Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹28Cr
Rev Gr TTM
Revenue Growth TTM
-22.36%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SALORAINTL
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% | 185.5 | 239.8 | -8.1 | 31.9 | 44.5 | -10.1 | -42.0 | -10.9 | 57.9 | -14.5 | -75.6 | -60.7 |
| 24 | 37 | 43 | 47 | 34 | 32 | 25 | 42 | 53 | 29 | 7 | 17 |
Operating Profit Operating ProfitCr |
| -4.5 | -2.8 | -0.8 | 0.5 | -1.7 | -1.1 | -1.4 | -0.6 | -0.6 | -4.0 | -10.7 | -1.6 |
Other Income Other IncomeCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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 |
| -3 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -1 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -107.2 | -29.7 | 27.9 | 100.4 | 67.1 | 60.4 | 6.8 | -1,750.0 | 70.4 | 110.5 | -85.4 | -48.5 |
| -9.3 | -2.7 | -1.0 | 0.0 | -2.1 | -1.2 | -1.6 | -0.8 | -0.4 | 0.1 | -12.5 | -3.0 |
| -2.5 | -1.1 | -0.5 | 0.0 | -0.8 | -0.4 | -0.5 | -0.4 | -0.2 | 0.1 | -0.9 | -0.6 |
| 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 |
|---|
|
| -25.4 | 5.9 | 2.9 | -60.3 | 37.8 | -4.0 | -48.0 | -20.2 | 65.6 | 37.1 | -4.7 | -32.3 |
| 287 | 305 | 318 | 133 | 170 | 172 | 92 | 81 | 119 | 161 | 153 | 105 |
Operating Profit Operating ProfitCr |
| 2.9 | 2.3 | 1.2 | -4.3 | 3.4 | -2.1 | -4.5 | -15.9 | -2.7 | -1.1 | -0.8 | -2.3 |
Other Income Other IncomeCr | 1 | 0 | 3 | 0 | 0 | 0 | -5 | 42 | -7 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 3 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | -1 | -2 | -14 | -3 | -13 | -16 | 28 | -12 | -3 | -2 | -2 |
| 0 | -1 | -1 | -4 | 2 | 1 | -4 | 4 | -3 | -1 | 0 | 0 |
|
| -76.6 | -344.9 | -101.4 | -473.4 | 51.4 | -177.5 | 15.7 | 310.7 | -137.3 | 76.7 | 36.5 | -7.1 |
| 0.1 | -0.3 | -0.5 | -7.9 | -2.8 | -8.0 | -13.0 | 34.3 | -7.7 | -1.3 | -0.9 | -1.4 |
| 0.4 | -1.0 | -2.0 | -11.4 | -5.5 | -15.4 | -13.0 | 27.3 | -10.2 | -2.4 | -1.5 | -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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| 105 | 104 | 75 | 65 | 60 | 46 | 35 | 59 | 50 | 48 | 46 | 46 |
Current Liabilities Current LiabilitiesCr | 59 | 76 | 75 | 67 | 94 | 78 | 71 | 26 | 22 | 21 | 27 | 25 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 7 | 8 | 9 | 15 | 14 | 23 | 4 | 2 | 1 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 138 | 138 | 103 | 81 | 106 | 79 | 72 | 51 | 32 | 28 | 33 | 30 |
Non Current Assets Non Current AssetsCr | 41 | 59 | 64 | 68 | 71 | 68 | 66 | 47 | 50 | 50 | 50 | 50 |
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 | 5 | 12 | -11 | 4 | -3 | 4 | -3 | 4 | -10 | 4 | -5 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 0 | 0 | 0 | 3 | 6 | 52 | 9 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -5 | -10 | 11 | -4 | 3 | -7 | -2 | -55 | 0 | -4 | 5 |
|
Free Cash Flow Free Cash FlowCr | 4 | 11 | -12 | 4 | -3 | 4 | 2 | 60 | -2 | 4 | -5 |
| 1,333.5 | -1,368.1 | 639.7 | -44.1 | 56.3 | -30.6 | 27.6 | 18.3 | 114.8 | -191.8 | 355.4 |
CFO To EBITDA CFO To EBITDA% | 55.2 | 168.4 | -287.7 | -81.3 | -46.2 | -114.6 | 79.7 | -39.5 | 327.5 | -239.5 | 366.8 |
| 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 | 33 | 40 | 54 | 33 | 14 | 11 | 35 | 37 | 26 | 54 | 35 |
