Login
Home
Charts
Search
Watchlist
Products

Rama Vision Ltd

RAMAVISION·BSE
173.10-1.40%Wed, 23 Sept '26 15:24

Rama Vision Ltd

RAMAVISION
BSE
173.10
-1.40%
|Wed, 23 Sept '26 15:24
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
180Cr
Close
Close Price
173.10
Industry
Industry
Trading
PE
Price To Earnings
25.91
PS
Price To Sales
1.02
Revenue
Revenue
176Cr
Rev Gr TTM
Revenue Growth TTM
45.57%
PAT Gr TTM
PAT Growth TTM
160.45%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
222423272829303441424251
Growth YoY
Revenue Growth YoY%
5.910.117.732.727.320.629.126.745.142.342.651.3
Expenses
ExpensesCr
202321242628283238384048
Operating Profit
Operating ProfitCr
122222123434
OPM
OPM%
6.77.78.89.16.65.25.06.77.410.25.97.3
Other Income
Other IncomeCr
000000000-100
Interest Expense
Interest ExpenseCr
001011011100
Depreciation
DepreciationCr
000000000001
PBT
PBTCr
111211112323
Tax
TaxCr
000000001101
PAT
PATCr
111110112212
Growth YoY
PAT Growth YoY%
11.350.878.070.0-12.7-59.4-39.3-12.6136.2363.4151.8101.0
NPM
NPM%
3.64.13.94.42.51.41.83.14.04.53.24.1
EPS
EPS
0.81.00.91.10.70.40.51.01.61.81.32.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
222423272829303441424251
Growth YoY
Revenue Growth YoY%
5.910.117.732.727.320.629.126.745.142.342.651.3
Expenses
ExpensesCr
202321242628283238384048
Operating Profit
Operating ProfitCr
122222123434
OPM
OPM%
6.77.78.89.16.65.25.06.77.410.25.97.3
Other Income
Other IncomeCr
000000000-100
Interest Expense
Interest ExpenseCr
001011011100
Depreciation
DepreciationCr
000000000001
PBT
PBTCr
111211112323
Tax
TaxCr
000000001101
PAT
PATCr
111110112212
Growth YoY
PAT Growth YoY%
11.350.878.070.0-12.7-59.4-39.3-12.6136.2363.4151.8101.0
NPM
NPM%
3.64.13.94.42.51.41.83.14.04.53.24.1
EPS
EPS
0.81.00.91.10.70.40.51.01.61.81.32.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
303329354355628290114159176
Growth
Revenue Growth%
-27.78.7-10.220.022.627.112.232.69.427.139.445.6
Expenses
ExpensesCr
313329344253597783107147163
Operating Profit
Operating ProfitCr
-10011235771214
OPM
OPM%
-1.70.61.54.23.13.74.25.77.36.47.67.7
Other Income
Other IncomeCr
001001000000
Interest Expense
Interest ExpenseCr
111111011222
Depreciation
DepreciationCr
000000001222
PBT
PBTCr
-2-10002235489
Tax
TaxCr
-100001011122
PAT
PATCr
-1-10000133367
Growth
PAT Growth%
-380.945.689.6212.1-49.7734.9377.873.533.3-16.4109.2160.4
NPM
NPM%
-3.8-1.9-0.20.20.10.62.43.13.82.53.74.0
EPS
EPS
-1.1-0.6-0.10.10.10.31.52.53.32.75.76.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
303329354355628290114159176
Growth
Revenue Growth%
-27.78.7-10.220.022.627.112.232.69.427.139.445.6
Expenses
ExpensesCr
313329344253597783107147163
Operating Profit
Operating ProfitCr
-10011235771214
OPM
OPM%
-1.70.61.54.23.13.74.25.77.36.47.67.7
Other Income
Other IncomeCr
001001000000
Interest Expense
Interest ExpenseCr
111111011222
Depreciation
DepreciationCr
000000001222
PBT
PBTCr
-2-10002235489
Tax
TaxCr
-100001011122
PAT
PATCr
-1-10000133367
Growth
PAT Growth%
-380.945.689.6212.1-49.7734.9377.873.533.3-16.4109.2160.4
NPM
NPM%
-3.8-1.9-0.20.20.10.62.43.13.82.53.74.0
EPS
EPS
-1.1-0.6-0.10.10.10.31.52.53.32.75.76.7

