | -3 | 3 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 2 | 0 | 7 | 1 | 7 | 3 | -3 | 0 | 28 | 358 |
|
Free Cash Flow Free Cash FlowCr | -2 | 0 | -7 | 0 | -4 | -7 | 3 | 0 | -16 | -323 |
| -1,598.5 | -175.4 | -775.2 | -28.9 | -189.9 | -8,041.7 | 117.2 | 13.3 | -29,979.7 | -4,295.2 |
CFO To EBITDA CFO To EBITDA% | -814.5 | -67.0 | -450.3 | -14.5 | -278.3 | 91.4 | -59.0 | 28.3 | 1,416.4 | -3,217.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 33 | 13 | 35 | 128 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.2 | 0.0 | 15.1 | 6.6 | 0.0 | 17.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 1.6 | 0.9 | 11.0 | 0.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 2.0 | 0.7 | 0.6 | 0.6 |
| 5.2 | 3.0 | 4.3 | 4.1 | 2.5 | 30.5 | -1.4 | -9.5 | 23.4 | -21.0 | 29.3 |
Profitability Ratios Profitability Ratios |
| 13.2 | 8.9 | 5.7 | 6.4 | 8.8 | 8.6 | -12.6 | -19.0 | 13.3 | -21.4 | 1.6 |
| 2.5 | 2.8 | 1.8 | 4.4 | 6.5 | 2.3 | -18.9 | -21.0 | 6.6 | -44.2 | 1.2 |
| 1.3 | 0.6 | 0.7 | 2.6 | 3.3 | 3.3 | 0.2 | 10.6 | 14.1 | 2.1 | 0.9 |
| 17.7 | 17.0 | 21.3 | 18.0 | 23.2 | 14.9 | 4.1 | 12.4 | 11.2 | 0.6 | 2.4 |
| 94.8 | 7.9 | 10.6 | 20.9 | 27.9 | 12.6 | 0.6 | 13.3 | 10.6 | 0.1 | 3.6 |
| 2.5 | 1.2 | 1.5 | 4.7 | 7.1 | 5.0 | 0.3 | 7.7 | 6.9 | 0.0 | 1.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Murae Organisor Limited (formerly **Earum Pharmaceuticals Limited**) is an Indian listed entity currently undergoing a radical structural and operational transformation. Historically a pharmaceutical trading firm, the company has pivoted toward a high-volume **Agriculture Trading** model while simultaneously developing an integrated **Agro-Pharma and Industrial** vertical. The company is characterized by a lean "direct dispatch" operational style, a rapidly expanding capital base, and a transition to a **100% Public Shareholding** structure.
---
### **Strategic Pivot: From Pharma Intermediates to Agro-Industrial Integration**
The company has rebranded and restructured to move away from low-margin pharmaceutical trading toward a diversified, value-added agricultural model.
* **The "Direct Dispatch" Trading Model:** Murae operates as a pure intermediary. It does **not maintain physical inventory**, nor does it own or lease warehouse/godown facilities. Goods are supplied directly from vendors to customers, minimizing overhead and infrastructure costs.
* **₹250 Crore Agro-Pharma Expansion:** The company is investing in a high-margin vertical involving:
* **Cultivation:** Acquisition of land in **Kutch, Gujarat** for pomegranate farming, supported by the **National Horticulture Mission**.
* **Manufacturing:** Establishment of a **distillation and formulation facility** and a research-driven laboratory for value-added products.
* **Infrastructure:** Development of integrated processing and packaging units featuring **digital traceability**.
* **Global Footprint:** To facilitate international trade, the Board has approved opening three overseas branch offices in **Dubai (UAE)**, **Nigeria**, and **Kenya**.
---
### **Financial Performance & Order Pipeline**
The shift to agricultural trading has resulted in a massive surge in top-line revenue, though margins remain thin.
| Metric (Standalone) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **₹854.82 crore** | **₹4.06 crore** | **₹14.09 crore** |
| **Profit Before Tax (PBT)** | **₹10.03 crore** | **₹0.07 crore** | **₹2.80 crore** |
| **Net Profit (PAT)** | **₹7.52 crore** | **₹0.05 crore** | **₹1.98 crore** |
* **Institutional Order Book:** The company has secured supply orders totaling **₹297 Crores** from domestic FMCG and agri-processing clients.
