Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹8Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SIROHIA
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -100.0 | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
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% | 94.4 | 64.7 | 144.4 | 16.7 | 25.0 | -20.0 | 40.0 | 66.7 | 0.0 | -50.0 | 0.0 | 633.3 |
| | | | | | | | | | | | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 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 |
|---|
|
| -58.6 | -5.0 | 8.7 | -54.4 | -97.1 | -96.2 | -17.7 | -100.0 | | | | |
| 5 | 5 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| -3.8 | -6.3 | -0.6 | -14.9 | -363.9 | -8,122.3 | -8,105.4 | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 3 | 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 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -75.0 | 176.8 | 172.4 | -63.5 | 2,341.4 | -111.5 | 93.6 | 99.3 | 357.8 | 17,771.3 | -27.1 | 500.8 |
| 0.7 | 2.1 | 5.2 | 4.2 | 3,506.7 | -10,550.5 | -818.0 | | | | | |
| 0.0 | 0.1 | 0.3 | 0.1 | 2.2 | -0.3 | 0.0 | -9.8 | -0.1 | 0.1 | 0.0 | 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 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 16 | 16 | 16 | 16 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 1 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
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 | 7 | 7 | 8 | 9 | 19 | 20 | 24 | 24 | 24 | 24 | 24 |
Non Current Assets Non Current AssetsCr | 20 | 20 | 19 | 18 | 11 | 11 | 4 | 4 | 4 | 4 | 4 |
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 | -3 | 3 | 1 | 0 | -10 | 0 | -5 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | -4 | 0 | 2 | 7 | 0 | 6 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 3 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -3 | 3 | 1 | 0 | -10 | 0 | -5 | 0 | 0 | 0 | 0 |
| -8,647.2 | 3,390.2 | 373.7 | -355.5 | -437.1 | 184.1 | 32,253.9 | 5,818.3 | 7,867.0 | 46.6 | 17.9 |
CFO To EBITDA CFO To EBITDA% | 1,620.1 | -1,117.1 | -3,198.5 | 99.5 | 4,212.6 | 239.1 | 3,255.2 | 2.3 | -6.5 | -10.2 | -2.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 10 | 13 | 11 | 0 | 0 | 0 | 0 | 9 | 0 | 6 | 12 |
Price To Earnings Price To Earnings | 328.0 | 138.3 | 41.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 116.4 | 294.3 |
Price To Sales Price To Sales | 2.3 | 2.8 | 2.3 | 0.0 | 0.0 | | | | | | |
Price To Book Price To Book | 0.4 | 0.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.2 | 0.4 |
| -49.5 | -44.1 | -321.6 | 7.7 | -2.5 | -5.3 | -0.1 | -30.9 | 0.0 | -24.8 | -38.1 |
Profitability Ratios Profitability Ratios |
| 11.7 | 23.9 | 24.1 | 15.5 | 100.0 | -692.7 | 6.7 | | | | |
| -3.8 | -6.3 | -0.6 | -14.9 | -363.9 | -8,122.3 | -8,105.4 | | | | |
| 0.7 | 2.1 | 5.2 | 4.2 | 3,506.7 | -10,550.5 | -818.0 | | | | |
| 0.3 | 0.6 | 1.6 | 0.5 | 10.7 | -0.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| 0.1 | 0.4 | 1.0 | 0.3 | 8.0 | -0.9 | -0.1 | 0.0 | 0.0 | 0.2 | 0.1 |
| 0.1 | 0.3 | 0.9 | 0.3 | 7.5 | -0.9 | -0.1 | 0.0 | 0.0 | 0.2 | 0.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Sirohia & Sons Ltd.** is a Kolkata-based public limited company listed on the **BSE SME platform**. Historically operating as a specialized **general order supplier** for the tea industry, the company is currently navigating a strategic pivot. While its traditional operations are in a state of transition, the management is refocusing on the broader Indian agrochemical and agricultural solutions landscape to drive future value.
---
### **Core Business Operations & Current Status**
The company’s primary business model is centered on the procurement and supply of essential materials required for the maintenance and production cycles of **tea gardens**.
* **Operational Transition:** As of the **FY 2022-23** reporting period, the company did not carry out its regular business activities. Management is currently in an exploratory phase, seeking "better avenues and opportunities" to resume scaling.
* **Asset Adjustments:** A significant fixed asset, **Government Lease Land**, was recently reclaimed by the government. Consequently, this asset has been **written off** from the company’s books.
* **Accounting Standards:** The company prepares its financial statements under **Indian GAAP (Historical Cost Convention)**. Due to its listing on the **SME platform**, **IND-AS** is not currently applicable.
* **Operating Cycle:** The company adheres to a standard **12-month operating cycle** for the classification of all assets and liabilities.
