Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹27Cr
Finance - Investment/Others
Rev Gr TTM
Revenue Growth TTM
-25.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NAVIGANT
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 49.4 | -28.4 | 26.9 | 137.6 | 72.7 | 35.8 | 4.2 | 6.4 | 33.7 | 18.2 | -6.8 | -42.9 |
| 1 | 1 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 2 |
Operating Profit Operating ProfitCr |
| 30.0 | 17.8 | 17.0 | 18.8 | 20.7 | 16.6 | 18.9 | 24.5 | 15.4 | 25.9 | 20.5 | 21.8 |
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% | -50.0 | -64.9 | 150.0 | 376.9 | 96.0 | -32.3 | -10.2 | 59.5 | 15.9 | 25.4 | 60.8 | -40.5 |
| 7.7 | 12.9 | 15.2 | 25.8 | 17.2 | 12.9 | 14.8 | 19.3 | 12.8 | 20.5 | 22.2 | 21.4 |
| 0.0 | 0.0 | 0.8 | 0.0 | 1.6 | 1.3 | 1.4 | 2.1 | 1.6 | 2.7 | 2.6 | 1.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -11.2 | 148.3 | 105.3 | -21.7 | 8.8 | -1.5 | 97.2 | 18.4 | 19.6 | 4.8 | -22.5 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 4 | 5 | 6 | 6 | 5 |
Operating Profit Operating ProfitCr |
| 23.3 | 14.5 | 14.4 | 28.1 | 25.0 | 31.4 | 19.9 | 21.5 | 19.1 | 21.5 | 25.7 | 21.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
|
| | -39.2 | 61.9 | 301.4 | -30.2 | -16.7 | -18.6 | 192.8 | -23.1 | 37.1 | 40.7 | -20.2 |
| 29.1 | 19.9 | 13.0 | 25.4 | 22.6 | 17.3 | 14.3 | 21.2 | 13.8 | 15.8 | 21.2 | 21.9 |
| 3.4 | 0.5 | 0.6 | 2.5 | 1.8 | 1.5 | 1.2 | 3.5 | 2.7 | 3.7 | 5.3 | 4.2 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 1 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 9 |
Current Liabilities Current LiabilitiesCr | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 5 | 5 | 6 | 2 | 2 | 3 | 4 | 5 | 7 | 8 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 0 | 5 | 5 | 6 | 6 | 5 | 6 | 6 |
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 | -4 | 1 | 1 | 3 | 0 | 1 | 1 | 1 | 2 | 2 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -2 |
Financing Cash Flow Financing Cash FlowCr | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | -4 | 1 | 1 | 3 | 0 | 1 | 1 | 1 | 2 | 1 |
| 287.1 | -3,204.9 | 549.1 | 106.7 | 599.0 | 50.7 | 228.7 | 105.8 | 103.7 | 134.8 | 98.6 |
CFO To EBITDA CFO To EBITDA% | 358.9 | -4,390.1 | 495.7 | 96.1 | 542.0 | 27.9 | 164.6 | 104.3 | 74.8 | 98.9 | 81.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 2 | 0 | 0 | 5 | 0 | 4 | 3 | 13 | 13 | 17 |
Price To Earnings Price To Earnings | 0.0 | 18.6 | 0.0 | 0.0 | 9.8 | 0.0 | 10.7 | 2.5 | 15.3 | 11.4 | 10.3 |
Price To Sales Price To Sales | 0.0 | 3.7 | 0.0 | 0.0 | 2.2 | 0.0 | 1.6 | 0.5 | 2.1 | 1.8 | 2.1 |
Price To Book Price To Book | 0.0 | 0.4 | 0.0 | 0.0 | 0.8 | 0.0 | 0.6 | 0.3 | 1.4 | 1.3 | 1.4 |
| -0.2 | 24.7 | -1.3 | -0.4 | 6.6 | -0.3 | 6.7 | 1.6 | 10.2 | 7.1 | 7.9 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 23.3 | 14.5 | 14.4 | 28.1 | 25.0 | 31.4 | 19.9 | 21.5 | 19.1 | 21.5 | 25.7 |
| 29.1 | 19.9 | 13.0 | 25.4 | 22.6 | 17.3 | 14.3 | 21.2 | 13.8 | 15.8 | 21.2 |
| 28.7 | 3.6 | 5.5 | 17.9 | 11.4 | 10.0 | 7.5 | 17.2 | 13.1 | 15.9 | 18.9 |
| 19.8 | 2.4 | 3.8 | 13.1 | 8.6 | 6.7 | 5.2 | 13.2 | 9.2 | 11.2 | 13.6 |
| 13.2 | 2.2 | 3.5 | 12.1 | 8.2 | 6.1 | 4.7 | 11.8 | 8.0 | 9.8 | 11.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Navigant Corporate Advisors Limited is a **SEBI Registered Category I Merchant Banker** specializing in the **SME (Small and Medium Enterprise) segment** of the Indian capital markets. The company serves as a critical intermediary, facilitating the transition of emerging enterprises from the unorganized sector to regulated exchange platforms.
### Specialized Merchant Banking & Advisory Portfolio
The company operates through a single reportable segment—**Consultancy Services**—offering a comprehensive suite of financial advisory products tailored for the primary and secondary markets.
* **Capital Market Issuances:** Lead management and end-to-end advisory for **SME Platform Listings**, ensuring emerging companies meet exchange requirements for public offerings.
