Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,375Cr
Rev Gr TTM
Revenue Growth TTM
5.61%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GANDHAR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | 21.1 | | 0.4 | -4.8 | -7.1 | -6.6 | -8.8 | 2.4 | -9.2 | 13.3 | 16.1 |
| 940 | 986 | 925 | 1,017 | 906 | 934 | 895 | 964 | 928 | 857 | 994 | 1,108 |
Operating Profit Operating ProfitCr |
| 4.7 | 7.9 | 7.6 | 7.7 | 3.6 | 6.1 | 4.3 | 4.1 | 3.5 | 5.1 | 6.2 | 5.1 |
Other Income Other IncomeCr | 6 | 1 | 2 | 2 | 5 | 5 | 2 | 2 | 4 | 3 | 3 | 4 |
Interest Expense Interest ExpenseCr | 14 | 13 | 15 | 16 | 14 | 13 | 11 | 11 | 14 | 10 | 10 | 10 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
| 34 | 67 | 58 | 66 | 19 | 46 | 25 | 27 | 17 | 32 | 51 | 45 |
| 6 | 13 | 10 | 15 | 7 | 13 | 6 | 6 | 4 | 6 | 11 | 11 |
|
Growth YoY PAT Growth YoY% | | -16.6 | | 3.0 | -57.3 | -39.8 | -62.3 | -59.9 | 1.5 | -20.1 | 119.2 | 68.1 |
| 2.9 | 5.1 | 4.8 | 4.6 | 1.3 | 3.3 | 1.9 | 2.0 | 1.3 | 2.9 | 3.8 | 2.9 |
| 2.8 | 5.6 | 4.9 | 5.5 | 1.1 | 3.4 | 1.9 | 2.0 | 1.2 | 2.7 | 3.7 | 3.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -29.8 | -11.3 | 59.5 | 15.1 | 0.8 | -5.3 | 5.0 |
| 3,497 | 2,443 | 2,082 | 3,297 | 3,763 | 3,834 | 3,721 | 3,887 |
Operating Profit Operating ProfitCr |
| 2.0 | 2.4 | 6.3 | 6.9 | 7.8 | 6.8 | 4.5 | 5.0 |
Other Income Other IncomeCr | 11 | 12 | 29 | 26 | 24 | 10 | 13 | 13 |
Interest Expense Interest ExpenseCr | 47 | 49 | 36 | 32 | 52 | 58 | 48 | 43 |
Depreciation DepreciationCr | 8 | 11 | 11 | 15 | 17 | 20 | 26 | 29 |
| 27 | 13 | 120 | 225 | 272 | 210 | 114 | 145 |
| 8 | 3 | 20 | 62 | 58 | 45 | 31 | 32 |
|
| | -47.4 | 917.6 | 63.1 | 30.8 | -22.7 | -49.5 | 34.7 |
| 0.5 | 0.4 | 4.5 | 4.6 | 5.2 | 4.0 | 2.1 | 2.8 |
| 11.7 | 1.2 | 12.5 | 18.4 | 23.9 | 16.3 | 8.2 | 10.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 20 | 20 | 20 |
| 368 | 330 | 429 | 525 | 727 | 1,153 | 1,217 | 1,270 |
Current Liabilities Current LiabilitiesCr | 881 | 632 | 629 | 693 | 781 | 616 | 512 | 680 |
Non Current Liabilities Non Current LiabilitiesCr | 5 | 30 | 27 | 64 | 72 | 100 | 158 | 173 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,162 | 892 | 975 | 1,062 | 1,255 | 1,552 | 1,489 | 1,684 |
Non Current Assets Non Current AssetsCr | 109 | 116 | 126 | 257 | 377 | 388 | 470 | 512 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 165 | 70 | 118 | 167 | 88 | -69 | 15 |
Investing Cash Flow Investing Cash FlowCr | 1 | -24 | -22 | -116 | -72 | -66 | -48 |
Financing Cash Flow Financing Cash FlowCr | -176 | -45 | -91 | -4 | -29 | 160 | 13 |
|
Free Cash Flow Free Cash FlowCr | 154 | 54 | 108 | 51 | 32 | -125 | -43 |
| 879.3 | 714.0 | 117.7 | 101.9 | 41.1 | -41.9 | 17.6 |
CFO To EBITDA CFO To EBITDA% | 233.5 | 116.9 | 85.1 | 67.8 | 27.8 | -24.9 | 8.4 |
| Financial Year | Mar 2019 | 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 | 1,960 | 1,384 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 17.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.1 |
| -0.1 | 0.8 | -0.2 | 0.0 | 0.3 | 7.0 | 8.8 |
Profitability Ratios Profitability Ratios |
| 13.2 | 13.2 | 12.9 | 13.8 | 12.8 | 12.0 | 11.0 |
| 2.0 | 2.4 | 6.3 | 6.9 | 7.8 | 6.8 | 4.5 |
| 0.5 | 0.4 | 4.5 | 4.6 | 5.2 | 4.0 | 2.1 |
