Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹149Cr
Rev Gr TTM
Revenue Growth TTM
705.49%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SPICEISLIN
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% | -76.5 | 900.0 | -13.3 | -80.4 | 152.6 | -100.0 | -23.1 | 230.0 | -29.2 | | 1,640.0 | 906.1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 2 |
Operating Profit Operating ProfitCr |
| -10.5 | 35.0 | 30.8 | -90.0 | -4.2 | | -360.0 | -81.8 | -61.8 | 14.5 | 4.6 | 30.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 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 | 2 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -200.0 | 162.5 | 366.7 | 600.0 | 650.0 | 20.0 | -1,262.5 | -400.0 | 1,318.2 | 450.0 | 183.9 | 795.2 |
| -10.5 | 25.0 | 61.5 | 70.0 | 22.9 | | -930.0 | -63.6 | 458.8 | 17.1 | 44.8 | 44.0 |
| 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | -2.2 | -0.5 | 3.6 | 0.8 | 1.8 | 3.0 |
| 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 |
|---|
|
| | -4.8 | -22.8 | 62.6 | -40.9 | -8.2 | -57.8 | -59.5 | -67.9 | -100.0 | | 841.3 |
| 24 | 23 | 20 | 30 | 21 | 18 | 8 | 4 | 1 | 1 | 2 | 6 |
Operating Profit Operating ProfitCr |
| 2.4 | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | | -123.4 | 15.8 |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 3 |
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 |
| 1 | 0 | -1 | -1 | -5 | -3 | -2 | -1 | 0 | 0 | 1 | 4 |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
|
| | -54.4 | -655.3 | 14.7 | -196.8 | 24.9 | 25.8 | 39.6 | 90.7 | 360.5 | 49.8 | 765.3 |
| 2.5 | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | | 61.3 | 56.3 |
| 1.4 | 0.7 | -3.7 | -3.0 | -9.1 | -6.8 | -5.1 | -3.1 | -0.2 | 0.8 | 1.1 | 9.2 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 9 | 9 | 7 | 6 | 2 | -1 | -4 | -5 | -5 | -5 | -4 | -1 |
Current Liabilities Current LiabilitiesCr | 3 | 2 | 4 | 8 | 6 | 5 | 4 | 4 | 2 | 2 | 3 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 10 | 9 | 11 | 14 | 8 | 5 | 2 | 2 | 0 | 0 | 2 | 3 |
Non Current Assets Non Current AssetsCr | 6 | 7 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 3 | 3 |
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 | 2 | -2 | -3 | 1 | 0 | -1 | 1 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 1 | -1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | -3 |
Financing Cash Flow Financing Cash FlowCr | -1 | 0 | 1 | 2 | -2 | -2 | 0 | -1 | 0 | 0 | 3 |
|
Free Cash Flow Free Cash FlowCr | -3 | 0 | -2 | -4 | 1 | 0 | 0 | 1 | 0 | 0 | -3 |
| -432.8 | 561.5 | 115.2 | 260.3 | -21.0 | 8.0 | 41.5 | -58.0 | -60.0 | -63.0 | 63.2 |
CFO To EBITDA CFO To EBITDA% | -454.9 | 871.0 | 98.7 | 208.1 | -19.1 | 8.4 | 50.0 | -66.0 | -33.3 | 22.1 | -31.4 |
| 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 | 9 | 9 | 9 | 9 | 6 | 7 | 1 | 5 | 3 | 15 | 19 |
Price To Earnings Price To Earnings | 15.5 | 43.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 48.3 | 40.1 |
Price To Sales Price To Sales | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 | 1.9 | 3.6 | | 24.6 |
Price To Book Price To Book | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 | 2.3 | 1.7 | -9.8 | -5.0 | -51.1 | 106.0 |
| 12.2 | 43.2 | -5.2 | -7.7 | -2.0 | -2.7 | -1.6 | -5.0 | -16.5 | -17.4 | -20.9 |
Profitability Ratios Profitability Ratios |
| 58.8 | 61.3 | 59.4 | 51.3 | 45.7 | 44.4 | 39.9 | 38.6 | 43.0 | | 40.0 |
| 2.4 | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | | -123.4 |
| 2.5 | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | | 61.3 |
| 7.3 | 3.5 | -9.2 | -6.4 | -46.5 | -58.5 | -76.2 | -343.4 | -47,222.2 | 117.5 | 80.6 |
| 4.6 | 2.1 | -13.9 | -13.4 | -66.4 | -99.4 | -282.5 | 252.8 | 19.6 | -106.5 | 262.3 |
| 3.8 | 1.7 | -9.9 | -7.3 | -32.8 | -35.0 | -43.3 | -37.3 | -6.3 | 25.1 | 9.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Spice Islands Industries Limited (formerly **Spice Islands Apparels Limited**) is an Indian listed entity currently undergoing a radical structural transformation. Historically a single-segment textile and garment manufacturer, the company has pivoted toward a diversified industrial model. Following a change in management and control in **2023**, the company has aggressively expanded into high-growth sectors including **FMCG (Food & Beverages)**, **Hospitality**, **Renewable Energy**, and **Electric Vehicles (EV)**.
---
### **Strategic Pivot: From Textiles to Multi-Segment Industrial Model**
The company has officially moved away from its legacy garment business, which was its sole reportable segment until **March 31, 2023**. This shift was formalized through a realignment of the **Memorandum of Association (MoA)** in **July 2024** and a subsequent name change to **Spice Islands Industries Limited** in **April 2024**.