* **Transaction Advisory:** Execution of specialized corporate actions including **Rights Issues**, **Delistings**, **Open Offers**, and **Exit Offers** for companies listed on the Dissemination Board.
* **Valuation & ESOP Advisory:** Provision of **Fair Value Certifications** for unquoted equity shares using the **Discounted Cash Flow (DCF)** methodology under **Rule 11UA (2) (b)** of the Income Tax Rules, 1962. The firm also provides strategic **ESOP Advisory** for corporate clients.
* **Regulatory Navigation:** Acting as a liaison within **SEBI’s consultative framework** to support capital raising while ensuring investor protection and compliance.
### Financial Performance & Revenue Trajectory
Navigant has demonstrated consistent top-line growth over the last three fiscal years, characterized by a sharp recovery in profitability following a cyclical dip in **FY 2023**.
| Metric | FY 2022-23 | FY 2023-24 | FY 2024-25 |
| :--- | :--- | :--- | :--- |
| **Total Revenue (Rs. Lacs)** | **635.69** | **766.59** | **827.94** |
| **Revenue Growth (%)** | **12.42%** | **20.59%** | **8.00%** |
| **Profit After Tax (PAT) (Rs. Lacs)** | **85.81** | **117.61** | **165.46** |
| **PAT Growth (%)** | **(23.09%)** | **37.06%** | **40.69%** |
**Key Financial Observations:**
* **Revenue Drivers:** Operational revenue reached **Rs. 779.51 Lacs** in **FY 2025**, driven largely by **Valuation Exercises** for large corporates and **Preferential Issues**.
* **Capital Allocation:** The Board has consistently recommended **No Dividend** for the period **FY 2023–2025**, opting to **plough back 100% of profits** to fund business expansion.
* **Equity Base:** The **Authorized Share Capital** stands at **Rs. 325.00 Lacs** (**32,50,000 Equity Shares** at **Rs. 10/-** each), with the paid-up capital remaining stable.
### Asset Profile & Operational Leanliness
The company maintains a high-margin, service-oriented model with minimal capital intensity and a clean balance sheet.
| Feature | Status / Detail |
| :--- | :--- |
| **Asset Intensity** | **Nil Inventory**; No Intangible Assets |
| **Debt Status** | **Zero Public Deposits**; No working capital limits > **₹5 Crores** |
| **Subsidiaries** | **None** (No JVs or Associate companies) |
| **Contingent Liabilities** | **Nil** |
| **Infrastructure** | Registered office relocated to **804, Meadows, Sahar Plaza, Andheri East, Mumbai** (Nov 2023) |
### Strategic Growth & Investment Mandate
Navigant is positioning itself to capitalize on the increasing financialization of Indian household savings and the expansion of the domestic equity market.
* **Expanded Investment Ceiling:** The company has approved a new investment limit of **₹25 Crores** under **Section 186** of the Companies Act. This allows the firm to deploy capital into loans, guarantees, and securities to capture inorganic growth opportunities.
* **Market Expansion:** Targeting the "untapped market" of retail investors and the rising demand for sophisticated products like **derivatives**.
* **Sector Synergy:** Management is monitoring the **insurance sector** for potential joint venture opportunities following the liberalization of foreign investment rules.
### Leadership & Governance Framework
The company recently underwent a leadership restructuring to align with its long-term growth objectives. Control is centralized under **Mr. Sarthak Vijlani**.
| Position | Name | Tenure / Effective Date |
| :--- | :--- | :--- |
| **Managing Director** | Mr. Sarthak Vijlani | Re-appointed: **May 2025 – May 2028** |
| **Executive Director** | Mr. Vikas Chhangani | Appointed: **January 31, 2024** |
| **Independent Director** | Mrs. Dipali Nikunj Kanabar | 5-Year Term: **Jan 2024 – Jan 2029** |
| **Company Secretary** | Ms. Nikita Shivkumar Nirwan | Effective: **January 31, 2024** |
*Note: The Board reconstituted the **Nomination & Remuneration** and **Stakeholders & Grievance** Committees in **January 2024**.*
### Critical Risk Factors & Regulatory Headwinds
Investors should note significant legislative and regulatory challenges that may impact future earnings.
**1. Legislative Impact (Finance Bill 2024):**
The **Finance (No. 2) Bill 2024** rendered **Section 56(2)(viib)** of the Income Tax Act inapplicable effective **July 23, 2024**. As the company derived the **majority of its revenue** from valuation services required under this provision (Rule 11UA), the removal of the merchant banker certification requirement for unquoted equity is expected to have a **substantial adverse effect** on future turnover.
**2. SEBI Administrative Warning:**
On **January 5, 2024**, SEBI issued a warning regarding due diligence lapses, including:
* Misclassification of expenses in the **KCK Industries Limited IPO**.
* Non-disclosure of valuation methodologies in Open Offers for **Chitradurga Spintex**, **Mewat Zinc**, and **Akashdeep Metal Industries**.
* Failure to maintain updated track record reports.
* *Management Response:* The company has committed to enhancing due diligence processes and asserts no material financial impact to date.
**3. Market & Macro Risks:**
* **Cyclicality:** Business volume is highly sensitive to **interest rate hikes**, **monsoon performance**, and **political cycles** (Interim/State elections).
* **Pricing Pressure:** Intense competition in the merchant banking space continues to drive down **fees and commissions**.