Price To Earnings Price To Earnings | 92.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.4 | 0.5 | 0.2 | 0.3 | 0.2 |
Price To Book Price To Book | 0.3 | 0.3 | 0.7 | 0.5 | 0.2 | 0.2 | 0.8 | 0.6 | 0.5 | 1.0 | 0.6 |
| 8.6 | 10.7 | 27.6 | -16.4 | 13.4 | -21.1 | -26.3 | -4.7 | -14.1 | -41.5 | -44.2 |
Profitability Ratios Profitability Ratios |
| 11.7 | 10.4 | 9.0 | 11.9 | 7.7 | 4.0 | 3.4 | -1.8 | 2.6 | 3.9 | 3.6 |
| 2.9 | 2.3 | 1.2 | -4.3 | 3.4 | -2.1 | -4.5 | -15.9 | -2.7 | -1.1 | -0.8 |
| 0.1 | -0.3 | -0.5 | -7.9 | -2.8 | -8.0 | -13.0 | 34.3 | -7.7 | -1.3 | -0.9 |
| 3.8 | 3.2 | 3.3 | -5.7 | 3.1 | -4.5 | -8.4 | 36.4 | -14.1 | -1.8 | -0.5 |
| 0.3 | -0.8 | -2.1 | -13.7 | -7.1 | -24.6 | -26.2 | 35.6 | -15.3 | -3.7 | -2.4 |
| 0.2 | -0.4 | -1.1 | -6.8 | -2.8 | -9.2 | -8.3 | 24.5 | -10.9 | -2.7 | -1.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Salora International Ltd. is a diversified Indian electronics enterprise with a **45-year brand legacy**. The company has evolved from a traditional electronics manufacturer into a comprehensive solution provider, integrating product engineering, sourcing, supply chain management, and after-sales services. Operating primarily through its **Consumer Electronic Division**, Salora is currently executing a strategic pivot toward high-growth lifestyle technology and service-led procurement models.
---
### **Core Product Portfolio & Market Presence**
Salora maintains a robust presence across the B2B and B2C segments, focusing on consumer durables, mobile peripherals, and wearable technology.
* **Entertainment & Audio:** A comprehensive range of **Smart LED TVs** (including **Certified Android TVs** launched in July 2023), Home Theatre systems, Tower/Bluetooth speakers, and premium audio accessories under the **Defunc** brand.
* **Telecom & Wearables:** Capitalizing on India’s position as the world’s largest smartwatch market, the company offers **Smartwatches** (including health-monitoring and Neckband variants), **TWS Earbuds**, and headphones.
* **Home Appliances:** A wide range of **Semi-Automatic Washing Machines** (capacities from **7 kg to 12.5 kg**), refrigerators, and domestic air coolers.
* **Mobile Accessories & IT:** High-performance charging solutions including **3.4A Dual Output**, **18W Fast Chargers**, and **QC 3.0 plus PD 18W Quick Chargers**. The company also distributes premium **Otterbox** smartphone cases and protective screens under a **2023 Distributor Agreement**.
---
### **Strategic Pivot: The PSSP Model & Diversification**
To stabilize margins and create recurring revenue streams, Salora is diversifying beyond pure-play electronics:
* **Food Processing Vertical:** The company is establishing a **Procurement Supply Service Provider (PSSP)** model. This initiative targets the Indian food processing industry (staples and raw materials), moving the business toward a service-based, long-term partnership framework.
* **Import Substitution:** A core strategic pillar focused on localizing hardware innovation and product engineering to reduce dependency on foreign OEMs and support the national economy.
