Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹10Cr
Rev Gr TTM
Revenue Growth TTM
26.98%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SWASTH
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 10.8 | 50.1 | 13.0 |
| 79 | 51 | 85 | 78 | 102 |
Operating Profit Operating ProfitCr |
| 0.8 | 5.6 | 3.5 | 2.5 | -1.8 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 1 | 2 | 3 | 1 | -3 |
| 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 343.9 | -61.2 | -243.4 |
| 0.5 | 2.8 | 2.1 | 0.7 | -2.6 |
| 0.0 | 0.0 | 0.0 | 1.3 | -4.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 8,081.5 | 33.4 | 26.6 | 6.8 |
| 1 | 98 | 130 | 163 | 180 |
Operating Profit Operating ProfitCr |
| 1.6 | 1.9 | 2.7 | 3.1 | 0.1 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 |
| 0 | 0 | 2 | 3 | -2 |
| 0 | 0 | 0 | 1 | 0 |
|
| | 136.0 | 7,083.6 | 24.7 | -183.8 |
| 0.9 | 0.0 | 1.4 | 1.4 | -1.1 |
| 0.0 | 0.1 | 5.0 | 5.5 | -3.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 4 | 6 |
| 0 | 0 | 2 | 17 |
Current Liabilities Current LiabilitiesCr | 5 | 22 | 21 | 27 |
Non Current Liabilities Non Current LiabilitiesCr | 5 | 6 | 4 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 18 | 20 | 42 |
Non Current Assets Non Current AssetsCr | 11 | 12 | 12 | 12 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -12 | 1 | -4 |
Investing Cash Flow Investing Cash FlowCr | -11 | -1 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | 11 | 15 | -1 | 9 |
|
Free Cash Flow Free Cash FlowCr | -11 | -14 | 0 | -5 |
| 448.3 | -45,636.1 | 31.6 | -165.3 |
CFO To EBITDA CFO To EBITDA% | 263.4 | -659.9 | 16.7 | -77.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 19 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 7.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.8 |
| 405.5 | 12.2 | 6.3 | 6.7 |
Profitability Ratios Profitability Ratios |
| 20.6 | 3.9 | 4.3 | 5.0 |
| 1.6 | 1.9 | 2.7 | 3.1 |
| 0.9 | 0.0 | 1.4 | 1.4 |
| 0.2 | 5.2 | 13.6 | 11.5 |
| 0.4 | 0.9 | 31.0 | 10.8 |
| 0.1 | 0.1 | 6.1 | 4.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
This report provides a comprehensive analysis of the company’s transition from a bulk **Business-to-Business (B2B)** processor to an integrated, brand-led edible oil player. Following its successful listing on the **BSE Limited** in early **2025**, the company is leveraging its operational efficiencies and strategic location to capture higher margins through forward integration and product diversification.
---
### **Core Processing Capabilities & Zero-Waste Value Chain**
The company specializes in the processing of **Rice Bran Oil**, a high-value edible oil extracted from the germ and inner husk of rice kernels. The product is distinguished by its nutritional profile, featuring a **1:1 ratio** of polyunsaturated and monounsaturated fats, and high concentrations of **Vitamin E** and **Oryzanol**.
The business model is built on **zero-waste efficiency**, ensuring that every byproduct of the refining process is monetized to support the bottom line.
| Category | Products / Items | Utility & Monetization |
| :--- | :--- | :--- |
| **Primary Product** | **Rice Bran Oil** | Refined to various grades and colors based on client specifications. |
| **By-Products** | **Fatty acid**, **Gums**, **Wax** | Sold for industrial use or further chemical processing. |
| **Residue** | **Spent earth** | Managed as a process residue to ensure environmental and cost efficiency. |
---
### **Strategic Pivot: From Bulk Supply to Consumer Branding**
Historically, the company has operated as a bulk supplier to reputed oil manufacturers, large-scale packers, and re-packers. However, a fundamental shift in strategy is currently underway to capture a larger share of the value chain.
* **Forward Integration:** The company is actively setting up a dedicated **packing line** at its existing units. This allows for a transition from bulk tankers to **small consumer packs**, enabling the company to market products under its **own brand**.
* **Portfolio Diversification:** To reduce dependency on a single seed type, the company is expanding its processing and distribution capabilities to include:
* **Sunflower oil**
* **Mustard oil**
* **Soya oil**
* **Palm oil**
* **Market Expansion:** Management is aggressively strengthening its **marketing network** and **distributor base** to penetrate new geographical territories beyond its traditional strongholds.
---
### **Operational Infrastructure & Quality Assurance (QA/QC)**
The company’s competitive advantage is rooted in its modern manufacturing facilities, which are strategically located near **crude oil** sources and rice-growing belts to minimize logistics costs.
* **Integrated Quality Division:** All facilities operate under strict **FSSAI** compliance.
* **In-house Laboratory:** Every batch of raw material and finished product undergoes rigorous analysis.
* **In-process Efficiency Monitoring:** Physical parameters are tested at every production stage. Crucially, quality tests are performed on **by-products** to measure **oil absorption levels**. This data determines if reprocessing is required, directly impacting yield optimization and waste reduction.
* **External Validation:** Periodic third-party testing is conducted at external laboratories to ensure unbiased validation of product standards.
---
### **Capital Market Status & Governance Framework**
The company recently transitioned to a public entity, significantly enhancing its transparency and corporate governance standards.
* **Listing Details:** Admitted to the **BSE Limited** on **February 28, 2025**, under the **"MT" Group Securities** (**Scrip Code: 544368**).
* **Regulatory Compliance:** The company operates in full adherence to **SEBI** regulations, including the **Prohibition of Insider Trading (PIT) 2015** and **Issue of Capital and Disclosure Requirements (ICDR) 2018**.
* **Audit Oversight:** To ensure long-term statutory compliance, the company has appointed secretarial auditors for a five-year tenure spanning **FY 2025-26 to FY 2029-30**.
* **Equity Dematerialization:** The company’s equity is **100% dematerialized**, ensuring liquidity and ease of transfer for investors.
**Shareholding Structure (as of March 31, 2025):**
| Depository | Share Count | Percentage |
| :--- | :--- | :--- |
| **NSDL** | **4,620,082** | **78.88%** |
| **CDSL** | **1,237,200** | **21.12%** |
| **Physical** | **0** | **0.00%** |
| **Total Shares** | **5,857,282** | **100.00%** |
---
### **Risk Mitigation & Financial Resilience**
The company employs a proactive risk management framework to navigate the inherent volatility of the edible oil industry.
* **Commodity Price Volatility:** To mitigate fluctuations in raw material and finished goods prices, the company utilizes **forward booking**, strategic **inventory management**, and aggressive **vendor development**.
* **Currency Exposure:** Foreign exchange risk is managed by **hedging** both **foreign currency payables** and **receivables**, protecting margins from rupee volatility.
* **Credit & Market Risk:** While the company has **not yet availed a formal Credit Rating**, it mitigates counterparty risk by dealing with reputed institutional manufacturers and leveraging its **brand image** to maintain pricing power.
* **Operational Excellence:** The management team focuses on high **capacity utilization** and technical **know-how** to maintain a low-cost producer status while transitioning into the premium branded segment.