Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Gaekwar Mills Ltd

ZGAEKWAR
BSE
15.03
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Gaekwar Mills Ltd

ZGAEKWAR
BSE
15.03
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3Cr
Close
Close Price
15.03
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
-79.77%
Peer Comparison
How does ZGAEKWAR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ZGAEKWAR
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
111111111000
Operating Profit
Operating ProfitCr
-1-1-1-1-1-1-1-1-1000
OPM
OPM%
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
-1-1-1-1-1-1-1-1-1000
Tax
TaxCr
000000000000
PAT
PATCr
-1-1-1-1-1-1-1-1-1000
Growth YoY
PAT Growth YoY%
82.7-100.0-37.530.44.32.60.9-41.0-1.8105.4107.3108.2
NPM
NPM%
EPS
EPS
-5.8-5.7-5.5-3.9-5.5-5.5-5.5-5.5-5.60.30.40.5

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
000000000000
Growth
Revenue Growth%
Expenses
ExpensesCr
004444255551
Operating Profit
Operating ProfitCr
00-4-4-4-4-2-5-5-5-5-1
OPM
OPM%
Other Income
Other IncomeCr
0110000-21100
Interest Expense
Interest ExpenseCr
340000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
-3-3-4-4-4-4-2-7-4-4-4-1
Tax
TaxCr
000000000000
PAT
PATCr
-3-3-4-4-4-4-2-7-4-4-4-1
Growth
PAT Growth%
-32.9-7.3-15.0-8.9-0.10.249.1-230.944.5-13.2-7.379.9
NPM
NPM%
EPS
EPS
-145.1-155.7-178.9-194.8-19.5-19.5-9.9-32.8-18.0-20.6-22.1-4.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
222222222222
Reserves
ReservesCr
-37-41-44-48-52-56-58-64-68-72-77-76
Current Liabilities
Current LiabilitiesCr
010000000000
Non Current Liabilities
Non Current LiabilitiesCr
404462585858588080808080
Total Liabilities
Total LiabilitiesCr
56201395318141055
Current Assets
Current AssetsCr
555222234444
Non Current Assets
Non Current AssetsCr
0014107311510611
Total Assets
Total AssetsCr
56201395318141055

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-30030000000
Investing Cash Flow
Investing Cash FlowCr
00000000000
Financing Cash Flow
Financing Cash FlowCr
300-30000000
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
-30030000000
CFO To PAT
CFO To PAT%
99.013.00.9-83.2-10.60.1-1.3-7.00.80.0-5.7
CFO To EBITDA
CFO To EBITDA%
1,441.0484.00.8-76.0-9.90.1-1.2-9.30.60.0-5.2

