Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹41Cr
Rev Gr TTM
Revenue Growth TTM
126.02%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PANJON
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% | -20.3 | -16.2 | -32.6 | 251.1 | 300.0 | 68.5 | 160.0 | 132.0 | 166.0 | 207.2 | 342.3 | 26.7 |
| 1 | 1 | 1 | 5 | 5 | 2 | 3 | 11 | 14 | 6 | 15 | 14 |
Operating Profit Operating ProfitCr |
| -9.2 | -2.4 | 2.3 | 0.2 | -1.0 | 0.5 | 1.8 | 2.1 | 2.3 | 3.1 | 1.7 | 2.0 |
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% | 100.0 | -50.0 | -20.0 | 33.3 | | 50.0 | 75.0 | 400.0 | 360.0 | 200.0 | 214.3 | 10.0 |
| 0.0 | 1.6 | 3.1 | 0.8 | 1.0 | 1.4 | 2.1 | 1.8 | 1.7 | 1.4 | 1.5 | 1.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| 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 |
|---|
|
| 0.9 | -37.0 | 14.0 | 43.7 | 29.1 | 1.9 | -45.0 | -42.0 | -27.8 | 106.1 | 142.7 | 62.0 |
| 23 | 13 | 14 | 20 | 26 | 26 | 14 | 12 | 6 | 13 | 30 | 48 |
Operating Profit Operating ProfitCr |
| -15.8 | -2.1 | -0.6 | 1.2 | 1.0 | 1.2 | 1.3 | -48.0 | -0.1 | -0.3 | 2.0 | 2.1 |
Other Income Other IncomeCr | 0 | 0 | 1 | 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 |
| -5 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 1 | 1 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
|
| -1,861.8 | 110.5 | -67.8 | 5.7 | 13.8 | -123.0 | 399.5 | -4,413.5 | 119.5 | -81.3 | 161.6 | 91.8 |
| -17.6 | 3.0 | 0.8 | 0.6 | 0.5 | -0.1 | 0.7 | -49.2 | 13.3 | 1.2 | 1.3 | 1.5 |
| -2.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | -2.6 | 0.1 | 0.1 | 0.3 | 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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | -3 | -2 | -1 | -1 | 0 |
Current Liabilities Current LiabilitiesCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 15 | 15 | 8 | 8 | 9 | 11 | 12 | 9 | 11 | 13 | 13 | 12 |
Non Current Assets Non Current AssetsCr | 3 | 3 | 10 | 11 | 10 | 8 | 7 | 5 | 4 | 5 | 7 | 9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | -4 |
Investing Cash Flow Investing Cash FlowCr | 5 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 3 |
|
Free Cash Flow Free Cash FlowCr | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -1 | -5 |
| -25.9 | -54.3 | 152.5 | -136.5 | 348.5 | -1,097.1 | 350.0 | -43.9 | 5.0 | -278.8 | -1,095.5 |
CFO To EBITDA CFO To EBITDA% | -28.9 | 74.5 | -210.2 | -69.0 | 184.4 | 110.4 | 178.1 | -45.0 | -613.7 | 950.6 | -694.6 |
| 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 | 0 | 0 | 27 | 18 | 31 | 39 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.4 | 212.6 | 97.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 3.0 | 2.5 | 1.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 1.3 | 2.1 | 2.3 |
| -0.2 | -3.7 | -10.0 | 4.5 | 3.5 | 3.4 | 4.3 | -6.5 | -2,620.7 | -673.6 | 65.3 |
Profitability Ratios Profitability Ratios |
| -4.1 | 13.7 | 10.8 | 8.7 | 11.6 | 11.0 | 19.1 | 46.7 | 65.8 | 28.6 | 15.9 |
| -15.8 | -2.1 | -0.6 | 1.2 | 1.0 | 1.2 | 1.3 | -48.0 | -0.1 | -0.3 | 2.0 |
| -17.6 | 3.0 | 0.8 | 0.6 | 0.5 | -0.1 | 0.7 | -49.2 | 13.3 | 1.2 | 1.3 |
| -27.0 | 0.1 | 1.8 | 1.9 | 2.6 | 1.9 | 1.6 | -29.8 | 1.2 | 1.2 | 3.6 |
| -21.4 | 2.2 | 0.7 | 0.7 | 0.8 | -0.2 | 0.6 | -32.8 | 6.0 | 1.0 | 2.4 |
| -19.0 | 2.0 | 0.7 | 0.7 | 0.7 | -0.2 | 0.5 | -29.6 | 5.4 | 0.9 | 2.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Panjon Limited is an Indian-listed entity (BSE: **526345**) currently undergoing a significant strategic transformation. Historically rooted in real estate, the company has pivoted toward high-growth industrial sectors, including petroleum trading, bitumen manufacturing, and environmental services. Operating from its corporate hub in **Indore** and a production facility in the **Pithampur Industrial Area**, the company is aggressively restructuring its balance sheet to support this multi-sectoral expansion.