| 14.9 | 12.6 | 29.2 | 35.1 | 33.6 | 18.6 | 10.6 |
| 4.9 | 2.9 | 22.6 | 30.2 | 28.8 | 14.1 | 6.8 |
| 1.5 | 1.0 | 9.1 | 12.4 | 13.1 | 8.5 | 4.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Gandhar Oil Refinery (India) Limited is one of India’s leading specialty oil manufacturers and a top-five global producer of white oils by revenue. With over three decades of operations since its incorporation in 1992, the company has established itself as the **#1 white oil manufacturer in India** with a **26.5% domestic market share** and **9.6% share of the global white oil market**. It operates under the flagship brand **'Divyol'**, supplying high-quality specialty oils, lubricants, and hydrocarbon products to consumer, healthcare, automotive, industrial, and power sectors across **over 100 countries**.
The company is strategically pivoting toward **high-growth end-use industries**, particularly **personal care, pharmaceuticals, and healthcare**, where its **Personal Care, Healthcare & Performance Oils (PHPO)** division has become the cornerstone of its growth trajectory.
---
### **Core Business Segments**
Gandhar’s operations are structured into three primary divisions:
| Segment | Revenue Contribution (FY25) | Key Applications |
|--------|-----------------------------|------------------|
| **PHPO** (Personal Care, Healthcare & Performance Oils) | **~47.3%** | White oils, jellies, waxes for cosmetics, skincare, ointments, OTC medicines, food-grade applications |
| **Lubricants** | ~29% | Automotive oils (engine, transmission), industrial oils, greases |
| **PIO** (Process & Insulating Oils) | ~10% | Transformer oils, rubber processing oils, industrial applications |
> **Note:** PHPO is the company’s largest and fastest-growing segment, contributing nearly half of total revenue and growing at a **CAGR of 23.8% in revenue and 13.3% in volume (FY21–FY24)**.
---
### **Market Position & Competitive Strengths**
- **#1 in India & Top 5 Globally** in white oils by revenue.
- **PHPO Segment Leadership**: PHPO is recognized as India’s **number one white oil brand**, serving marquee clients like **Procter & Gamble, Unilever, Marico, Dabur, Emami, Bajaj Consumer Care, Encube, and Amrutanjan**.
- **Diversified Global Customer Base**: Over **3,500 customers**, with **>70% repeat business**, and top 20 clients accounting for only ~28% of revenue—indicating low client concentration and strong diversification.
- **High Switching Costs**: Rigid customer onboarding (4–5 years involving audits, trials, certifications like FDA, GMP, Halal, Kosher) locks in long-term relationships.
---
### **Manufacturing & Operations**
**Three Strategic Facilities:**
1. **Taloja, Maharashtra (India)** – Focus: **Export-oriented PHPO production**; proximity to Mumbai Port and JNPT.
2. **Silvassa, Dadra & Nagar Haveli (India)** – Focus: **Domestic market**, specialty oils, and R&D.
3. **Sharjah, UAE (Texol Lubritech-FZC)** – Focus: **Middle East & Africa markets**, sourcing proximity to ADNOC and Saudi Aramco Luberef.
- **Total Installed Capacity**: **597,403 kiloliters**.
- **Capacity Utilization (FY25)**:
- Indian plants: **85–86%**
- Sharjah plant: **60–65%** (growth potential ahead).