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000300000
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
Price To Book
Price To Book
0.00.00.00.00.0-0.10.00.00.00.00.0
EV To EBITDA
EV To EBITDA
-197.0-511.9-14.6-13.5-13.8-14.8-26.2-15.0-15.2-15.2-16.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
OPM
OPM%
NPM
NPM%
ROCE
ROCE%
5.811.2-19.0-33.5-50.5-101.7-107.2-54.8-43.7-101.7-101.1
ROE
ROE%
8.28.18.58.57.87.23.510.55.55.95.9
ROA
ROA%
-54.8-55.7-18.2-30.6-43.7-84.4-72.7-37.4-26.3-42.9-84.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
The Gaekwar Mills Limited is an Indian listed entity currently undergoing a fundamental structural transformation. Historically a textile manufacturing powerhouse, the company was declared a **sick unit** following prolonged **labour unrest** and operational stagnation. It is currently operating under a **revival scheme** sanctioned by the **Bombay High Court** (u/s 391 of the Companies Act, 1956) and previously overseen by the **BIFR (Board for Industrial and Financial Reconstruction)**. The company’s future value proposition is centered on the transition from legacy manufacturing to a **Real Estate and Infrastructure Development** model. --- ### **Asset Monetization & Dual-Track Revival Strategy** The company’s primary strategic objective is the modernization and monetization of its significant land holdings in **Bilimora**. The revival plan, mandated by the regulatory framework, splits the land utilization into two distinct tracks: * **Real Estate Development (60% of Land):** The majority of the land is earmarked for real estate and infrastructure projects. This segment is intended to be the primary engine for liquidity, with proceeds designated to: * Redeem outstanding **Secured Non-Convertible Debentures (NCDs)**. * Fund the establishment of a modernized industrial unit. * Provide necessary **Working Capital** for ongoing operations. * **Modernized Textile Manufacturing (40% of Land):** To satisfy the conditions of the revival scheme, the company intends to establish a new textile unit on the remaining portion of the land. This facility is planned to feature **modern machinery** to produce fabric products similar to the company’s original line of business. **Current Operational Status:** As of the latest reporting period, the company has **no inventory** and its fixed assets consist almost exclusively of **Land**. Construction and development activities are currently pending necessary clearances from the **Municipal Corporation** and other relevant government departments. --- ### **Capital Structure & Debt Restructuring Profile** The company’s balance sheet is heavily influenced by its debt obligations, specifically **Series A and Series B Secured NCDs**. Due to the operational disruptions caused by the Covid-19 pandemic, the company has negotiated multiple extensions for redemption. #### **Table 1: Debenture Redemption Schedule & Terms** | Instrument | Principal Amount | Original/Previous Premium | Additional Redemption Premium | Revised Maturity Date | | :--- | :--- | :--- | :--- | :--- | | **Series A NCDs** | **Rs. 30 Crores** | **Rs. 18 Crores** | **Rs. 19.2 Crores** (40% of face value) | **March 31, 2025** | | **Series B NCDs** | **Rs. 5 Crores** | - | **Rs. 2 Crores** (40% of face value) | **March 31, 2025** | * **Security:** **Series B** debentures (held by **M/s Mukesh Babu Financial Services Ltd.**) are secured by a charge on all **fixed assets** of the company, ranking pari-passu with **Series A** holders (restricted to **Rs. 5 Crores**), alongside a floating charge on all other present and future assets. * **Default Status:** The company failed to meet the **March 31, 2025**, redemption deadline. Management is currently in negotiations to either further extend the maturity or liquidate **permissible development rights** of the land to settle these liabilities. --- ### **Financial Performance & Inter-Corporate Activity** The company is currently in a pre-revenue stage regarding its new business model, resulting in persistent net losses. #### **Table 2: Key Financial Metrics (FY 2024-25)** | Metric | Value / Status | | :--- | :--- | | **Revenue from Operations** | **Nil** | | **Net Loss** | **Rs. 4.42 Crore** | | **Proposed Investment/Loan Limit** | Up to **Rs. 100 Crores** (u/s 186) | | **Dividend Recommendation** | **None** | | **Transfer to Reserves** | **None** | **Loans and Advances:** The company actively manages inter-corporate funds. As of **March 31, 2025**, the balance of loans granted to subsidiaries, associates, and other entities stood at **Rs. 3,21,10,000**, following a disbursement of **Rs. 75,00,000** during the fiscal year. --- ### **Governance, Compliance & Board Oversight** The company has undergone significant board restructuring and promoter reclassification to align with modern regulatory standards, though it continues to face compliance hurdles. * **Promoter Reclassification:** In **June 2023**, BSE Limited approved the shift of several entities (including Mrs. Liane Milan Luthria and M/s Hansa Holdings & Trading Co. Pvt. Ltd.) from the **'Promoter Group'** to the **'Public Category'**. * **Board Composition:** The board consists of **4 Directors**, including **3 Independent Directors** and **1 Whole Time Director (CEO)**. Notably, **Mr. Harsh Vikas Shah** was appointed as an Independent Director for a **5-year term** effective August 2025. * **Compliance Deficiencies:** The company has noted several areas of non-compliance, including: * Failure of Independent Directors to clear the **Online Proficiency Test** or register in the **Independent Directors Databank**. * Delays in filing statutory forms (**DPT-3, MGT-14, AOC-4**) and publishing financial results in newspapers. * Non-maintenance of the company website as per **Regulation 46 of SEBI (LODR)**. * Historical instances of granting loans in **excess of Section 186 limits**. --- ### **Critical Risk Factors & Strategic Barriers** Investors should note the following high-impact risks that currently stall the company’s revival: * **Litigation Deadlock:** Protracted legal battles with former workmen in the **High Courts of Maharashtra and Gujarat** remain the primary obstacle. A critical dispute has reached the **Supreme Court of India**, which has directed the **Bombay High Court** to hear the appeal on merit. Until resolved, new business activities remain frozen. * **Execution Risk in Real Estate:** Management has candidly acknowledged a **lack of internal expertise in construction activity**. Furthermore, there are concerns regarding **market viability**, specifically whether the local population in **Bilimora (West)** is sufficient to absorb the planned real estate units. * **Unfunded Liabilities:** While the company has provisioned **Rs. 73,08,495** for gratuity, there is a contested, unprovisioned amount of **Rs. 1,89,83,135** related to additional claims. * **Liquidity Constraints:** With **zero operational revenue**, the company is entirely dependent on the successful sale of land development rights or further debt restructuring to remain a going concern.