Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹186Cr
Textiles - Cotton Yarn - EOUs
Rev Gr TTM
Revenue Growth TTM
-3.37%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MARALOVER
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% | -14.0 | -12.1 | -4.8 | -4.3 | -4.3 | 10.2 | 10.6 | 10.0 | 5.8 | -10.1 | -7.9 | -1.2 |
| 259 | 230 | 233 | 214 | 247 | 247 | 264 | 249 | 264 | 224 | 241 | 228 |
Operating Profit Operating ProfitCr |
| 4.4 | -1.0 | 5.0 | 6.1 | 5.0 | 1.4 | 2.7 | 0.5 | 3.8 | 0.7 | 3.6 | 7.8 |
Other Income Other IncomeCr | 2 | 3 | 4 | 5 | 11 | 8 | 3 | 5 | 7 | 5 | 5 | 4 |
Interest Expense Interest ExpenseCr | 6 | 8 | 9 | 9 | 8 | 9 | 10 | 9 | 9 | 10 | 9 | 9 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 9 | 9 | 8 | 8 |
| 0 | -15 | -2 | 1 | 8 | -6 | -7 | -11 | 0 | -13 | -3 | 6 |
| 1 | -1 | 0 | 0 | 2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -114.5 | -821.0 | 78.8 | 117.0 | 775.9 | 55.3 | -203.5 | -1,096.2 | -103.9 | -94.9 | 60.0 | 150.2 |
| -0.3 | -6.3 | -0.9 | 0.5 | 2.3 | -2.6 | -2.6 | -4.2 | -0.1 | -5.6 | -1.1 | 2.1 |
| -0.2 | -3.5 | -0.6 | 0.3 | 1.4 | -1.6 | -1.7 | -2.5 | -0.1 | -3.0 | 0.7 | 1.3 |
| 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 |
|---|
|
| -0.8 | -4.6 | 7.7 | -3.9 | 18.2 | -10.7 | -6.5 | 71.3 | -5.2 | -6.4 | 9.1 | -4.8 |
| 592 | 572 | 621 | 615 | 721 | 668 | 578 | 965 | 1,006 | 923 | 1,024 | 957 |
Operating Profit Operating ProfitCr |
| 8.6 | 7.5 | 6.8 | 4.0 | 4.8 | 1.1 | 8.5 | 10.8 | 1.9 | 3.8 | 2.2 | 4.1 |
Other Income Other IncomeCr | 16 | 12 | 15 | 12 | 15 | 17 | 8 | 22 | 15 | 23 | 23 | 20 |
Interest Expense Interest ExpenseCr | 19 | 19 | 18 | 19 | 17 | 16 | 17 | 21 | 23 | 34 | 37 | 37 |
Depreciation DepreciationCr | 35 | 25 | 23 | 18 | 20 | 24 | 24 | 26 | 30 | 34 | 34 | 33 |
| 18 | 14 | 21 | 1 | 13 | -15 | 21 | 92 | -18 | -8 | -26 | -11 |
| 1 | 3 | 7 | 0 | 5 | 0 | 8 | 26 | -2 | 1 | -1 | 0 |
|
| -43.3 | -38.9 | 35.5 | -92.9 | 723.9 | -287.9 | 182.0 | 434.5 | -123.8 | 38.7 | -147.8 | 57.5 |
| 2.6 | 1.6 | 2.1 | 0.1 | 1.1 | -2.3 | 2.0 | 6.2 | -1.6 | -1.0 | -2.3 | -1.0 |
| 3.5 | 1.9 | 3.3 | 0.2 | 2.0 | -3.7 | 3.0 | 16.1 | -3.8 | -2.4 | -5.8 | -1.1 |
| 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 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 62 |
| 27 | 38 | 53 | 51 | 59 | 42 | 56 | 124 | 99 | 90 | 67 | 51 |
Current Liabilities Current LiabilitiesCr | 144 | 170 | 249 | 273 | 300 | 286 | 264 | 313 | 347 | 370 | 399 | 366 |
Non Current Liabilities Non Current LiabilitiesCr | 116 | 96 | 79 | 38 | 54 | 63 | 80 | 111 | 145 | 257 | 225 | 204 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 174 | 196 | 253 | 223 | 254 | 231 | 263 | 394 | 372 | 362 | 358 | 323 |
Non Current Assets Non Current AssetsCr | 184 | 176 | 168 | 181 | 200 | 202 | 179 | 196 | 260 | 396 | 374 | 360 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 68 | 31 | 56 | 38 | 34 | 16 | 61 | 76 |
Investing Cash Flow Investing Cash FlowCr | -26 | -39 | -11 | -3 | -31 | -90 | -122 | -28 |
Financing Cash Flow Financing Cash FlowCr | -41 | 11 | -42 | -43 | -2 | 76 | 59 | -48 |
|
Free Cash Flow Free Cash FlowCr | 68 | 31 | 56 | 38 | 34 | 16 | 61 | 76 |
| 6,847.8 | 377.4 | -369.5 | 304.0 | 50.8 | -98.0 | -626.3 | -313.5 |
CFO To EBITDA CFO To EBITDA% | 266.8 | 85.3 | 752.8 | 71.1 | 29.0 | 80.3 | 166.1 | 334.9 |
| 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 | 109 | 99 | 175 | 128 | 105 | 39 | 135 | 339 | 195 | 260 | 253 |
