Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹4,694Cr
New age - Platform - E-Retail
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EBGNG
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 22.3 | 24.8 | 40.3 |
| 230 | 320 | 317 | 428 | 280 | 393 | 433 |
Operating Profit Operating ProfitCr |
| 10.0 | 9.3 | 8.8 | 6.1 | 10.3 | 10.6 | 11.1 |
Other Income Other IncomeCr | 2 | 3 | 1 | 3 | 3 | 0 | 1 |
Interest Expense Interest ExpenseCr | 10 | 10 | 9 | 10 | 11 | 8 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 2 | 2 | 3 |
| 16 | 24 | 21 | 18 | 22 | 36 | 43 |
| 4 | 1 | 2 | 3 | 4 | 3 | 4 |
|
Growth YoY PAT Growth YoY% | | | | | 52.4 | 41.6 | 102.8 |
| 4.8 | 6.5 | 5.5 | 3.2 | 5.9 | 7.4 | 7.9 |
| 559.2 | 1,213.8 | 1.8 | 1.6 | 1.7 | 2.8 | 3.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 40.7 | 50.8 | 27.2 | 72.3 | 24.0 | 20.1 |
| 239 | 331 | 489 | 616 | 1,059 | 1,294 | 1,535 |
Operating Profit Operating ProfitCr |
| 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 | 9.5 |
Other Income Other IncomeCr | 1 | 2 | 1 | 3 | 6 | 9 | 7 |
Interest Expense Interest ExpenseCr | 5 | 6 | 8 | 12 | 24 | 38 | 38 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 4 | 9 | 10 |
| 2 | 8 | 23 | 36 | 57 | 78 | 119 |
| 0 | 1 | 3 | 3 | 5 | 9 | 15 |
|
| | 357.8 | 171.1 | 61.9 | 59.1 | 32.0 | 51.5 |
| 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 | 6.2 |
| 429.0 | 1,970.0 | 5,217.1 | 8,446.0 | 5.4 | 7.1 | 9.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 19 | 23 |
| 43 | 51 | 79 | 111 | 163 | 207 | 646 |
Current Liabilities Current LiabilitiesCr | 94 | 120 | 95 | 152 | 406 | 414 | 235 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 16 | 13 | 16 | 78 | 12 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 128 | 162 | 182 | 266 | 537 | 675 | 875 |
Non Current Assets Non Current AssetsCr | 9 | 8 | 8 | 10 | 49 | 45 | 41 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -35 | -12 | -17 | 1 | 97 | 25 |
Investing Cash Flow Investing Cash FlowCr | -6 | 0 | 0 | 0 | -28 | 3 |
Financing Cash Flow Financing Cash FlowCr | 49 | 23 | 18 | 40 | -29 | -34 |
|
Free Cash Flow Free Cash FlowCr | -42 | -13 | -18 | 1 | 73 | 15 |
| -2,120.2 | -165.8 | -84.8 | 4.5 | 186.3 | 35.5 |
CFO To EBITDA CFO To EBITDA% | -603.4 | -92.7 | -56.3 | 3.3 | 123.0 | 21.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 7.0 | 4.6 | 2.6 | 2.7 | 3.3 | 3.3 |
Profitability Ratios Profitability Ratios |
| 8.4 | 10.3 | 11.3 | 12.2 | 12.3 | 17.9 |
| 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 |
| 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 |
| 7.0 | 10.6 | 17.3 | 18.2 | 16.6 | 17.5 |
| 3.8 | 14.8 | 25.9 | 29.5 | 32.1 | 30.5 |
| 1.2 | 4.4 | 10.7 | 11.9 | 8.9 | 9.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
GNG Electronics Limited is India’s premier refurbisher of Information and Communication Technology (**ICT**) devices and a dominant global player in the circular electronics economy. Operating under the proprietary brand **Electronics Bazaar**, the company has successfully transitioned from a hardware trader to a brand-led enterprise. By employing a "repair-over-replacement" philosophy, GNG provides enterprise-grade computing solutions at approximately **one-third** the cost of new hardware, positioning itself as a critical beneficiary of rising global component costs and the burgeoning AI hardware revolution.
---
### **The Electronics Bazaar Ecosystem: Integrated Circular Economy**
GNG operates a fully integrated model that manages the entire lifecycle of ICT assets, from global procurement to multi-channel retail and after-sales support.
* **Strategic Sourcing & Partnerships:** The company procures high-end systems from a robust network of **557 partners**, including large corporations, leasing firms, and ITES companies. Notably, GNG is a **Certified Refurbishment Partner** for global OEMs such as **HP** and **Lenovo**.
* **Proprietary Refurbishment (The 21-Step Process):** Devices undergo a rigorous **21-step engineered refurbishment process** across **five** state-of-the-art facilities. Capabilities include **L1-L3 repairs**, fabrication, LCD restoration, and professional painting, ensuring "like-new" functional and aesthetic standards.
* **Product Depth:** The portfolio comprises over **5,840 SKUs**, including laptops, desktops, tablets, servers, workstations, premium smartphones, and accessories.
