Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹28Cr
Decoratives - Wood - based
Rev Gr TTM
Revenue Growth TTM
-4.16%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

LAMOSAIC
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 357.1 | 103.5 | -55.5 |
| 11 | 27 | 56 | 80 | 27 |
Operating Profit Operating ProfitCr |
| 34.0 | 21.6 | 22.6 | -13.7 | 15.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 5 | 6 | 15 | -11 | 4 |
| 1 | 2 | 4 | -3 | 1 |
|
Growth YoY PAT Growth YoY% | | | 195.7 | -292.5 | -73.6 |
| 22.1 | 11.9 | 14.3 | -11.2 | 8.5 |
| 0.0 | 0.0 | 0.0 | -11.3 | 2.7 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 183.3 | -28.2 |
| 38 | 137 | 108 |
Operating Profit Operating ProfitCr |
| 25.5 | 4.7 | -4.6 |
Other Income Other IncomeCr | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 |
| 10 | 3 | -6 |
| 3 | 1 | -2 |
|
| | -67.6 | -308.9 |
| 15.1 | 1.7 | -5.0 |
| 10.5 | 3.0 | -8.7 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 10 |
| 8 | 68 |
Current Liabilities Current LiabilitiesCr | 30 | 36 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 45 | 90 |
Non Current Assets Non Current AssetsCr | 6 | 25 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -4 | -31 |
Investing Cash Flow Investing Cash FlowCr | -6 | -19 |
Financing Cash Flow Financing Cash FlowCr | 11 | 52 |
|
Free Cash Flow Free Cash FlowCr | -10 | -33 |
| -51.9 | -1,267.9 |
CFO To EBITDA CFO To EBITDA% | -30.7 | -464.6 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 42 |
Price To Earnings Price To Earnings | 0.0 | 17.0 |
Price To Sales Price To Sales | 0.0 | 0.3 |
Price To Book Price To Book | 0.0 | 0.5 |
| 1.2 | 7.0 |
Profitability Ratios Profitability Ratios |
| 28.8 | 12.5 |
| 25.5 | 4.7 |
| 15.1 | 1.7 |
| 39.2 | 7.6 |
| 51.2 | 3.2 |
| 15.0 | 2.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Lamosaic India Limited is a rapidly evolving player in the Indian **interior infrastructure** and **decorative wood products** sector. Originally established in **2020** as a partnership firm (**Swastik Marketing**), the company underwent a strategic transformation into a public limited entity in **June 2023**. Following its successful listing on the **NSE Emerge Platform** in **November 2024**, the company has transitioned from a regional trader to a diversified manufacturer and franchisor, positioning itself to capture the growing demand for modular interiors in India’s real estate market.
---
### **Hybrid Business Model & Revenue Streams**
Lamosaic operates through a multi-pronged business model that integrates manufacturing, trading, and brand-building through franchising. This "hybrid" approach allows the company to maintain a broad product portfolio while optimizing capital allocation.
* **Trading Operations (Primary Revenue Driver):** The company acts as a major distributor of **Decorative laminates**, **Acrylic sheets**, **Printed/Base Paper**, and **Plywood**. This segment provides the bulk of the company's top-line revenue.
* **Manufacturing & Customization:** From its workshop in **Chembur, Mumbai**, the company specializes in the production of **Flush doors** and bespoke door solutions. The portfolio also includes hardboard, blockboard, veneer sheets, and wooden mouldings.
* **Franchise Network:** Lamosaic manages and franchises dedicated stores for **Decorative laminates**, allowing for brand expansion with lower capital expenditure.
* **Value-Added Services:** Beyond products, the company provides consultancy for total interior and exterior decoration, including installation and furnishing solutions for residential and institutional clients.
---
### **Strategic Pivot: Capital Allocation & Operational Scaling**
Following its **₹61.2 crore IPO**, Lamosaic has demonstrated a strategic shift toward internal operational efficiency and liquidity management over aggressive inorganic expansion.
