Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹12Cr
Rev Gr TTM
Revenue Growth TTM
-10.20%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TARINI
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | 111.1 | 333.3 | 115.8 | -12.8 | 37.8 | -2.9 | -14.2 | 112.1 | 8.3 | -20.0 | 2.9 |
| 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| -344.4 | -31.6 | 62.8 | 3.7 | -7.3 | -15.9 | -42.4 | 8.3 | -87.1 | 38.1 | -8.9 | 36.1 |
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 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | -121.4 | 106.1 | 166.7 | -440.0 | -83.3 | -135.3 | -200.0 | -282.5 | 3,100.0 | 95.4 | -13.3 |
| -455.6 | -23.7 | 6.4 | 7.3 | -25.0 | 0.9 | -60.6 | -1.0 | -109.3 | 28.6 | -6.3 | 24.1 |
| 0.2 | 0.1 | 0.9 | 0.0 | 0.3 | 0.8 | 0.2 | 0.6 | -0.5 | 0.8 | 0.4 | 0.7 |
| 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 |
|---|
|
| | -56.1 | -19.3 | 90.5 | -49.9 | -58.1 | 220.8 | 29.0 | 19.8 | 32.8 | -8.3 | 1.2 |
| 2 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Operating ProfitCr |
| 24.0 | -26.1 | -7.9 | -44.9 | -175.8 | -212.8 | 4.7 | -1.9 | -25.9 | 17.6 | 14.0 | 13.2 |
Other Income Other IncomeCr | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | -1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 182.2 | -28.9 | -139.7 | -353.1 | 42.8 | 89.5 | -319.3 | -126.5 | -284.9 | 115.2 | -18.5 |
| 7.6 | 49.0 | 43.1 | -9.0 | -81.2 | -110.9 | -3.6 | -11.8 | -22.4 | -64.8 | 10.7 | 8.6 |
| 0.2 | 0.2 | 0.3 | -0.1 | -0.5 | 0.5 | 1.0 | 1.1 | 1.0 | 0.0 | 1.3 | 1.1 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| 15 | 16 | 18 | 16 | 15 | 16 | 16 | 16 | 15 | 14 | 14 |
Current Liabilities Current LiabilitiesCr | 6 | 5 | 6 | 6 | 10 | 9 | 9 | 10 | 11 | 13 | 15 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 7 | 4 | 5 | 3 | 2 | 2 | 1 | 1 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 17 | 18 | 17 | 17 | 19 | 18 | 18 | 18 | 19 | 20 | 22 |
Non Current Assets Non Current AssetsCr | 21 | 24 | 24 | 22 | 22 | 22 | 22 | 22 | 22 | 20 | 20 |
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 | -15 | -1 | 0 | 1 | 1 | -1 | -1 | 1 | -1 | -1 | -1 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 2 | 0 |
Financing Cash Flow Financing Cash FlowCr | 16 | 3 | -1 | -2 | -2 | -1 | 0 | -2 | 1 | -1 | 0 |
|
Free Cash Flow Free Cash FlowCr | -16 | -1 | 0 | 1 | 1 | 0 | -1 | 1 | -1 | -2 | -1 |
| -7,833.5 | -166.5 | 16.2 | -336.3 | -104.0 | 191.4 | 2,477.9 | -771.8 | 258.7 | 95.3 | -287.6 |
CFO To EBITDA CFO To EBITDA% | -2,488.7 | 312.4 | -88.2 | -67.4 | -48.0 | 99.7 | -1,909.5 | -4,752.1 | 223.6 | -350.5 | -219.8 |
| 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 | 20 | 15 | 26 | 28 | 14 | 6 | 20 | 8 | 6 | 16 | 23 |
Price To Earnings Price To Earnings | 101.3 | 28.1 | 67.3 | 0.0 | 0.0 | 8.8 | 16.0 | 5.3 | 4.3 | 397.7 | 14.2 |
Price To Sales Price To Sales | 7.8 | 13.7 | 29.2 | 16.6 | 15.7 | 15.9 | 17.4 | 5.3 | 3.2 | 6.5 | 10.7 |
Price To Book Price To Book | 0.7 | 0.5 | 0.9 | 1.0 | 0.5 | 0.2 | 0.7 | 0.3 | 0.2 | 0.6 | 0.9 |
| 42.0 | -81.8 | -459.4 | -44.2 | -13.5 | -15.7 | 501.6 | -551.7 | -35.8 | 65.7 | 119.4 |
Profitability Ratios Profitability Ratios |
| 78.8 | 76.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 24.0 | -26.1 | -7.9 | -44.9 | -175.8 | -212.8 | 4.7 | -1.9 | -25.9 | 17.6 | 14.0 |