The transformation is characterized by an **asset-light strategy**, leveraging related-party agreements and strategic acquisitions to enter new markets with minimal immediate capital expenditure on infrastructure.
---
### **Core Business Vertical I: Food & Beverages (F&B)**
The F&B segment is the current cornerstone of the company’s growth strategy, managed by a dedicated CEO (appointed **February 2024**) to ensure operational independence.
* **Brand Heritage:** The company operates the **Rogers Brand**, which dates back to **1837**, focusing on beverages and hydration.
* **Product Portfolio:**
* **Beverages:** Mineral water, packaged drinking water, sparkling water, sodas, tonic water, and fruit juices.
* **Processed Foods:** Bakery items (cakes, cookies, wafers), confectionery (chocolates, gums), and snacks (Namkeen, Farsan).
* **Dairy & Agro:** Milk products, ghee, cheese, edible oils, pulses, and spices.
* **Health & Wellness:** Protein foods, diet drinks, and herbal wellness products.
* **New Expansion (Edible Oil):** In **October 2025**, the Board approved a new segment for the manufacturing, refining, and distribution of sunflower, soybean, and mustard oils.
---
### **Core Business Vertical II: Hospitality & Pilgrimage Tourism**
The company targets the mid-scale and budget segments, specifically focusing on high-traffic pilgrimage destinations in **Gujarat**.
* **Operational Model:** Utilizes a **service agreement model** with related parties (e.g., Ladhukara Trust) to lease and operate assets.
* **Key Properties:**
* **Somnath (Veraval):** A **44-room** hotel with an integrated restaurant, located **2km** from the Jyotirlinga Temple.
* **Dwarka:** Operations at **Hotel Somprabha**.
* **Strategic Adjustments:** While the company recently entered a Hotel Management Agreement in **February 2026**, it has shown agility by terminating underperforming leases, such as the **Hotel Royal Excellence** in Udaipur, to protect margins.
---
### **Core Business Vertical III: Electric Vehicles (EV) & Renewable Energy**
Spice Islands is positioning itself to capitalize on India’s green energy transition.
* **EV Fleet Operations:** The business involves the **renting and hiring of EV two-wheelers** on a "right to use" basis. The company has established leasing arrangements for EV fleets with a transaction cap of **₹10 Crores per annum**.
* **Solar Energy:** Identified as a replacement for the legacy textile business, the company aims to align with the national target of **500 GW** of renewable energy by **2030**.
* **Related Party Synergy:** Significant EV operations are conducted through material transactions with **Ferry Automotive Private Limited**.
---
### **Financial Performance & Capital Structure**
The company achieved a significant financial turnaround in **FY 2024-25**, moving from a loss-making entity to a dividend-paying one.
**Financial Summary (Three-Year Trend):**
| Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **297.87** | **132.98** | **85.88** |
| **EBITDA** | **123.89** | **42.20** | - |
| **Profit After Tax (PAT)** | **47.73** | **31.86** | **(12.23)** |
| **Net Worth** | **Positive** | **(29.91)** | **(62.49)** |
**Capital Raising & Liquidity:**
* **Preferential Warrants:** Issued **19,33,324** warrants at **₹45** each, raising approximately **₹9.96 Crores**. These were **fully converted** to equity by **March 2026**.
* **Authorized Capital:** Increased from **₹5 Crore** to **₹15 Crore** to support expansion.
* **Dividends:** Declared an **Interim Dividend of ₹0.50 per share (5%)** for FY 2025-26.
* **Debt Management:** Borrowing limits have been increased to **₹10 Crores**, supported by a new **₹2.50 Crore** bank facility approved in **November 2025**.
---
### **Operational Infrastructure & Strategic Caps**
To manage risk and ensure transparency in its diversified model, the company has set specific financial caps on related-party transactions:
| Segment / Activity | Financial Cap / Metric |
| :--- | :--- |
| **Hospitality Leasing** | **₹10 Crores / year** |
| **EV Fleet Leasing** | **₹10 Crores / year** |
| **Site Development (JDA)** | **₹300 Crores** (over 5 years) |
| **Global Trade (UAE)** | **USD 166,136** (Initial Perfume Export Order) |
---
### **Risk Profile & Mitigation**
#### **1. Financial & Going Concern Risks**
Despite the recent turnaround, the company has a history of **negative net worth** (reaching **-₹62.49 Lacs** in March 2023). While the pivot to F&B and Energy has improved the "Going Concern" status, accumulated losses remain a factor for long-term stability.
#### **2. Operational Execution & Seasonality**
* **Hospitality:** Highly dependent on pilgrimage cycles and weather conditions in Gujarat.
* **Diversification Risk:** The rapid entry into multiple unrelated sectors (F&B, EV, Solar, Real Estate) poses significant execution and management challenges.
#### **3. Regulatory & Compliance**
* **IEPF Delays:** Reported delays in transferring unclaimed dividends/shares to the **Investor Education and Protection Fund**.
* **SEBI Compliance:** The company is currently exempt from certain Corporate Governance reports (Regulation 27(2)) due to its paid-up capital being below **₹10 Crores**, but it must continue to update its digital compliance to meet **Regulation 46** standards.
#### **4. Market & Macro Factors**
* **Input Costs:** Volatility in **yarn, fuel, and edible oil** commodities affects margins.
* **Currency Exposure:** While currently reporting zero outstanding foreign balances, the new export vertical in the **UAE** reintroduces exposure to **USD** fluctuations.