Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹870Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GEMAROMA
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | -5.4 | -20.2 | -18.5 |
| 78 | 97 | 84 | 158 | 73 | 86 | 72 |
Operating Profit Operating ProfitCr |
| 15.3 | 13.7 | 13.4 | 22.1 | 16.9 | 3.4 | 8.9 |
Other Income Other IncomeCr | 1 | 1 | 1 | 2 | 1 | 1 | -2 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 4 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 9 |
| 12 | 13 | 9 | 42 | 11 | -3 | -6 |
| 4 | 3 | 2 | 12 | 3 | 0 | -1 |
|
Growth YoY PAT Growth YoY% | | | | | -7.1 | -126.5 | -166.9 |
| 9.3 | 8.7 | 7.7 | 14.4 | 9.1 | -2.9 | -6.3 |
| 1.8 | 2.1 | 1.6 | 6.2 | 1.7 | -0.6 | -1.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 35.1 | 6.5 | 11.4 | -9.1 |
| 265 | 359 | 374 | 416 | 389 |
Operating Profit Operating ProfitCr |
| 15.6 | 15.6 | 17.3 | 17.6 | 15.2 |
Other Income Other IncomeCr | 3 | 0 | 2 | 2 | 3 |
Interest Expense Interest ExpenseCr | 3 | 6 | 6 | 8 | 13 |
Depreciation DepreciationCr | 4 | 5 | 6 | 7 | 16 |
| 44 | 56 | 68 | 75 | 44 |
| 13 | 11 | 17 | 21 | 14 |
|
| | 43.2 | 12.2 | 6.5 | -44.7 |
| 9.9 | 10.5 | 11.1 | 10.6 | 6.4 |
| 6.7 | 9.5 | 10.7 | 11.4 | 6.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 9 | 9 | 10 |
| 136 | 178 | 221 | 275 | 445 |
Current Liabilities Current LiabilitiesCr | 101 | 115 | 114 | 180 | 176 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 24 | 71 | 27 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 202 | 244 | 280 | 343 | 397 |
Non Current Assets Non Current AssetsCr | 38 | 51 | 88 | 192 | 261 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -5 | 15 | 40 | -25 |
Investing Cash Flow Investing Cash FlowCr | -14 | -14 | -51 | -93 |
Financing Cash Flow Financing Cash FlowCr | 18 | 6 | 15 | 103 |
|
Free Cash Flow Free Cash FlowCr | -19 | 1 | 1 | -130 |
| -16.7 | 34.3 | 80.1 | -46.7 |
CFO To EBITDA CFO To EBITDA% | -10.6 | 23.1 | 51.2 | -28.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.5 | 1.2 | 1.2 | 2.5 |
Profitability Ratios Profitability Ratios |
| 24.2 | 25.3 | 24.6 | 25.4 |
| 15.6 | 15.6 | 17.3 | 17.6 |
| 9.9 | 10.5 | 11.1 | 10.6 |
| 21.9 | 22.9 | 21.6 | 16.3 |
| 22.6 | 24.9 | 21.7 | 18.8 |
| 13.0 | 15.1 | 13.6 | 10.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Gem Aromatics Limited is a leading Indian manufacturer and exporter of specialty ingredients, essential oils, and aroma chemicals. Established in **1997**, the company has evolved from a single-product setup into a sophisticated, integrated platform serving the oral care, pharmaceutical, cosmetics, and wellness industries across **18 countries**. With a diversified portfolio of approximately **80 products**, the company is currently undergoing a transformative expansion to pivot from traditional mint derivatives toward high-margin synthetic specialty chemicals.
---
### **Strategic Manufacturing Footprint & Capacity Expansion**
The company operates three strategically located facilities. Following the full operationalization of the Dahej greenfield project, total installed capacity is expanding from **6,946 MTPA** to over **16,000 MTPA**.
* **Silvassa, Dadra & Nagar Haveli (1,500 MTPA):** The foundation facility (est. 1997) focusing on Mint, Clove, and Phenol chemistries.
* **Budaun, Uttar Pradesh (3,800 MTPA):** Established in 2016 within the heart of India’s mint belt to ensure raw material cost efficiency and direct sourcing.
* **Dahej, Gujarat (Krystal Ingredients Pvt. Ltd.):** A **Rs 270 Cr** investment in a wholly-owned subsidiary.
* **Capacity:** **1,646 MTPA** existing + **9,229 MTPA** expansion.
* **Technology:** Features India’s largest cooling agents unit (**500 MTPA**) and advanced next-gen **Vapor Phase** and **Continuous Flow** technology.
* **Tax Advantage:** Qualifies for a **15% Corporate Tax Rate** incentive in perpetuity.
