Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,576Cr
Finance - Capital Markets - Brokers
Rev Gr TTM
Revenue Growth TTM
130.85%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDOTHAI
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% | -22.8 | 272.0 | -15.0 | 266.8 | 203.7 | 36.4 | 9.7 | -40.3 | -11.2 | 48.7 | 154.4 | 400.2 |
| 12 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 8 | 4 | 4 | 4 |
Operating Profit Operating ProfitCr |
| -469.6 | 61.7 | 65.9 | 66.5 | 63.3 | 64.2 | 59.9 | 29.6 | -33.9 | 71.8 | 84.2 | 83.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -10 | 4 | 6 | 6 | 4 | 6 | 6 | 1 | -2 | 10 | 19 | 23 |
| -3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 5 | 6 |
|
Growth YoY PAT Growth YoY% | -3,926.3 | 150.6 | -37.1 | 2,559.1 | 132.2 | 61.0 | 4.4 | -82.3 | -204.9 | 71.7 | 218.1 | 1,670.8 |
| -352.5 | 44.8 | 51.1 | 58.3 | 37.3 | 52.9 | 48.6 | 17.3 | -44.1 | 61.0 | 60.8 | 61.4 |
| -0.8 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 0.5 | 0.1 | -0.3 | 0.7 | 11.9 | 1.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 70.1 | 20.7 | 14.3 | 20.3 | -85.5 | 22.2 | 133.7 | -9.8 | -61.7 | 313.8 | -15.8 | 170.8 |
| 33 | 42 | 46 | 45 | 8 | 21 | 5 | 8 | 16 | 11 | 15 | 20 |
Operating Profit Operating ProfitCr |
| -3.7 | -9.8 | -4.2 | 14.7 | -4.3 | -128.7 | 75.9 | 61.7 | -116.6 | 64.6 | 42.9 | 72.0 |
Other Income Other IncomeCr | 5 | 11 | 1 | 5 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 4 | 6 | 3 | 11 | -2 | -14 | 16 | 11 | -9 | 20 | 10 | 49 |
| 1 | 0 | 0 | 3 | 0 | -3 | 6 | 1 | -2 | 4 | 2 | 12 |
|
| 242.3 | 113.2 | -47.8 | 165.0 | -115.0 | -726.9 | 193.7 | -4.8 | -173.3 | 316.4 | -48.6 | 374.1 |
| 9.3 | 16.4 | 7.5 | 16.4 | -17.1 | -115.7 | 46.4 | 49.0 | -93.9 | 49.1 | 29.9 | 52.5 |
| 3.0 | 0.6 | 0.3 | 0.9 | -0.1 | -1.1 | 1.0 | 1.0 | -0.7 | 1.5 | 0.8 | 13.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 12 |
| 30 | 35 | 37 | 46 | 47 | 35 | 45 | 54 | 49 | 63 | 149 | 205 |
Current Liabilities Current LiabilitiesCr | 12 | 4 | 9 | 19 | 24 | 25 | 22 | 44 | 45 | 42 | 43 | |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 4 | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 44 | 40 | 49 | 62 | 55 | 52 | 44 | 62 | 72 | 78 | 156 | |
Non Current Assets Non Current AssetsCr | 9 | 9 | 8 | 14 | 28 | 19 | 35 | 47 | 35 | 43 | 71 | |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -11 | -8 | 0 | 7 | 4 | 13 | 4 | 5 | 1 | -3 | -22 |
Investing Cash Flow Investing Cash FlowCr | 5 | 13 | 5 | -5 | 0 | -14 | 4 | -9 | -2 | 3 | -75 |
Financing Cash Flow Financing Cash FlowCr | 1 | -6 | -1 | 3 | -1 | -2 | -7 | -1 | 0 | 0 | 95 |
|
Free Cash Flow Free Cash FlowCr | -11 | -10 | 6 | 7 | 4 | 13 | 3 | 3 | 1 | -5 | -22 |
| -374.8 | -130.1 | 9.8 | 83.4 | -312.6 | -121.1 | 42.9 | 50.4 | -19.0 | -17.9 | -272.5 |
CFO To EBITDA CFO To EBITDA% | 936.3 | 217.1 | -17.5 | 93.6 | -1,232.0 | -108.9 | 26.2 | 40.0 | -15.3 | -13.6 | -190.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 16 | 23 | 22 | 65 | 35 | 15 | 55 | 398 | 209 | 279 | 2,122 |
Price To Earnings Price To Earnings | 5.7 | 3.8 | 7.0 | 7.5 | 0.0 | 0.0 | 5.4 | 40.0 | 0.0 | 17.5 | 265.5 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.5 | 1.1 | 4.6 | 1.6 | 2.5 | 20.1 | 27.5 | 8.9 | 79.3 |