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1010101010101010101010
Reserves
ReservesCr
877888912172026
Current Liabilities
Current LiabilitiesCr
87810951010161828
Non Current Liabilities
Non Current LiabilitiesCr
22112334131212
Total Liabilities
Total LiabilitiesCr
2826262929263337576176
Current Assets
Current AssetsCr
1918182120182324273247
Non Current Assets
Non Current AssetsCr
989887913302929
Total Assets
Total AssetsCr
2826262929263337576176
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1010101010101010101010
Reserves
ReservesCr
877888912172026
Current Liabilities
Current LiabilitiesCr
87810951010161828
Non Current Liabilities
Non Current LiabilitiesCr
22112334131212
Total Liabilities
Total LiabilitiesCr
2826262929263337576176
Current Assets
Current AssetsCr
1918182120182324273247
Non Current Assets
Non Current AssetsCr
989887913302929
Total Assets
Total AssetsCr
2826262929263337576176

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22-1-2240-46-31
Investing Cash Flow
Investing Cash FlowCr
-1000-11-2-2-19-1-1
Financing Cash Flow
Financing Cash FlowCr
0-112-1-3421241
Net Cash Flow
Net Cash FlowCr
-2000022-3-100
Free Cash Flow
Free Cash FlowCr
-21-1-215-1-5-13-4-1
CFO To PAT
CFO To PAT%
143.9-256.6919.2-2,396.74,404.61,312.025.2-143.6176.3-99.011.7
CFO To EBITDA
CFO To EBITDA%
317.1863.5-138.5-117.6120.9199.714.2-78.691.5-38.65.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22-1-2240-46-31
Investing Cash Flow
Investing Cash FlowCr
-1000-11-2-2-19-1-1
Financing Cash Flow
Financing Cash FlowCr
0-112-1-3421241
Net Cash Flow
Net Cash FlowCr
-2000022-3-100
Free Cash Flow
Free Cash FlowCr
-21-1-215-1-5-13-4-1
CFO To PAT
CFO To PAT%
143.9-256.6919.2-2,396.74,404.61,312.025.2-143.6176.3-99.011.7
CFO To EBITDA
CFO To EBITDA%
317.1863.5-138.5-117.6120.9199.714.2-78.691.5-38.65.7