| 7.6 | 49.0 | 43.1 | -9.0 | -81.2 | -110.9 | -3.6 | -11.8 | -22.4 | -64.8 | 10.7 |
| 2.0 | 3.5 | 3.0 | 1.4 | -0.6 | 0.6 | 1.0 | 0.3 | -0.6 | -3.0 | 1.1 |
| 0.7 | 1.9 | 1.3 | -0.5 | -2.5 | -1.4 | -0.1 | -0.6 | -1.4 | -5.7 | 0.9 |
| 0.5 | 1.3 | 0.9 | -0.4 | -1.7 | -1.0 | -0.1 | -0.4 | -1.0 | -3.8 | 0.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Tarini International Limited is an Indian-listed specialized **Turnkey Contractor and Consultancy** firm. Historically focused on the power generation, transmission, and distribution (**T&D**) sectors, the company is currently undergoing a strategic pivot to diversify into aviation and unmanned aerial vehicle (**UAV**) services. The company operates through a lean corporate structure, leveraging technical expertise to manage projects both in India and across emerging markets in Africa.
---
### **Core Engineering & Infrastructure Operations**
The company’s foundational business is built on professional consultancy and **Engineering, Procurement, and Construction (EPC)** services. It operates as an integrated provider covering the entire lifecycle of power projects.
* **Small Hydro Power (SHP) Specialization:** Tarini provides end-to-end consultancy for hydro plants. It is currently pursuing statutory clearances for new small hydro schemes in **Karnataka** and managing upgrades for the **Damanganga SHP Projects** in Gujarat.
* **Transmission & Distribution (T&D):** The company designs and implements transmission lines and substations. Active domestic projects include the execution of an additional bay at the **Motapanda (Gujarat)** terminating substation and the energization of a **66 kV** double circuit line.
* **Technical Upgrades & O&M:** A key revenue driver is the provision of specialized manpower for system upgrades. Current work includes the installation of **PLC-based** integrated control systems and **Digital Turbine Governor (DTC)** systems.
* **Substation Infrastructure:** The firm handles complex civil and electrical works, such as the recent installation of a **6.3 MVA Transformer** at the 3.3 / 66 kV substation at Damanganga, including gantry erection and civil foundations.
---
### **Strategic Pivot: Aviation and UAV Services**
In **October 2023**, Tarini officially amended its **Memorandum of Association (MOA)** to enter the aviation sector. This diversification is intended to mitigate the cyclical nature of the power sector and target a profit level of **5% to 10%** of capital investment.
| Phase | Strategic Objective | Status / Target |
| :--- | :--- | :--- |
| **Phase 1** | **Flying Training Organization (FTO)** | Seeking **NOCs** and approvals for pilot training. |
| **Phase 2** | **Non-Scheduled Operations (NSOP)** | **DGCA** clearances received; aircraft procurement in progress. |
| **Phase 3** | **Maintenance, Repair & Overhaul (MRO)** | Due diligence complete; target setup by **early 2024/2025**. |
* **Infrastructure & Assets:** The company is establishing a specialized office near **Delhi Airport** and is in advanced negotiations for the acquisition of light aircraft.
* **Industrial UAV Applications:** A primary goal is deploying **Drones and Unmanned Aerial Vehicles (UAVs)** for specialized inspections in the energy, infrastructure, and oil sectors.