Price To Book Price To Book | 0.4 | 0.5 | 0.5 | 1.2 | 0.6 | 0.3 | 1.0 | 6.2 | 3.6 | 3.8 | 13.7 |
| -6.5 | -3.1 | -3.7 | 6.4 | -45.0 | 0.5 | 1.4 | 28.7 | -17.7 | 11.2 | 177.6 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -3.7 | -9.8 | -4.2 | 14.7 | -4.3 | -128.7 | 75.9 | 61.7 | -116.6 | 64.6 | 42.9 |
| 9.3 | 16.4 | 7.5 | 16.4 | -17.1 | -115.7 | 46.4 | 49.0 | -93.9 | 49.1 | 29.9 |
| 8.9 | 14.5 | 7.2 | 20.2 | -1.1 | -23.3 | 30.3 | 18.1 | -13.9 | 26.0 | 7.0 |
| 7.5 | 14.1 | 7.0 | 15.7 | -2.3 | -24.1 | 18.4 | 15.1 | -12.1 | 21.0 | 4.9 |
| 5.6 | 13.0 | 5.8 | 11.6 | -1.6 | -15.4 | 12.9 | 8.9 | -6.6 | 12.6 | 3.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Indo Thai Securities Limited (**ITSL**) is a diversified financial services conglomerate headquartered in Indore, Madhya Pradesh. Established in **1995**, the company has transitioned from a conventional stockbroking firm into a multi-vertical group with interests spanning capital markets, real estate, and green technology. As of **2026**, the group is undergoing a strategic restructuring to separate its core financial services from its high-growth sustainability and real estate ventures.
---
### **Core Financial Services & Market Infrastructure**
ITSL operates as a comprehensive financial intermediary, serving a diverse clientele of retail investors, High-Net-Worth Individuals (**HNIs**), and corporate entities.
* **Exchange Memberships:** The company holds active memberships with **NSE, BSE, MCX, NCDEX,** and **MSEI**, facilitating trading across equity, derivatives, and commodity segments. In **July 2023**, it further expanded its reach by joining the **BSE F&O Segment**.
* **Depository & Distribution:** A registered Depository Participant with **CDSL** and an **AMFI**-registered mutual fund distributor, providing wealth management and portfolio advisory.
* **Margin Trading Facility (MTF):** A key growth driver, the company offers margin funding to enhance client purchasing power, supported by a significantly bolstered capital base.
* **Technological Integration:** The firm is pivoting toward **algorithmic (algo) trading** and AI-driven mobile platforms. It utilizes **AI and Machine Learning** mechanisms for employee training and to optimize trading solutions for clients.
---
### **Strategic Restructuring: The Demerger and Listing**
To unlock shareholder value and provide specialized focus to its business lines, the Board has approved a major structural realignment:
* **Demerger of Broking & Distribution (B&D):** The core B&D undertaking is being carved out into a 100% wholly-owned subsidiary, **Indo Thai Financial Services Limited (ITFSL)**.
* **Mirror Listing:** Upon completion of the demerger, **ITFSL** will be independently listed on the **BSE** and **NSE**.
* **Shareholder Entitlement:** Shareholders will receive **1 equity share** of the new entity (**ITFSL**) for every **1 equity share** held in Indo Thai Securities (**1:1 ratio**).
* **Portfolio Rationalization:** The company has streamlined its holdings by divesting its **40.05%** stake in **Indo Thai Commodities Private Limited** (May 2025) and exiting **Remigos Money India Private Limited** (March 2024).