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
351963718347583121180
Price To Earnings
Price To Earnings
83.680.022.612.013.422.129.420.425.9
Price To Sales
Price To Sales
0.10.10.60.20.10.10.30.40.80.70.71.0
Price To Book
Price To Book
0.20.31.10.30.20.40.91.62.72.73.35.0
EV To EBITDA
EV To EBITDA
-18.856.659.39.78.04.68.29.114.314.211.715.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.126.131.330.727.924.726.025.929.829.835.035.0
OPM
OPM%
-1.70.61.54.23.13.74.25.77.36.47.67.7
NPM
NPM%
-3.8-1.9-0.20.20.10.62.43.13.82.53.74.0
ROCE
ROCE%
-3.5-0.12.74.44.49.98.213.612.911.917.317.3
ROE
ROE%
-6.3-3.6-0.40.40.21.77.511.612.39.316.316.3
ROA
ROA%
-4.2-2.4-0.30.30.11.24.56.96.04.77.87.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
351963718347583121180
Price To Earnings
Price To Earnings
83.680.022.612.013.422.129.420.425.9
Price To Sales
Price To Sales
0.10.10.60.20.10.10.30.40.80.70.71.0
Price To Book
Price To Book
0.20.31.10.30.20.40.91.62.72.73.35.0
EV To EBITDA
EV To EBITDA
-18.856.659.39.78.04.68.29.114.314.211.715.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.126.131.330.727.924.726.025.929.829.835.035.0
OPM
OPM%
-1.70.61.54.23.13.74.25.77.36.47.67.7
NPM
NPM%
-3.8-1.9-0.20.20.10.62.43.13.82.53.74.0
ROCE
ROCE%
-3.5-0.12.74.44.49.98.213.612.911.917.317.3
ROE
ROE%
-6.3-3.6-0.40.40.21.77.511.612.39.316.316.3
ROA
ROA%
-4.2-2.4-0.30.30.11.24.56.96.04.77.87.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Rama Vision is fundamentally a gateway - it finds premium global FMCG brands that want to sell in India, brings their products into the country, and places them on shelves from baby shops to quick-commerce apps through a distribution network it has been stitching together since 1989. The company was founded by Mr. Satish Jain as a pure trading house and has spent three decades adding exclusive brand rights and distribution reach before taking its first step into making its own products, setting up a confectionery plant in Uttarakhand in 2023-24 that now produces its Maddox brand and runs contract manufacturing for others. The recurring approach is simple: secure exclusive or preferred access to products Indian consumers want but cannot easily get, then use a pan-India network of distributors, modern trade and e-commerce partners to put those products within reach - first for other people's brands, and now for its own. # Business segments Two engines at different stages - a trading cash cow built on exclusive brand relationships and a young manufacturing bet that is just beginning to scale - with the first funding the second. ## 1. Import and distribution: the gateway for global FMCG brands **The company earns its living by importing premium international FMCG products and distributing them across India through a network of 235 distributors, with exclusive or preferred rights to brands that Indian consumers recognise and trust.** - **Exclusive brand rights are the moat** - the company holds distribution rights for leading international brands like PIGEON (Japanese baby and mother care), MUSTELA (French baby and mother care), NONGSHIM (Korea's number-one instant noodle brand), and TRISA (Swiss oral and personal care), which means it is the designated partner for bringing these products into the Indian market. - **Two divisions cover the household** - the Mother and Babycare Division carries infant care, skincare for babies and new mothers, oral and personal care products, plus strollers and baby carriages, while the Food Division distributes Asian and international food brands including instant noodles, curry pastes, sauces, and rice-based products. - **Brands are continuously added to the basket** - the company keeps expanding its portfolio by securing new distribution agreements, most recently adding MR. RICE (a Vietnamese rice-products brand) in FY25, THAI COCO and FOCO in FY24, and KAB'S JACKPOT (Nepalese instant noodles and snacks) in FY23, so the catalogue stays fresh and relevant to changing consumer tastes. - **The network reaches every channel that matters** - products flow through a network of 235 distributors with depots in Delhi, Maharashtra, West Bengal and Uttar Pradesh, and are available in baby shops, pharmacies, supermarkets, hypermarkets, food-service outlets, and on e-commerce platforms like Amazon, Flipkart, FirstCry, Blinkit and Zepto. - **Paid upfront, sold mostly for cash** - the company typically pays its international suppliers in cash or advance, occasionally getting short credit of one to three weeks, and sells mainly on cash while offering 15 to 30 days of credit to a few customers, which keeps the working-capital cycle tight. ## 2. Confectionery manufacturing: the company's own brand and a factory-for-hire **A newly built wafer-stick plant in Uttarakhand produces the company's own Maddox confectionery brand and runs contract manufacturing for other FMCG companies, turning a pure distributor into a maker.** - **Built with government backing** - the plant at Kashipur, Uttarakhand, has an installed capacity of roughly 900 metric tonnes per year and was funded by a mix of promoter equity, a term loan from Canara Bank, and a subsidy of ₹4.75 crore from the Ministry of Food Processing Industries under a central government scheme, so the project carried less financial risk than a fully self-funded build. - **European machinery, Indian output** - the facility uses advanced European-technology equipment that adheres to international standards, which is how the company ensures consistent quality and product strength for both its own brand and the brands it manufactures for others. - **Maddox is the company's own consumer play** - the brand launched in January 2024 with cream-filled and cream-sprayed wafer sticks in four flavours (Chocolate, Cookie Cream, Coffee and Dark Coffee), and has since expanded into éclairs and lollipops, with some candy production outsourced to a third-party manufacturer under a minimum-order agreement. - **The plant also works for hire** - the company signed a contract manufacturing agreement with Pran Beverages to produce wafer sticks under the Pran brand, with a minimum commitment of 15 metric tonnes per month, and during FY25 it also manufactured wafer-stick rolls for other reputed FMCG brands, so the factory earns revenue even when the Maddox line is not running at full tilt. # Group structure and partners **The company is a standalone, promoter-led public entity with no subsidiaries or joint ventures - a single corporate vehicle run by the founding family and a four-member independent board.** - **No subsidiaries or joint ventures** - the company has no subsidiaries, associate companies or foreign collaborations, so all operations sit directly inside the listed entity. - **Founder-led with a family management team** - Mr. Satish Jain (Chairman and Managing Director) leads the business alongside two whole-time directors from the next generation, Mr. Arhant Jain and Mr. Udit Jain, with Mr. Kamlesh Jain as CFO and Mr. Raj Kumar Sehgal as company secretary, all associated since inception. - **Independent board oversight** - four non-executive independent directors sit on the board, providing external scrutiny to the promoter-run business.

Documents — Rama Vision Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/vd35y0rfq6rrukz06rewd5dk.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/m274smld4zvrr726sterqtnc.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/svs2ru3k2aunj451j6ndbonq.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/pa6pjlx6h4hzrge13z7zi5nu.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/8b0fvu3cc5tvo0tovlkgyd3m.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/ed2vkrr964fcsxe6pmk1gyzj.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/wavz1y713abhwzolob2uppdo.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/p4v5xfhr57awy7iddlht88oa.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/277t981c9h9x9my9iajzfhku.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/qszpsu4q0jgnkvbnzmrkhtss.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/qt9ju4z1s9zaxa5j3p17lf9b.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/qbypyim75b1z8d66c40hzsyq.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/2v9wkqgiaueq952j46clg5rp.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/hd52hzarh1jxhsgfnb04b6q5.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/bwga2r98sxmgmn3yf93mt1qt.pdf