**Reallocation of IPO Proceeds:**
The company has actively redirected funds to bolster its **Working Capital**, ensuring it can meet the demands of its dealer-driven distribution model.
| Original IPO Object | Reallocated Amount | New Object | Status/Timeline |
| :--- | :--- | :--- | :--- |
| Issue Related Expenses | **₹1.04 Crore** | Incremental Working Capital | Fully Utilized |
| Inorganic Growth (Unspent) | **₹4.05 Crore** | Incremental Working Capital | Target: Sept 2026 |
| Working Capital (Original) | **₹35.00 Crore** | Incremental Working Capital | Fully Utilized |
**Infrastructure Expansion:**
To support its growth trajectory, the company significantly upgraded its physical footprint in **September 2025**:
* **New Headquarters:** Shifted to an **11,000 sq. ft.** facility in Pune.
* **Capacity Growth:** The new premises offer **four times** the space of the previous office, designed to accommodate increased administrative and logistical complexity.
---
### **Financial Performance & Capital Structure**
The fiscal year **2024-25** was a landmark year for Lamosaic, characterized by a massive expansion in revenue and net worth, though profitability faced temporary headwinds due to listing costs and operational scaling.
**Comparative Financial Summary:**
| Metric | FY 2024-25 (Audited) | FY 2023-24 (Audited) |
| :--- | :--- | :--- |
| **Total Revenue** | **₹143.6 Crore** | **₹50.66 Crore** |
| **Profit After Tax (PAT)** | **₹2.48 Crore** | **₹7.64 Crore** |
| **Net Worth** | **₹77.9 Crore** | **₹14.92 Crore** |
| **Equity Shares Outstanding** | **1,03,38,008** | **72,78,008** |
**Key Financial Observations:**
* **Revenue Growth:** Total income surged by over **180%** year-on-year.
* **Margin Compression:** **PAT** declined despite the revenue surge, reflecting higher operational costs, increased equity base, and the transition from a private to a public entity.
* **Debt Profile:** The company maintains a **Secured Vehicle Loan (11.50% interest)** and a **Cash Credit** facility with **Yes Bank**, secured by a **₹100 Lakh** Fixed Deposit.
---
### **Governance & Compliance Framework**
Lamosaic has restructured its leadership to align with SEBI standards. **Mr. Ajaykumar Ramyash Jaiswar** serves as an Independent Director and Chairman of the **Stakeholders Relationship Committee**, with a tenure extending to **January 2031**. The company’s registrar and transfer agent is **KFIN Technologies Limited**.
---
### **Risk Factors & Regulatory Challenges**
Investors should note that Lamosaic is currently navigating several regulatory and liquidity-related hurdles:
**1. Tax and Regulatory Scrutiny:**
* **GST Investigation:** In **April 2025**, the **DGGI** conducted search operations at Pune and Mumbai offices. Certain **Input Tax Credits (ITC)** have been blocked due to alleged past discrepancies.
* **Income Tax Defaults:** As of March 31, 2025, the company had **₹470.08 Lakhs** in unpaid **Self-Assessment Tax** for **AY 2024-25**. Returns for **AY 2024-25** and **AY 2025-26** remained unfiled as of **February 2026**.
* **SEBI Fines:** The **NSE** imposed penalties in mid-2025 for delays in submitting financial results under **Regulation 33**.
**2. Operational and Market Risks:**
* **Liquidity Constraints:** The company has acknowledged a **"Cash Crunch,"** leading to minor defaults in statutory dues like Profession Tax.
* **Raw Material Volatility:** Margins are highly sensitive to the costs of **timber, adhesives, and imported paper**, as well as **foreign exchange** fluctuations.
* **Sectoral Dependency:** Revenue is intrinsically linked to the **Indian Real Estate** sector; any cyclical downturn in construction directly impacts demand for flush doors and laminates.
---
### **Future Growth Pillars**
Despite current compliance challenges, Lamosaic’s strategy is built on five long-term drivers:
* **Manufacturing Scalability:** Increasing production of engineered wood products to capture higher margins than trading.
* **Product Diversification:** Shifting the mix toward high-end **decorative laminates** and customized interior solutions.
* **Geographic Expansion:** Moving beyond the **Maharashtra** market to establish a pan-India presence.
* **Market Alignment:** Capitalizing on the shift from unorganized to **branded** interior infrastructure products.
* **Financial Prudence:** Using reallocated IPO proceeds to reduce reliance on high-cost external debt and stabilize cash flows.