Price To Earnings Price To Earnings | 7.5 | 9.7 | 12.7 | 128.5 | 12.9 | 0.0 | 10.8 | 5.1 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 |
Price To Book Price To Book | 1.6 | 1.2 | 1.9 | 1.4 | 1.0 | 0.5 | 1.4 | 2.0 | 1.4 | 2.0 | 2.3 |
| 4.7 | 5.9 | 8.0 | 12.0 | 9.0 | 30.5 | 5.7 | 4.9 | 28.8 | 19.9 | 30.8 |
Profitability Ratios Profitability Ratios |
| 38.8 | 41.2 | 39.9 | 37.8 | 35.2 | 34.6 | 40.6 | 39.5 | 32.9 | 36.6 | 37.9 |
| 8.6 | 7.5 | 6.8 | 4.0 | 4.8 | 1.1 | 8.5 | 10.8 | 1.9 | 3.8 | 2.2 |
| 2.6 | 1.6 | 2.1 | 0.1 | 1.1 | -2.3 | 2.0 | 6.2 | -1.6 | -1.0 | -2.3 |
| 16.0 | 12.8 | 13.4 | 7.1 | 9.3 | 0.1 | 13.7 | 27.8 | 0.9 | 4.2 | 2.0 |
| 24.4 | 12.8 | 14.7 | 1.1 | 8.1 | -18.3 | 12.8 | 40.4 | -11.3 | -7.4 | -22.2 |
| 4.7 | 2.8 | 3.3 | 0.2 | 1.8 | -3.5 | 2.8 | 11.4 | -2.5 | -1.3 | -3.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Maral Overseas Limited (MOL) is a prominent **vertically integrated textile manufacturer** in India and a key constituent of the **LNJ Bhilwara Group**, a diversified conglomerate established in 1960 with interests in textiles, power, graphite electrodes, and IT. MOL operates across the entire textile value chain—**spinning, knitting, processing, and garmenting**—producing **cotton yarn, knitted fabrics, processed fabrics, and ready-made garments** for both domestic and global markets.
Headquartered in **Noida, Uttar Pradesh**, with primary manufacturing facilities at **Maral Sarovar, Khargone (Madhya Pradesh)** and garment units in **Noida and Faridabad (Delhi NCR)**, the company serves leading international apparel brands and agents across North America, Europe, Asia, and Africa.
---
### **Leadership & Group Affiliation**
- **Chairman & Managing Director**: **Mr. Shekhar Agarwal** (B.Tech, IIT Kanpur; MS, Illinois Institute of Technology), with over 30 years of industry experience.
- **Group Backbone**: LNJ Bhilwara Group operates across 38 Indian locations, employs over 26,000 people, and includes textile players like RSWM Limited, BMD Pvt. Ltd., and BSL Limited.
- MOL benefits from strong corporate governance, experienced management, and group synergies across the textile ecosystem.
---
### **Business Segments & Value Chain Integration**
#### 1. **Yarn Division – Core Revenue Driver**
- **Capacity**: ~79,776 spindles
- **Products**: Pure cotton, blended, melange, dyed, sustainable (organic, Fairtrade), and specialty yarns (e.g., fire-retardant, aramid, modacrylic).
- **Customization**: ~40% of output consists of **specialized, customized yarns**, supporting weaver innovation and high-end client needs.
- **Recent Launches (FY24)**:
- **Fire-retardant yarns** for technical textiles in defense, automotive, aerospace.
- **Aramid yarns** – high-strength, heat-resistant synthetic fibers.
- **Key Markets**: Domestic and export (Bangladesh, Europe, USA, Middle East, Southeast Asia).
- **Exports**: ~45–47% of total sales.
#### 2. **Fabric Division – Vertically Integrated**
- **Capacity**: 700 tons/month of knitted fabric.
- Stretch fabric: 250 tons
- Printed: 30 tons
- Stripes: 50 tons
- **Machines**: 62 knitting machines (upgraded with new installations).
- **Product Range**: Single Jerseys, Ribs, Interlocks, Piques, Fleece, engineered stripes, high-stretch fabrics.
- **Technology & Expansion (FY23–24)**:
- Installed **Continuous Bleaching Range (CBR)** – boosts dyeing capacity by 150 tons/month, reduces water, steam, power use, and effluent.
