Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Future Market Networks Ltd

FMNL
NSE
8.74
1.69%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Future Market Networks Ltd

FMNL
NSE
8.74
1.69%
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
53Cr
Close
Close Price
8.74
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
0.54
Revenue
Revenue
97Cr
Rev Gr TTM
Revenue Growth TTM
-2.59%
PAT Gr TTM
PAT Growth TTM
-127.18%
Peer Comparison
How does FMNL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
FMNL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
252224232325262624242424
Growth YoY
Revenue Growth YoY%
7.7-3.09.66.1-8.49.78.411.34.8-0.5-7.0-6.7
Expenses
ExpensesCr
151433121712141521121513
Operating Profit
Operating ProfitCr
109-9116121311312912
OPM
OPM%
41.239.7-35.847.825.450.648.042.513.449.337.248.2
Other Income
Other IncomeCr
-15112127813-17263
Interest Expense
Interest ExpenseCr
444443333554
Depreciation
DepreciationCr
433333333888
PBT
PBTCr
-1312-15518377-20122
Tax
TaxCr
9311711110000
PAT
PATCr
-229-164-68266-30122
Growth YoY
PAT Growth YoY%
-85.458.7-623.4-3.674.4818.8138.843.6-419.7-98.2-60.3-70.1
NPM
NPM%
-88.740.0-64.918.0-24.8334.723.223.3-123.16.09.97.4
EPS
EPS
-3.81.6-2.60.8-0.814.31.11.1-5.10.30.40.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1578987841311276985929310197
Growth
Revenue Growth%
-2.4-43.2-2.4-3.255.8-3.4-45.623.68.40.78.6-3.7
Expenses
ExpensesCr
1265972639073536442766261
Operating Profit
Operating ProfitCr
313015214254162150173936
OPM
OPM%
19.533.316.825.431.742.822.624.854.018.639.037.1
Other Income
Other IncomeCr
9963419186873-101665-6
Interest Expense
Interest ExpenseCr
755644252030222120161216
Depreciation
DepreciationCr
423227262652391918141428
PBT
PBTCr
-7637-22-101339-39-151478-15
Tax
TaxCr
1-661439-8131112139
PAT
PATCr
-78104-23-151030-31-28-9-865-24
Growth
PAT Growth%
-6.9233.5-122.136.4168.3202.0-202.38.966.712.2887.6-137.3
NPM
NPM%
-49.5116.2-26.3-17.37.623.7-44.6-32.9-10.1-8.864.0-24.8
EPS
EPS
-14.018.5-4.8-2.61.85.2-5.4-4.9-1.6-1.111.4-4.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
565656565658585858586161
Reserves
ReservesCr
10214413712312311353-16-25-353144
Current Liabilities
Current LiabilitiesCr
49844155939043138235326026620198101
Non Current Liabilities
Non Current LiabilitiesCr
67323913413727210179265225105153137
Total Liabilities
Total LiabilitiesCr
1,349885891725643767645569526329350340
Current Assets
Current AssetsCr
336200355246249247221183159718389
Non Current Assets
Non Current AssetsCr
1,013685536479394520424386367257267252
Total Assets
Total AssetsCr
1,349885891725643767645569526329350340

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
357-5-610125-81-30-3582-183
Investing Cash Flow
Investing Cash FlowCr
-28147804465108671-296-4
Financing Cash Flow
Financing Cash FlowCr
-84-43-69-116-87-38-3738-38-10-7
Net Cash Flow
Net Cash FlowCr
-9-15293-121415-22-8
Free Cash Flow
Free Cash FlowCr
308-711512015-15-8-3376-2125
CFO To PAT
CFO To PAT%
-459.8-4.627.4-695.1250.3-270.496.6125.7-872.6222.74.7
CFO To EBITDA
CFO To EBITDA%
1,164.5-16.0-43.0473.260.0-150.2-190.4-166.5163.3-105.67.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
64137414623241546947233492
Price To Earnings
Price To Earnings
0.01.30.00.024.31.80.00.00.00.01.4
Price To Sales
Price To Sales
0.41.54.87.41.80.41.00.60.30.40.9
Price To Book
Price To Book
0.40.72.13.51.30.30.61.10.71.51.0
EV To EBITDA
EV To EBITDA
23.915.346.137.58.44.915.914.55.19.06.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
103.6100.0100.0100.0100.099.0100.0100.096.699.598.5
OPM
OPM%
19.533.316.825.431.742.822.624.854.018.639.0
NPM
NPM%
-49.5116.2-26.3-17.37.623.7-44.6-32.9-10.1-8.864.0
ROCE
ROCE%
-0.217.94.73.811.317.8-5.31.87.712.933.4