* **Execution Status:** A first tranche of **₹57 Crores** (covering mustard seeds, groundnuts, and pulses) was scheduled for mid-2025 execution.
---
### **Professional Services & Advisory Portfolio**
Beyond trading, Murae operates a multi-disciplinary consultancy arm serving **SMEs**, **Body Corporates**, and **Government Departments**.
* **Financial Syndication:** Feasibility studies and negotiating **Loan/Equity syndication** with Banks and NBFCs.
* **Compliance & Taxation:** Specialized services for **RBI & FEMA** regulations, **International Taxation**, and **Income Tax/GST** advisory.
* **Corporate Secretarial:** End-to-end **Company Law** consultancy, including IFRS transitions and statutory audits.
* **Audit Expertise:** Specialized exposure in **Banking Sector audits** and project financing.
---
### **Capital Restructuring & Shareholder Dynamics**
Murae has aggressively utilized corporate actions to expand its equity base and enhance market liquidity.
* **Stock Split & Bonus (2025):** Executed a sub-division of shares from face value **₹2.00** to **₹1.00**, followed by a **1:10 Bonus Issue** (capitalizing **₹18.59 crore**).
* **Fundraising History:**
* **Rights Issue (Jan 2025):** Raised **₹46.47 crore** through the allotment of **23.23 crore** shares.
* **Warrant Conversion (Aug 2024):** Raised approx. **₹99 crore** via conversion of **44.99 crore** warrants.
* **Proposed QIP:** Board is evaluating a further fundraise of up to **₹80 Crores** for agro-infrastructure.
* **Ownership Shift:** As of August 2025, the company moved to a **100% Public Holding** structure following the reclassification of former promoters to public shareholders.
* **Authorized Capital:** Significantly increased to **₹205 Crore** (205 crore shares of **₹1** each).
---
### **Critical Risk Factors & Audit Qualifications**
Investors should note that the statutory auditors issued a **Disclaimer of Opinion** for FY 2024-25, citing an inability to verify key financial claims.
#### **1. Financial & Internal Control Deficiencies**
| Risk Area | Financial Exposure | Auditor Observation |
| :--- | :--- | :--- |
| **Unsecured Loans** | **₹212.75 Crore** | No interest charged; lack of formal agreements or cross-confirmations. |
| **Loans & Advances** | **₹283.67 Crore** | Balances remain unconfirmed by third parties. |
| **Trade Payables** | **₹195.02 Crore** | Non-compliance with **MSMED Act**; no bifurcation of MSME creditors. |
| **Tax Demands** | **₹1.73 Crore** | Outstanding income tax demands for AY 2020-21 and 2022-23. |
#### **2. Operational Verification Issues**
* **Transaction Authenticity:** Auditors noted a lack of **Goods Inward Reports**, **E-Way bills**, and **Delivery Challans** for several transactions, making it difficult to verify the physical movement of goods.
* **Asset Oversight:** No physical verification of **Property, Plant and Equipment (PPE)** was conducted; the company lacks detailed quantitative records for fixed assets.
* **Debt Status:** Previous defaults led to **State Bank of India (SBI)** loans (totaling **₹8.73 Crore**) being classified as **NPA**.
#### **3. Regulatory & Market Risks**
* **Compliance Lapses:** The company is marked as **SDD-non compliant** on the BSE Portal regarding Insider Trading regulations and has faced delays in filing financial results.
* **Market Volatility:** High sensitivity to **monsoon patterns**, geopolitical trade restrictions, and currency fluctuations.
* **Information Integrity:** Management has had to debunk false claims on **Telegram/YouTube** regarding fake projects (e.g., a non-existent **₹135 Crore** deal with **Cipla**).
* **Governance:** The Board currently lacks the required balance of Executive and Independent Directors.