---
### **Strategic Pivot: Revenue Diversification & New Verticals**
In response to stagnation in the legacy real estate market, Panjon has diversified into three primary industrial pillars:
* **Petroleum & Bitumen Operations:**
* **Petroleum Trading:** This has emerged as the primary driver of turnover, replacing real estate as the core revenue generator.
* **Bitumen Emulsion:** As of **October 24, 2023**, the company commenced manufacturing operations at **Rasayani**, focusing on bitumen emulsion and specialized road construction materials.
* **Environmental Services & Waste Management:**
* The company has entered the specialized field of **medical bi-product management**.
* Operations include the recycling of medical waste and the deployment of **biomedical waste machinery**.
* **Brand & Intellectual Property Strategy:**
* In **August 2023**, the company entered into a **trademark agreement** with the Promoter, Mr. Jay Kothari. The management is actively pursuing the **leasing of brands** to generate high-margin licensing revenue.
* **Legacy Real Estate:**
* While the company maintains its "Reality Development" segment, it currently generates **zero revenue** due to market price volatility and economic headwinds.
---
### **Financial Trajectory & Growth Metrics**
Panjon has demonstrated an exponential increase in its scale of operations over the last three fiscal years, characterized by triple-digit turnover growth.
| Metric (Figures in Rs. Hundred) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Turnover** | **30,45,801.47** | **1,25,520.73** | **64,737.00** |
| **Profit Before Tax (PBT)** | **52,744.22** | **15,743.11** | **11,780.00** |
| **Turnover Growth (YoY)** | **142.65%** | **93.89%** | — |
| **PBT Growth (YoY)** | **235.00%** | **33.64%** | — |
*Note: The Board has recommended **Nil Dividend** for FY 2023-24 and FY 2022-23, opting to reinvest 100% of profits into **Working Capital Requirements**.*
---
### **Capital Restructuring & Debt-to-Equity Strategy**
A central component of Panjon’s strategy is the conversion of promoter debt into equity to improve its **Debt-Equity Ratio** and enhance creditworthiness with financial institutions.
* **Authorized Capital Expansion:** Increased from **Rs. 15.50 Crore** to **Rs. 18.50 Crore** (Approved Sept 2023).
* **Paid-Up Capital:** Currently stands at **Rs. 17,16,45,260** (comprising **1,71,64,526** shares at **Rs. 10** face value).
* **Preferential Allotment:** The company issued **25,63,532 Convertible Warrants** at a price of **Rs. 15** (including a **Rs. 5 premium**).
* **Promoter Debt Conversion:** **Rs. 1.24 Crore** in outstanding loans from Managing Director Jay Kothari was utilized for warrant subscription. In **June 2024**, **8,55,000 warrants** were converted into equity.
* **Shareholding Shift:** Following these allotments, Promoter holding is projected to rise from **52.03%** to **58.84%**.
---
### **Operational Infrastructure & Resource Allocation**
The company is directing its newly raised capital toward modernizing its operational backbone:
* **Technology & Equipment:** Investments are earmarked for **customized software**, high-end computing hardware, and safety equipment.
* **Associate Holdings:** Panjon holds a **40% stake (10,00,000 shares)** in **Raunaq Laboratories Ltd**, providing exposure to the pharmaceutical/lab sector.
* **Asset Integrity:** The company maintains a rigorous **physical verification program** for all property, plant, and equipment, ensuring all title deeds are held directly in the company’s name.
* **Human Capital:** Growth is contingent on the "right mix" of technical staff; funds are specifically allocated for the **hiring and training** of skilled manpower.
---
### **Risk Profile & Governance Challenges**
Investors should note specific regulatory and market-based risks that impact the company’s valuation and operational stability.
#### **1. Regulatory Compliance Lapses**
* **Auditor Appointment Issue (2024-25):** The Board appointed **M/s. Goyal Parul & Co.** as Statutory Auditors without the mandatory shareholder approval required under **Section 139** of the Companies Act, 2013.
* **Historical Penalties:** In **August 2022**, the company was fined **₹2,12,400** by the **BSE** for failing to maintain a **2/3rd majority** of Independent Directors in the Audit Committee. This led to a temporary **suspension of Promoter demat accounts**.
#### **2. Market & Operational Headwinds**
* **Margin Compression:** The company increasingly targets **Government Registered Companies** via **tender-based bidding**. As the "lowest bidder" model prevails, percentage profit margins are under constant pressure.
* **Input Cost Sensitivity:** Profitability is highly sensitive to the fluctuating costs of **Diesel** and the availability of **Skilled/Unskilled manpower**.
* **Macroeconomic Sensitivity:** The real estate and infrastructure segments are vulnerable to **interest rate hikes**, which dampen purchaser demand, and the general scarcity of land in India.
---
### **Corporate Governance Summary**
The Board consists of **five Directors**, maintaining a balance between executive leadership and independent oversight.
* **Key Leadership:**
* **Jay Kothari:** Managing Director (Re-appointed through **August 2028**).
* **Pramod Kumar Ajmera:** Chief Financial Officer.
* **Arpita Vijay Vargiya:** Company Secretary & Compliance Officer.
* **Board Composition:** Includes **two Executive Directors** and **three Non-Executive Independent Directors** (including one **Woman Independent Director**).