ROE
ROE%
-49.251.8-11.8-8.25.617.7-27.8-67.0-28.5-36.770.2
ROA
ROA%
-5.811.7-2.6-2.01.63.9-4.8-4.9-1.8-2.518.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Future Market Networks Limited (**FMNL**) is a specialized Indian infrastructure and asset management firm focused on the development and operation of modern wholesale trade, retail, and logistics infrastructure. The company primarily builds capacity and manages shopping mall ecosystems on a long-term basis, transitioning traditional retail spaces into multi-purpose lifestyle and entertainment centers to remain competitive against the rise of e-commerce. --- ### **Core Business Operations & Revenue Model** FMNL operates under a single reportable business segment: **"Property and Related Services"** (as per **Ind AS 108**). Its operational footprint is concentrated in key urban hubs, managing shopping mall infrastructure in **Siliguri**, **Kolkata**, and **Ujjain**. * **Primary Revenue Streams:** Income is derived from **leasing immovable properties** (under **Ind AS 116**) and the sale of comprehensive mall management services. * **Strategic Pivot:** The company is actively repositioning its assets to counter e-commerce challenges by integrating entertainment and lifestyle services into its retail mix. * **Corporate Status:** FMNL is a subsidiary of **Future Corporate Resources Private Limited (FCRPL)**, which holds a **61.57%** stake (as of March 31, 2025). Notably, the parent entity **FCRPL** is currently undergoing the **Corporate Insolvency Resolution Process (CIRP)**. --- ### **Strategic Restructuring & Asset Monetization** The company is currently executing a multi-pronged strategy to deleverage its balance sheet, optimize its portfolio, and pivot toward new growth opportunities. * **Metawear Limited Merger:** A **Scheme of Amalgamation** to merge **Metawear Limited** into **FMNL** is underway. The company received **No Objection** from Stock Exchanges and filed the application with the **NCLT, Mumbai Bench** on **January 17, 2026**. * **Diamond Plaza Monetization:** In **November 2025**, shareholders approved the surrender of leasehold rights for **Diamond Plaza Mall (Kolkata)** for compensation of at least **INR 60 Crores**. Proceeds are primarily earmarked to repay secured loans from **Axis Finance Limited**. * **Portfolio Rationalization:** * Sold **100%** stake in **Future Trade Markets Private Limited** in **July 2023** for **INR 65.80 Lakhs** (realizing a loss of **INR 20.58 Crore**). * Terminated a legacy **Composite Scheme of Arrangement** involving **Future Enterprises Limited (FEL)** and **Reliance Retail** in **April 2022** after failing to secure creditor approval. --- ### **Financial Performance & Exceptional Adjustments** FMNL’s recent financial results reflect a transition period where profitability is driven by debt-related asset disposals rather than organic operational growth. | Metric (Consolidated) | FY 2024-25 (INR Crore) | FY 2023-24 (INR Crore) | | :--- | :---: | :---: | | **Total Revenue** | **107.68** | **107.98** | | **Profit Before Tax** | **78.01** | **3.92** | | **Net Profit (incl. OCI)** | **64.72** | **(6.63)** | | **Net Worth** | **100.20** | **34.87** | **Key Financial Adjustments (FY25):** * **Debt-for-Asset Gains:** A total gain of **INR 81.12 Crore** was recognized after lenders seized properties to satisfy guarantees for related parties: * **R-Mall, Mulund (Mumbai):** Taken over by **Hero Fincorp**; gain of **INR 46.71 Crore**. * **10 Acre Mall (Ahmedabad):** Taken over by **Yes Bank**; gain of **INR 34.41 Crore**. * **Write-offs & Impairments:** * **INR 19.00 Crore** in capital advances written off due to failed property acquisitions. * **INR 5.49 Crore** impairment on **Aashirwad Malls Private Limited**, revaluing the entity to just **INR 21.66 Lakhs**. * **INR 5.05 Crore** advanced to **Omaxe Garv Buildtech** was derecognized. --- ### **Capital Structure & Funding Mechanisms** FMNL has utilized preferential allotments and convertible instruments to strengthen its capital base and fund operations. | Instrument | Quantity | Price (INR) | Total Value | Status | | :--- | :--- | :--- | :--- | :--- | | **Equity Shares** | **31,00,000** | **11.21** | **INR 3.47 Cr** | Allotted Dec 2024 | | **Convertible Warrants** | **2,94,00,000** | **11.21** | **INR 32.96 Cr** | Allotted Dec 2024 | | **Metawear OCDs** | **50,00,000** | **10.00** | **INR 5.00 Cr** | Subscribed Dec 2024 | * **Warrant Conversion:** In **March 2026**, **30,00,000 warrants** held by **Surplus Finvest Private Limited** (Promoter Group) were converted into equity. **65,00,000 warrants** remain pending for conversion. * **Authorized Capital:** Stands at **INR 90.35 Crore**, with paid-up equity capital increasing to **INR 60.64 Crore** as of March 31, 2025. --- ### **Subsidiary & Joint Venture Ecosystem** The company manages its diverse portfolio through several specialized entities: | Entity Name | Relationship | Status/Notes | | :--- | :--- | :--- | | **Suhani Mall Management** | Material Subsidiary | Property in Visakhapatnam is currently under litigation with **RBL Bank**. | | **Aashirwad Malls Pvt Ltd** | Wholly Owned | Significant impairment loss recognized in FY25. | | **Jeremia Real Estate** | Subsidiary | Handles approved related party transactions. | | **Riddhi Siddhi Mall Mgmt** | Joint Venture | Active operational JV. | | **Sun City Properties** | Subsidiary | Active subsidiary. | --- ### **Risk Factors & Contingent Liabilities** FMNL faces substantial financial exposure due to its historical role as a guarantor for promoter group debt. **1. Debt Recovery & Litigation:** * **JC Flower ARC (Yes Bank):** Demand of **INR 184.49 Crore** regarding **10 Acre Mall**. A Securitization Application is pending before **DRT-I, Ahmedabad**. * **RBL Bank:** Demand of **INR 129.62 Crore** against **Suhani Mall**. While **DRT Delhi** dismissed the bank's initial recovery application, an appeal is listed for **February 2026**. * **Mahaveer Constructions:** An arbitration award of **INR 12.91 Crore** (with execution claims reaching **INR 20.41 Crore**) is currently under appeal in the High Court. **2. Operational Disruptions:** * **Orchid City Centre (OCC) Mall, Mumbai:** Closed since a major fire in **October 2020**. FMNL has a pending claim of **INR 18.31 Crore** for investments in the premises, currently treated as a **Force Majeure** event. * **Future Retail Limited (FRL):** FMNL has filed a **Form-C** claim for **INR 16.51 Crore** in unpaid lease rentals from the now-liquidating FRL. **3. Financial & Market Risks:** * **Credit Risk:** Provisions for doubtful debts reached **INR 89.13 Crore** as of March 31, 2025. * **Market Sensitivity:** A **5%** fluctuation in the **BSE Sensex** impacts the company’s portfolio value by approximately **INR 14.09 Crore**. * **Promoter Contagion:** The **NPA** status of promoter **FCRPL** and its ongoing **CIRP** continue to create liquidity and collateral risks for FMNL. --- ### **Governance & Human Capital** To lead the turnaround, FMNL has restructured its leadership and incentive programs: * **Leadership:** **Mr. Anil Biyani** was appointed **Whole-time Director** for a **3-year** term starting **April 1, 2025**. * **Employee Stock Options:** The **FMNL - ESOS 2025** was launched, authorizing up to **50,00,000 stock options** to retain talent during the restructuring phase. As of late 2025, **2,10,000** options from the **2016 scheme** remained unexercised.