---
### **Financial Performance & Capital Structure**
Tarini maintains a stable equity base but has faced recent pressure on profitability, leading to a suspension of dividend payments to preserve internal accruals for expansion.
**Key Financial Metrics:**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Operational Income** | **Rs. 2.00 Crores** | **Rs. 2.19 Crores** | **Rs. 1.79 Crores** |
| **Standalone Reserves** | — | — | **Rs. 1,800.86 Lakhs** |
| **Consolidated Reserves** | — | — | **Rs. 1,541.51 Lakhs** |
**Equity & Shareholding (as of March 31, 2024):**
* **Authorised Capital:** **Rs. 1,350.00 Lakhs**
* **Paid-up Capital:** **Rs. 1,299.80 Lakhs** (comprising **1,29,98,000** equity shares at **Rs. 10** face value).
* **Promoter Concentration:** High promoter skin-in-the-game with **Mr. Vakamulla Chandrashekhar (53.99%)** and **Mrs. V. Anu Naidu (15.40%)** holding the majority of the equity.
---
### **Global Footprint & Subsidiary Network**
The company extends its reach through international joint ventures and domestic subsidiaries, though these entities currently present financial challenges.
* **International Presence:** Tarini has completed T&D projects in **South Africa**. It holds a joint venture with **Cobra Instalaciones Y servicos S.A. (Spain)** for a **2x60MVA substation** in **Osogbo, Nigeria** (commencement pending).
* **European Investment:** The company has advanced **Euro 80,000** (approx. **INR 59.16 Lakhs**) for a **51%** stake in **Hydro Power & Holding Experts GmbH (Germany)**, pending share allotment.
* **Subsidiaries & Associates:**
* **Subsidiaries:** Tarini Sugars and Distilleries Limited, Venture Infrastructure Limited.
* **Associates:** Tarini Infrastructure Limited (**34.99%**), Tarini Life Sciences Limited.
---
### **Human Capital & Compensation Framework**
Tarini operates with a lean permanent staff of **30 employees**. The company utilizes a performance-linked remuneration model to align management interests with shareholders.
* **Remuneration Trends:** In **FY 2024-25**, the median employee remuneration increased by **10%**.
* **Executive Pay:** The **Managing Director** took **0%** increment, while the **CFO and Company Secretary** received **15%** increments.
* **Director-to-Median Ratio:** The ratio of Director remuneration to median employee pay is **10:4.9**.
---
### **Critical Risk Factors & Regulatory Challenges**
Investors should note significant legal and financial headwinds that have resulted in **Qualified Audit Opinions**.
**1. Legal & Regulatory Litigation:**
* **SEBI Penalty:** A **Rs. 5.05 Crore** penalty is currently under appeal in the **Supreme Court**. The Court has ordered the recovery of **50%** of the penalty while staying the remainder.
* **ED & MCA Investigations:** A company farmhouse was provisionally attached by the **Enforcement Directorate** in 2017 (currently stayed). Additionally, an **MCA investigation** under **Section 210(1)(c)** is ongoing regarding alleged non-compliances.
* **ROC Summons:** The company is contesting summons from the **Dwarka District Court** related to **ROC show-cause notices**, with proceedings currently stayed by the **High Court**.
**2. Financial Integrity Concerns:**
* **Erosion of Net Worth:** Subsidiaries have suffered recurring losses. Auditors have warned that if proper provisions for these investments were made, the company’s reported profit would shift to a **loss (e.g., a projected loss of Rs. 72.93 Lakhs for FY25)**.
* **Internal Control Weaknesses:** Auditors identified material weaknesses in assessing long-term investment impairments and reconciling trade receivables and statutory dues (GST, PF, Income Tax).
* **Unconfirmed Balances:** There is a lack of external confirmation for various loans, advances, and trade receivables, making their recoverability uncertain.
**3. Operational Risks:**
* **Manpower Dependency:** The business is highly sensitive to the availability of **specialized technical staff**. Rising labor costs and talent shortages directly impact consultancy margins.
* **Market Transition:** The Indian power sector is moving from a regulated return model to **market-driven pricing**, increasing competitive pressure from larger, integrated engineering firms.