Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹296Cr
Food - Processing - Others
Rev Gr TTM
Revenue Growth TTM
867.81%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NUTRICIRCLE
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% | 160.0 | -100.0 | 44.0 | 351.1 | -100.0 | | -100.0 | -31.1 | | | | 279.4 |
| 1 | 0 | 1 | 2 | 1 | 0 | 0 | 2 | 0 | 2 | 5 | 5 |
Operating Profit Operating ProfitCr |
| -53.9 | | -12.5 | -13.2 | | | | -7.5 | 62.4 | 1.4 | 1.2 | 3.3 |
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 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -600.0 | -533.3 | -300.0 | -1,033.3 | -48.6 | 2.6 | -112.5 | 60.7 | 250.0 | 108.1 | 135.3 | 263.6 |
| -53.9 | | -11.1 | -13.2 | | | | -7.5 | 62.4 | 1.4 | 1.2 | 3.3 |
| -12.9 | -13.9 | -2.8 | -10.3 | -19.2 | -14.0 | -6.4 | -0.1 | 0.8 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -100.0 | | 112.1 | -100.0 | | | -100.0 | | 680.8 | 45.3 | -4.6 | 422.4 |
| 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 4 | 3 | 13 |
Operating Profit Operating ProfitCr |
| | -380.6 | 3.6 | | | -110.5 | | -124.1 | -20.1 | -44.6 | 4.3 | 7.4 |
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 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -153.6 | -223.4 | 102.6 | -974.9 | -426.5 | 76.8 | -48.3 | 17.1 | -15.8 | -263.3 | 109.7 | 768.5 |
| | -373.9 | 4.5 | | | -110.8 | | -119.1 | -17.7 | -44.1 | 4.5 | 7.4 |
| -0.5 | -32.8 | 0.8 | -7.3 | -7.3 | -8.9 | -13.2 | -10.6 | -10.9 | -46.1 | 0.4 | 1.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| -5 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -3 | -5 | -4 | -4 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 5 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 7 | 12 |
Non Current Assets Non Current AssetsCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | -4 |
Investing Cash Flow Investing Cash FlowCr | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 5 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | -4 |
| 95.2 | 48.0 | -828.6 | 375.9 | 29.7 | 105.2 | 62.8 | 117.2 | 217.7 | 124.4 | -3,285.3 |
CFO To EBITDA CFO To EBITDA% | 95.4 | 47.1 | -1,043.0 | 377.0 | 24.1 | 105.5 | 47.6 | 112.5 | 191.6 | 123.2 | -3,400.6 |
| 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 | 6 | 4 | 1 | 0 | 1 | 0 | 1 | 1 | 5 | 6 | 198 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 46.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,649.6 |
Price To Sales Price To Sales | | 15.7 | 2.1 | | | 0.0 | | 3.5 | 2.4 | 2.3 | 73.3 |
Price To Book Price To Book | 22.2 | -0.3 | -1.8 | 0.0 | -0.8 | 0.0 | -0.5 | -0.3 | -1.5 | -1.5 | 35.9 |
| -24.6 | -5.9 | 132.9 | -10.6 | -3.0 | -11.0 | -8.3 | -12.9 | -21.7 | -9.4 | 1,689.8 |
Profitability Ratios Profitability Ratios |
| | 12.7 | 50.4 | | | 4.8 | | 1.2 | 11.6 | 1.6 | 40.6 |
| | -380.6 | 3.6 | | | -110.5 | | -124.1 | -20.1 | -44.6 | 4.3 |
| | -373.9 | 4.5 | | | -110.8 | | -119.1 | -17.7 | -44.1 | 4.5 |
| -26.1 | -80.7 | 2.9 | -14.9 | -176.9 | -39.9 | -100.0 | -68.9 | -40.8 | -110.2 | 1.9 |
| -102.7 | 143.1 | -3.8 | 25.1 | 57.0 | 11.7 | 14.8 | 10.9 | 11.2 | 28.9 | 2.2 |
| -25.5 | -72.1 | 1.9 | -11.7 | -144.5 | -25.6 | -50.8 | -34.9 | -21.6 | -85.1 | 1.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Nutricircle Limited is an Indian-listed R&D and science-driven nutraceutical company specializing in **Plant Protein** and **plant nutrition-based products**. The company is currently undergoing a strategic transformation under new leadership, pivoting toward high-growth segments including functional foods, dietary supplements, and sustainable agricultural supply chains.
---
### **Strategic Pivot & New Management Control**
The company recently underwent a significant change in management and capital structure following an **Open Offer** by **Mr. Hitesh Mohanlal Patel**, who was designated as the **New Promoter** in **October 2023**.
* **Promoter Holding:** **58.50%** (as of March 31, 2025).
* **Public Holding:** **41.34%**.
* **Acquisition Strength:** The net worth of the Acquirer was certified at **Rs. 45,91,50,485** (January 2023), providing a stable financial backstop for the company’s expansion.
* **Inorganic Growth:** In **December 2024**, the Board approved the **100% acquisition** of **Himalaya Nutravedics India Private Limited** to consolidate management control and scale operations.