- **Recent Expansions**:
- **Taloja plant expanded by 100,000 kL** (completed by FY24).
- **Silvassa plant adding 18,840 kL** for automotive oils.
- **Completed CAPEX removed production bottlenecks**, enabling scalability.
---
### **Strategic Initiatives (2024–2025)**
#### **1. Geographical Expansion & Global Integration**
- **Texol Plant (UAE, 2017)**: Successfully serving GCC, Africa, and Far East.
- **Exploring New Manufacturing Hubs**: Leveraging customer partnerships to set up production in **Indonesia, Europe, and the United States**.
- **Contract Manufacturing Push**: Moving up the value chain by manufacturing finished products for key clients.
#### **2. Infrastructure & Logistics Transformation**
- **Vadhavan Port Project** (in collaboration with JNPA):
- Signed **non-binding MoU** for a **₹1,000 crore liquid storage terminal and blending plant** at the upcoming deep-draft port in Palghar, Maharashtra.
- Expected operational by **FY2030**, this project will drastically reduce logistics costs and improve export efficiency.
- **Planned Jetty-Based Blending Facility**: Will enhance supply chain resilience and support global clients with faster delivery.
#### **3. R&D & Innovation**
- **DSIR-Certified R&D Centers** in Taloja and Silvassa.
- Focus on **high-margin, customized products**:
- Sub-zero automotive oils
- Vitamin A&D ointments
- Derma-grade oils and hair serums
- USFDA-compliant PHPO products
- Supports product development under **strict certifications**: FDA, WHO-GMP, FSSAI, ISO, Rexroth, CPRI, RDSO, Kosher, Halal.
- Collaborative product development with clients to meet regional and application-specific needs.
---
### **Supply Chain & Raw Material Management**
- **Direct Sourcing**: Procures base oil directly from global leaders (SK Lubricants, S-Oil, GS Caltex, ADNOC) — **no intermediaries**, ensuring better pricing, quality, and volume assurance.
- **Annual Contracts**: Volume-based discounts and secure supply commitments.
- **Price Risk Mitigation**:
- **ICIS benchmark-linked pricing** for raw materials.
- **Price pass-through contracts** with key clients.
- **Just-in-Time (JIT) inventory** to reduce holding costs.
- **Strategic UAE Sourcing**: Sharjah plant’s proximity to major refineries reduces procurement risk and logistics costs.
---
### **Financial & Operational Highlights**
| Metric | Value (Latest Available) |
|--------|----------------------------|
| **FY24 Revenue** | ₹41,132 million |
| **Revenue CAGR (FY21–FY24)** | **26%** |
| **PAT CAGR (FY21–FY23)** | 15.02% |
| **RoE / RoCE (FY23)** | 32.28% / 41.19% |
| **Overseas Sales (FY25)** | ₹15,656 million (down from ₹24,028 million in FY24 due to Red Sea disruptions) |
| **Export Revenue Share** | 40.2% (FY25) — down from 58.46% (FY24) due to global disruptions |
| **Domestic Sales Growth (FY25)** | **+19% YoY manufacturing volume** (due to shifting export inventory to domestic markets) |
> Despite global disruptions, the company demonstrated **strategic agility** by increasing domestic sales and maintaining presence in over 100 markets.
---
### **Subsidiaries & Joint Ventures**
| Entity | Ownership | Purpose |
|-------|-----------|--------|
| **Gandhar Shipping & Logistics Pvt. Ltd.** | Wholly-owned | In-house logistics management |
| **Gandhar Foundation** | Wholly-owned | CSR initiatives |
| **Gandhar Lifesciences Pvt. Ltd.** | Wholly-owned (₹10M investment in Aug ‘24) | Future pharma, cosmetics, contract manufacturing (not yet operational) |
| **Texol Lubritech-FZC** | Subsidiary | UAE manufacturing & sales |
| **Texol Lubricants Manufacturing LLC** | Stepdown subsidiary | Supports UAE operations |
| **Texol Oils FZC** | **50% JV (Sharjah)** | Grease, lubricant manufacturing & personal care products (stake divested by Sep 30, 2025) |
> **Note**: JV divestment indicates strategic realignment focused on core PHPO and manufacturing strength.