---
### **Diversified Product Verticals & Market Leadership**
Gem Aromatics maintains a dominant position in several natural and synthetic ingredient categories, serving over **225 domestic** and **44 global** customers, including **Colgate-Palmolive, Dabur, Patanjali, SH Kelkar, and Symrise**.
| Segment | Key Products | FY25 Revenue Share | Market Position / Highlights |
| :--- | :--- | :--- | :--- |
| **Mint & Derivatives** | Peppermint, Spearmint, Menthol, DMO | **69%** | **77%** capacity utilization; core legacy business. |
| **Clove & Derivatives** | Clove Oil, Eugenol, Eugenol Derivatives | **19%** | One of India's largest processors of Eugenol by volume. |
| **Phenol Derivatives** | Anisole, Anethole, MEHQ, BHA, Guaiacol | **3%** | High-margin focus using sustainable **Vapor Phase Technology**. |
| **Other Natural/Synthetic** | Eucalyptus Oil, Basil Oil, Safranal, Damascone | **~7.4%** | Largest processor of Eucalyptus Oil in India (**58%** market share). |
---
### **The "Krystal" Pivot: High-Margin Specialty Molecules**
The company is executing a strategic shift toward high-value, margin-accretive molecules to reduce dependence on the volatile mint cycle. The **Dahej facility** is the engine for this transition:
* **Cooling Agents:** Commercial production of **WS-23** and **WS-03** (used in oral care and confectionery) commenced on **December 11, 2025**. **GEM Cool 5 (WS-05)** followed in **February 2026**.
* **Citral Derivatives:** Pilot trials for **Safranal** and **Damascones** are complete; commercial production of Safranal began in **February 2026**.
* **Phenol Pipeline:** Catalyst preparation for **MEHQ** was completed in **Q4 FY26**, with trial production for **Anisole, MEHQ, and Guaiacol** slated for **Q1 FY27**, followed by **4-MAP** and **BHA**.
* **R&D Capabilities:** A dedicated facility in Maharashtra with **13 scientists** focuses on green chemistry and complex reactions (Grignard, Amide coupling, Photochemistry).
---
### **Financial Performance & Deleveraging Profile**
The company successfully utilized its **August 2025 IPO** (Gross proceeds: **Rs 175 Cr**) to significantly strengthen its balance sheet.
**Key Financial Indicators:**
* **Revenue Growth:** Operating income rose from **Rs 452.45 Cr (FY24)** to **Rs 503.95 Cr (FY25)**.
* **Debt Reduction:** Repaid **Rs 140 Cr** of debt post-IPO, reducing the **Net Debt to Equity ratio from 0.8x to 0.3x**.
* **Profitability:** FY25 PAT stood at **Rs 53.38 Cr (10.59% margin)**. While **Q2 FY26** saw a temporary net loss of **Rs 2.6 Cr** due to macro headwinds, margins began normalizing in **Q3 FY26**.
* **Asset Base:** Following the capitalization of the **Rs 250 Cr** Dahej capex, the **Revised Net Block** stands at approximately **Rs 206 Cr**.
**Long-Term Targets:**
* **FY28 Revenue Target:** **Rs 1,050 – 1,100 Cr**.
* **EBITDA Margin Target:** **16 – 18%** (driven by high-value specialty molecules).
---
### **Risk Factors & Operational Headwinds**
Investors should note several external factors currently impacting the specialty chemicals sector:
* **Tariff Volatility:** The **USA** (30% of FY25 revenue) increased tariffs on Indian imports from **25% to 50%** in August 2025, leading to inventory de-stocking by global clients.
* **Regulatory Changes:** A **September 2025 GST revision** (5% for Natural Menthol vs. 18% for Synthetic) caused temporary domestic demand disruption as buyers reassessed blends.
* **Working Capital Intensity:** The business is capital-intensive, with **Gross Current Assets (GCA)** at **248 days** and **Inventory Days** at **146 days** in FY25.
* **Operating Leverage:** Recent profitability was impacted by a **Rs 8.7 Cr** non-cash depreciation charge following the Dahej capitalization; management expects leverage to improve as asset utilization ramps up.
---
### **Investment Thesis Summary**
Gem Aromatics is transitioning from a commodity-linked mint processor to a specialized chemical synthesis powerhouse. The investment case rests on the **3x capacity expansion** at Dahej, the move into **India-first cooling agent production**, and a significantly **de-leveraged balance sheet**. While geopolitical tariffs and GST shifts have created short-term volatility, the company’s expansion into **CRO, CMO, and CDMO** models for global FMCG giants provides a clear pathway toward its **Rs 1,100 Cr** revenue goal.