---
### **Capital Structure & Shareholding Pattern**
Sirohia & Sons Ltd. maintains a stable equity base with a high concentration of ownership among agro-focused corporate entities.
| Metric | Value / Details |
| :--- | :--- |
| **Listing Segment** | **BSE SME** |
| **Paid-up Equity Share Capital** | **₹10.26 Crores** (as of March 31, 2024) |
| **Total Equity Shares** | **1,02,55,092 shares** |
| **Major Shareholder: Ruttonpore Tea Co Pvt Ltd** | **37.52%** (38,48,200 shares) |
| **Major Shareholder: Mhagujkar Agrocon Pvt Ltd** | **12.77%** (13,10,000 shares) |
| **Combined Promoter/Major Holding** | **50.29%** |
---
### **Financial Performance & Reserve Analysis**
The company’s financial position is characterized by stagnant capital growth and marginal net losses, with the balance sheet supported primarily by historical premiums rather than operational cash flow.
**Comparative Financial Summary:**
| Particulars | FY 2022-23 (₹) | FY 2021-22 (₹) | FY 2020-21 (₹) |
| :--- | :--- | :--- | :--- |
| **Equity Share Capital** | **10,25,509.20** | **10,25,509.20** | **10,25,509.20** |
| **Security Premium** | **14,60,385.60** | **14,60,385.60** | **14,60,385.60** |
| **Profit & Loss Account** | **3,22,800.84** | **3,37,594.40** | **3,37,605.79** |
| **Total Reserves & Surplus** | **17,83,186.44** | **17,97,980.00** | **17,97,991.39** |
**Key Financial Observations:**
* **Profitability Trends:** The company reported a **net loss of ₹14,793.56** for the period ending March 31, 2023. This follows a marginal loss of **₹11.40** in the previous fiscal year, indicating a downward trend in retained earnings.
* **Capital Stability:** There have been **no fresh issues, bonus issues, or buybacks** in the last three reporting periods.
* **Reserve Composition:** The **Security Premium** account (₹14.60 Lakhs) constitutes the majority of the reserves, while the **Retained Earnings** continue to be eroded by ongoing operational costs and lack of revenue.
---
### **Strategic Roadmap: Transition to Agricultural Solutions**
The company is monitoring the Indian agrochemical sector—the **4th largest producer globally**—as a primary driver for its future growth. The strategic intent is to move from a "chemical supplier" to a "holistic agricultural solution provider."
**Growth Pillars:**
* **Portfolio Diversification:** Expanding beyond general supplies into **seed treatment**, **biotechnology**, and **fertilization** to enhance **crop productivity**.
* **High-Growth Segments:** Prioritizing **insecticides**, which currently hold a **60% market share** in the Indian agrochemical sector due to the fact that **25% of global crop output** is lost to pests.
* **Manufacturing & Exports:** Scaling **contract manufacturing** to tap into the **23% rise** in the agrochemical sector (FY 2022) and global export demand.
* **Integrated Pest Management (IPM):** Promoting **judicious agrochemical use** and advanced **agronomy practices** to minimize agricultural wastage.
**Strategic Focus Areas:**
| Strategic Driver | Focus Area | Objective |
| :--- | :--- | :--- |
| **Innovation** | **R&D & Biotechnology** | Develop high-yield solutions for the Indian climate. |
| **Operational Excellence** | **Supply Chain Integrity** | Combat **non-genuine products** and logistical bottlenecks. |
| **Market Expansion** | **Insecticides & Exports** | Capture high-growth domestic and international segments. |
---
### **Critical Risk Factors & Regulatory Challenges**
Sirohia & Sons Ltd. faces significant headwinds ranging from regulatory non-compliance to systemic shifts in the agricultural labor market.
**1. Regulatory Non-Compliance (RBI Act):**
The company is currently in violation of the **RBI Act** regarding **NBFC (Non-Banking Financial Company) licensing**. Its financial profile has inadvertently crossed the "50-50" criteria:
* **Interest Income:** Exceeds **50%** of Total Revenue.
* **Financial Assets:** Exceeds **50%** of Total Assets.
The company does not currently possess the required NBFC license to operate under these parameters.
**2. Environmental & Structural Risks:**
* **Climate Dependency:** High vulnerability to **monsoon** variability and unpredictable weather.
* **Land Dynamics:** Facing a **reduction in arable land**, shrinking farm sizes, and low per-hectare yields.
* **Pest Intensity:** Increasing frequency of pest attacks requires constant R&D adaptation.
**3. Labor & Macroeconomic Pressures:**
* **Workforce Depletion:** The Indian agricultural workforce is expected to shrink by **50% over the next decade** as labor migrates toward higher-paying non-agricultural sectors.
* **Pandemic Recovery:** Management notes that the **COVID-19 pandemic** has placed future plans in jeopardy, with an anticipated **long recovery time** for the broader economy.
**4. Market Integrity:**
The domestic market is currently hampered by the proliferation of **counterfeit/non-genuine products**, which poses a reputational and operational risk to legitimate suppliers.