* **Warranty Leadership:** GNG has set an industry benchmark by offering **3-year warranties in India** and **1-year warranties internationally**, a framework that bridges the trust gap in the refurbished segment.
---
### **Global Operational Footprint & Capacity Expansion**
To support its rapid scaling, GNG has aggressively expanded its physical infrastructure and distribution reach across **44 countries**.
| Metric | FY 2023 | FY 2025 |
| :--- | :--- | :--- |
| **Annual Revenue** | ₹662 Crores | **₹1,411 Crores** |
| **Devices Refurbished** | 2.48 Lakhs | **5.19 Lakhs** |
| **Customer Base** | 1,833 | **4,154** |
| **Procurement Partners** | 265 | **557** |
| **Customer Touchpoints** | - | **4,745+** |
**Infrastructure & Capacity (as of Oct 2025):**
* **Total Global Capacity:** **77,144 sq. ft.**
* **UAE Expansion:** **40,544 sq. ft.** across new facilities in Ajman and Sharjah to serve the Middle East and Africa.
* **Distribution Powerhouses:** In February 2026, GNG signed nationwide agreements with **Ingram Micro India Pvt. Ltd.** and **Supertron Electronics Pvt. Ltd.** to penetrate Tier 1, 2, and 3 markets, formalizing the organized refurbished segment in India.
---
### **Strategic Growth Pillars: AI and Brand Dominance**
GNG is pivoting its strategy to capitalize on the "AI Everywhere" era and the shift toward Edge AI.
* **AI-Ready Infrastructure:** The company is positioning itself as a key enabler of the AI revolution by providing affordable, high-performance hardware capable of running local AI systems, bypassing the high costs of new AI-integrated PCs.
* **Brand Consolidation:** Nearly **100%** of sales are now channeled through the **Electronics Bazaar** brand. This reduces reliance on third-party platforms and enhances internal margins and customer loyalty.
* **Buyback Ecosystem:** GNG has partnered with two leading Indian OEMs to manage their commercial buyback services, securing a consistent supply of high-quality corporate assets.
* **Intellectual Property Evolution:** As of September 2025, the company initiated the registration of a new **grayscale logo ("©9222")** globally. This trademark strategy provides maximum flexibility for future color-based branding across diverse international jurisdictions.
---
### **Financial Framework & Capital Management**
The company maintains a disciplined approach to capital allocation and corporate governance to support its **25% Year-on-Year revenue growth target**.
* **Credit Profile:** Consolidated credit rating upgraded to **BBB** (CARE Ratings, April 2026).
* **Working Capital & Liquidity:**
* Enhanced sanctioned limits from **HDFC Bank** to **₹283.50 Crores** (Nov 2025).
* Secured **AED 65 million** in facilities for the UAE subsidiary through the **Commercial Bank of Dubai, RAKBANK, Emirates Islamic Bank,** and **DBS Bank**.
* **Talent Retention:** Implemented the **Electronics Bazaar ESOP Scheme - 2024**, covering **5%** of post-listing share capital (**5,700,575 options**) to align global employee interests.
* **Subsidiary Structure:**
* **Electronics Bazaar FZC (UAE):** Material subsidiary and regional distributor.
* **Bright World Technologies / Kay Kay Overseas (USA):** Step-down subsidiaries managing North American operations.
---
### **Market Dynamics: Turning Supply Constraints into Tailwinds**
The global hardware market is currently facing severe inflationary pressures, which GNG leverages to drive penetration of refurbished units.
**The Component Price Surge (Oct 2025 – Jan 2026):**
| Component | Price (Oct 2025) | Price (Jan 2026) | % Increase |
| :--- | :--- | :--- | :--- |
| **DDR5 8GB RAM** | **$23.35** | **$86.61** | **~270%** |
| **DDR5 16GB RAM** | **$54.85** | **$189.99** | **~346%** |
* **New PC Market Contraction:** Rising costs and semiconductor shortages are expected to cause an **8.9% decline** in global new PC shipments in **2026**.
* **The Refurbished Advantage:** As new PC prices rise by **~20%**, businesses are increasingly turning to GNG’s refurbished solutions for immediate availability and cost-efficiency.
* **Inventory Strategy:** GNG maintains elevated inventory levels to mitigate global memory shortages and protect against the impending **"AI chip crunch."**
---
### **Risk Mitigation & Governance Notes**
* **Related Party Clarity:** While the promoter group entity **Kay Kay Overseas Corporation (KKOC)** uses the "Electronics Bazaar" name on Amazon for legacy reasons, all brand benefits and sales accrue exclusively to the listed entity, **GNG Electronics Limited**.
* **Margin Targets:** The company aims for a bottom-line margin improvement of **75 bps to 100 bps** annually through operational efficiencies and brand-led sales.
* **Supply Chain Resilience:** By diversifying sourcing across **557 partners** and maintaining a presence in the **USA, UAE, and India**, GNG mitigates the risk of localized supply disruptions.