* **Technology Integration:** Active R&D into **5G, AI, and IoT** to enhance smart home integration and high-performance gaming peripherals.
---
### **Financial Performance & Revenue Dynamics**
The company has demonstrated a significant shift in its revenue mix, with international markets becoming a primary growth engine.
**Geographical Revenue Distribution**
| Segment | FY 2023-24 (₹ in lakhs) | FY 2024-25 (₹ in lakhs) |
| :--- | :--- | :--- |
| **Revenue from India** | **10,777.12** | **7,503.35** |
| **Revenue Outside India** | **4,994.25** | **7,586.95** |
| **Total Revenue** | **15,771.37** | **15,090.30** |
**Key Financial Indicators:**
* **Operational Efficiency:** Operating losses were successfully reduced from **Rs. 875.74 lacs (FY22)** to **Rs. 291.63 lacs (FY23)**.
* **Deferred Tax Assets (DTA):** As of March 2025, the company holds **₹22.16 crore** in DTA. Management expects to realize this through the gradual absorption of losses and projected future profitability.
* **Exceptional Adjustments:** Recent financials reflect a proactive cleanup of the balance sheet, including a **₹912.94 lakh** write-down of obsolete inventory and a **₹144.60 lakh** gain from the realization of leasehold rights for Noida land.
---
### **Operational Framework & Governance**
Salora operates with a lean management structure supported by specialized advisory oversight.
* **Leadership:** Led by **Shri Gopal Sitaram Jiwarajka** (Chairman & Managing Director) and **Shri Ayush Jiwarajka** (Executive Director & CFO).
* **Promoter Confidence:** In June 2023, the Promoter acquired **4,30,000 shares (4.88%)** from the open market, bringing total promoter holding to **31.44%**.
* **Strategic Partnerships:** Maintains a significant relationship with **Devi Electronics Pvt. Ltd. (DEPL)** for material supply and finished goods, with authorized transactions up to **Rs. 60 Crores** annually at arm’s length.
* **Listing Optimization:** The company is consolidating its market presence on the **BSE (Scrip Code: 500370)** and has approved voluntary delisting from the Calcutta Stock Exchange.
---
### **Risk Profile & Contingent Liabilities**
Investors should note significant regulatory and legal headwinds that impact the company’s liquidity and operational continuity.
**1. Statutory & Regulatory Challenges:**
* **GST Suspension:** The company’s GST registration was suspended in **March 2026** following a Show Cause Notice.
* **Asset Attachment:** The GST Department issued a provisional attachment of bank accounts at **Kotak Mahindra** and **Canara Bank** in March 2026 under **Section 83 of the CGST Act**.
**2. Litigation & Contingent Liabilities:**
The company is contesting legacy demands totaling over **₹62 crore**.
| Category | Amount (₹ Crore) | Status |
| :--- | :--- | :--- |
| **Excise Matters** | **48.70** | Legacy disputes (1993-2004) pending in Supreme Court/Delhi High Court. |
| **Income Tax** | **11.52** | Departmental appeal in Supreme Court regarding a 2002-03 refund. |
| **Sales Tax / VAT** | **11.49** | Primarily ex-parte orders; ₹1.43 crore deposited under protest. |
**3. Market & Macro Risks:**
* **Supply Chain:** Persistent shortages of **semiconductors** and critical components since 2020.
* **Currency Volatility:** High dependency on imports makes the company vulnerable to the **weakening of the Indian Rupee**.
* **Obsolescence:** The rapid lifecycle of consumer electronics necessitates constant inventory write-downs, as evidenced by the recent **₹9.12 crore** adjustment.
---
### **Future Outlook**
Salora’s recovery thesis rests on its ability to resolve its current GST and regulatory hurdles while successfully scaling the **PSSP food processing vertical**. The company’s transition toward a **50%+ export-oriented revenue model** provides a natural hedge against domestic slowdowns, though realization of its **₹22 crore+ Deferred Tax Assets** remains contingent on achieving consistent "reasonable certainty" of future profits.