---
### **Green Technology Pivot: Femto Green Hydrogen Limited**
A significant portion of ITSL’s future value proposition lies in its **56.86%** subsidiary, **Femto Green Hydrogen Ltd.**, an R&D-focused enterprise targeting the global de-carbonization market.
* **Proprietary Technology:** Utilizes a **Terahertz Treatment** system to treat automotive diesel fuel with electromagnetic waves, aiming to optimize combustion efficiency.
* **Performance Benchmarks:** Field trials in the USA (including the Carmel-Clay School District bus fleet) have demonstrated:
* **18% to 31% improvement** in Diesel Fuel Economy.
* Measurable reductions in **CO, $\text{CO}_2$, and $\text{NO}_2$** emissions.
* **Intellectual Property:** Filed international patent **PCT/IN2026/050049** for its fuel treatment method.
* **Academic Collaboration:** Signed a Letter of Intent (LOI) in **March 2026** with the **Center for Research and Education in Advanced Transportation Ecosystems (CREATE) at Purdue University, USA**, for technical validation and commercialization.
---
### **Group Structure and Subsidiary Overview**
The group’s operations are distributed across four specialized subsidiaries:
| Entity | Ownership | Primary Business Focus |
| :--- | :--- | :--- |
| **Indo Thai Financial Services Ltd** | **100%** | Future listed entity for Broking & Distribution. |
| **Indo Thai Realties Limited** | **100%** | Real estate development and property management. |
| **Indo Thai Globe Fin (IFSC) Ltd** | **100%** | Financial services within the GIFT City IFSC. |
| **Femto Green Hydrogen Limited** | **56.86%** | Green energy solutions and decarbonization R&D. |
---
### **Capital Structure and Financial Fortitude**
ITSL has aggressively strengthened its balance sheet to fund "exponential growth" through a series of corporate actions in **2025**.
* **Preferential Issue:** Raised **₹155.05 Crores** (valuing the company at **₹650 Crores**). This included an allotment of **9,04,000** shares at **₹500** per share and **14,60,000** convertible warrants.
* **Stock Split:** Effective **July 18, 2025**, the company executed a **1:10 split**, reducing the face value from **₹10 to ₹1** to enhance retail liquidity.
* **Capital Utilization:** As of late **2025**, proceeds were deployed toward margin deposits (**₹103.57 Cr**), client funding, and proprietary trading, with surplus funds held in liquid mutual funds.
**Comparative Financial Performance (Standalone):**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Total Revenue** | **26.83** | **31.15** | - |
| **Brokerage Income** | **10.06** | **8.35** | **5.16** |
| **Profit After Tax (PAT)** | **9.11** | - | **(5.81)** |
| **Net Worth** | **178.41** | **71.70** | **56.63** |
| **Net Debt** | **(0.53)** | - | - |
---
### **Risk Management and Governance**
The company operates under a structured risk framework overseen by a committee chaired by Founder **Mr. Parasmal Doshi**.
* **Market Sensitivity:** A **10%** shift in equity prices impacts the portfolio by approximately **±₹201.47 Lakhs**.
* **Liquidity & Credit:** The company maintains a **cash-surplus position** (Gearing Ratio of **0.00**). Surplus funds are restricted to high-rated bank deposits and liquid instruments.
* **Operational Resilience:** Despite a fire incident at the 'Sky Square' building in **July 2023** affecting **Indo Thai Realties**, the company maintained continuity through comprehensive insurance coverage.
* **Management Transitions:** Recent leadership updates include the appointment of **Mr. Sarthak Doshi (CEO)** and **Mr. Nishit Doshi (COO)** in **February 2024**. The company is currently seeking a replacement for **CFO Mr. Deepak Sharma**, who resigned in **January 2026**.
* **Contingencies:** The company is contesting a service tax demand of **₹26.87 Lakhs** (plus interest) dating back to the **2000-2004** period and recently paid a minor **₹10,000** penalty to the **NSE** for a procedural delay in voting result submissions.