---
### **Core Product Portfolio & Market Segmentation**
Nutricircle focuses on **Gluten-Free** and **High-Protein** profiles, targeting lifestyle-related health conditions such as obesity (which has seen a **20% increase** in India), diabetes, and cardiovascular diseases.
| Product Category | Key Offerings & Brands | Target Market / Health Focus |
| :--- | :--- | :--- |
| **Next-Gen Plant Proteins** | Isolate extract protein ingredients; Peptides. | Global F&B manufacturers; launched at **Gulfood Dubai (Jan 2026)**. |
| **Dietary Supplements** | **My45Nutrients™** (Launched Feb 2024). | **45 active ingredients**: 8 vitamins, 29 amino acids, 8 minerals. Focus: Immunity and stress. |
| **Superfood Derivatives** | Quinoa-based flours, pastas, cereals, and beverages. | Health-conscious consumers; Diabetic/Pre-diabetic populations. |
| **Functional Ingredients** | Fermented chickpea ingredients; Black rice protein isolates. | Industrial food applications; Fortified food sector. |
**Geographic Focus:** Initial domestic rollout in **Mumbai, Gujarat, and Hyderabad**, with international expansion targeting **China and Southeast Asia**.
---
### **Research-Driven Ecosystem & Partnerships**
The company leverages a robust network of research institutions and distribution partners to maintain a competitive edge in nutraceutical sciences.
* **CSIR-CFTRI (Apr 2026):** Developing fermented chickpea ingredients for enhanced protein bioavailability.
* **ICRISAT (Jun 2025):** Developing high-protein, climate-resilient chickpea cultivars.
* **Barentz Distribution India (Aug 2025):** Strategic supply agreement for life science ingredients (orders confirmed within **5 business days**; **60-day** payment terms).
* **Govt. of Assam (Feb 2025):** Project to isolate protein from indigenous black rice.
* **Agricultural Integration:** Managing **30 acres** of contract farming in **Nagar Karnool** and a **1.8-acre** R&D unit at the **NAARM** campus to secure the Quinoa supply chain.
---
### **Diversification & Expanded Business Objects**
As of **September 2023**, Nutricircle significantly broadened its constitutional objects to allow for diversification into allied and high-growth sectors:
* **Agri-Tech & Food:** Grains, pulses, food additives, and protein-based additives.
* **Industrial Materials:** Petrochemicals, solvents, specialty polymers, and biodegradable/eco-friendly products.
* **Green Energy:** **Electric Vehicles (EV)**, batteries, and allied components.
---
### **Financial Structure & Capital Infusion**
The company has aggressively raised capital to fund its transition from a trading-heavy model to an R&D and manufacturing-focused entity.
* **Preferential Issue (Aug 2024):** Allotment of **97,28,211 equity shares** at **Rs. 10**, aggregating to **Rs. 9.73 Crores**.
* **Convertible Instruments:** **11,00,000 warrants** issued to the Promoter at **Rs. 10** each, convertible within **18 months**.
* **Debt Optimization:** Converted **Rs. 5.70 Crores** of promoter loans into equity to improve the **Debt-Equity Ratio**.
* **Borrowing Capacity:** Increased limits to **Rs. 50 Crore** to support infrastructure and technology investments.
* **Dividend Policy:** **No dividend** recommended for FY 2023-24 and FY 2024-25 to prioritize reinvestment.
**Historical Financial Performance:**
| Metric | FY 2022-23 | FY 2021-22 | FY 2020-21 |
| :--- | :--- | :--- | :--- |
| **Earnings Per Share (Rs.)** | **(12.69)** | **(10.95)** | **(13.21)** |
| **Contingent Liabilities** | **Nil** | **Nil** | **Nil** |
---
### **Risk Profile & Mitigation**
#### **1. Financial & Audit Risks**
* **Qualified Audit Opinion:** Statutory auditors flagged an unrecoverable advance of **Rs. 50.00 lakhs** from **FY 2017-18** related to a failed crop cycle. Management has acknowledged this is non-recoverable.
* **Liquidity & Trading:** Shares are classified under the **XT / T+1 Group** on the BSE and are considered **infrequently traded**.
#### **2. Operational & Environmental Risks**
* **Supply Chain Volatility:** Exposure to raw material shortages and price escalations.
* **Climate Sensitivity:** Previous total crop failures (Quinoa/Chickpea) due to weather highlight the risk to the agricultural sourcing model.
#### **3. Regulatory & Compliance History**
* **Insider Trading:** In **February 2023**, the **CFO** was fined **Rs. 25,000** for unauthorized trades.
* **Historical Non-Compliance:** The company noted past failures to trigger mandatory Open Offers in **FY 2013-14** and **FY 2018-19**. While a 2023 offer was launched, **SEBI** may still pursue actions for historical lapses.
* **Foreign Exchange:** The company currently reports **nil foreign exchange risk** as it does not engage in direct imports, exports, or commodity hedging.
---
### **Investment Summary**
Nutricircle Limited is a high-conviction play on the **Indian Plant Protein** market. While the company has faced historical financial losses and regulatory hurdles, the **2023-2024 recapitalization**, the entry of a **New Promoter**, and high-profile R&D partnerships with **CSIR-CFTRI** and **ICRISAT** signal a shift toward a value-added manufacturing model. Investors should monitor the successful integration of **Himalaya Nutravedics** and the commercial traction of the **My45Nutrients™** and **Black Rice Protein** initiatives.