- Added **new stenter and compactor** – increases finishing capacity by 200 tons/month.
- 13 new knitting machines added (8 replacements).
- **Vertical Integration**:
- ~30% of fabric yarn sourced internally.
- ~15% of fabric output used in-house for garment production.
- **Innovations**:
- Indigo-effect digital prints with stone/bio-wash finish.
- Premium mercerized fabrics with 3D print capability.
#### 3. **Garment Division – Strategic Growth & Profitability Focus**
- **Units**: 3 consolidated, state-of-the-art facilities (after FY23 optimization from 5 units).
- **Capacity**: ~850,000 garments/month.
- **Product Range**: Activewear, athleisure, casual wear, sleepwear, organic/Fairtrade apparel, kids’ soft toys, and handmade home accessories.
- **Clients**: Global brands including **Cecil, Schiesser, Joy Sportwear, Blair, Reitman, Marubeni, RNA Resources**.
- **Key Strengths**:
- In-house design team for **trend forecasting, mood boards, and seasonal development**.
- **Automated cutting and in-house screen printing** (under development).
- **61% of output supplied to renowned global brands**.
- **Turnaround**: Restructured leadership since FY21 transformed a previously loss-making unit into a **profitability driver**.
---
### **Strategic Developments & Growth Initiatives (FY23–24)**
| Initiative | Impact |
|---------|--------|
| **Commissioning of Melange Yarn Unit (Mar 2024)** | - 19,000 spindles, ₹129 crore investment.<br>- Produces value-added melange and dyed yarns.<br>- 30% used internally; 70% for external sales (new revenue stream).<br>- Enhances backward integration for fabric and garment units. |
| **In-House Fiber Dyeing Unit (FY24)** | Reduces dependence on third parties, improves quality, and strengthens process control. |
| **Technology & Automation Upgrades** | - Replacement of blow room to ring frame machinery with advanced next-gen systems.<br>- Upgraded ring frames with high-tech attachments.<br>- Focus on improving **man-machine productivity**, reducing defects, and lowering operational costs. |
| **Modernization of Intermediary Machines** | Multi-year project aimed at improving product quality and efficiency. |
---
### **Operational Resilience & Market Challenges**
Despite adverse global conditions in FY24:
- **Macroeconomic Pressures**: Declining consumer confidence, high inflation, interest rates, and geopolitical disruptions affected global textile demand.
- **Cotton Market Volatility**: Pricing pressure and margin erosion impacted the industry.
- **Weak Export Demand**: Global retailers faced inventory overhangs.
**MOL’s Response & Performance**:
- Achieved **93% capacity utilization** in FY24 — well above industry average.
- Strengthened customer relationships and **added 4–5 new clients (including Japanese and US brands)**.
- **On-time delivery (OTD)** remains a core performance metric.
- Revenue from exports: **₹431.53 crore (45% of total FY24 revenue)**.
- Indian market contributed **₹59,318 lakh** in FY23, the largest regional revenue source.
- **Low customer concentration**: No single client exceeds 10% of revenue.
---
### **Export Reach & Geopolitical Strategy**
- **Export Markets**: EU, USA, Canada, Vietnam, Indonesia, Turkey, Bangladesh (9.97% of sales), Sri Lanka, Philippines, Mauritius, UAE, Africa.
- **Trade Agreements Benefiting MOL**:
- **India-UAE CEPA**
- **India-Australia FTA**
- **Geopolitical Shift**: Leveraging **China+1 sourcing strategy** as Western brands diversify supply chains.
- **Bangladesh Risk & Opportunity**: Political instability may disrupt Bangladesh exports — potential for Indian manufacturers like MOL to gain market share.
---
### **Sustainability & ESG Focus**
- **Zero Coal Strategy**: Expansion in **Europe, South Korea, and Poland** aligns with sustainability goals.
- **Effluent Reduction**: CBR, OBA, and continuous bleach line reduce water, chemical, and energy use.
- **Sustainable Products**: Organic cotton, Fairtrade garments, eco-friendly processing.
- Future investments planned to further **reduce carbon footprint** and comply with global brand sustainability mandates.
---
### **Financial Highlights & Market Position**
- **Revenue Mix (FY22)**:
- Yarn: **43%**
- Fabric: **30%**
- Garments: **18%**
- Others: **9%**
- **Yarn remains the primary revenue driver**, but management is strategically elevating **fabric and garment divisions for higher margins**.
- **Net Profit (FY21)**: ₹12.53 crore (vs. loss of ₹15.28 crore in FY20).
- Despite **declining profitability and debt coverage issues in FY24**, MOL maintains a **strong competitive edge** due to:
- Vertical integration
- High-quality standards and certifications
- Customized R&D and product development
- Diversified, low-concentration customer base
---
### **Key Strengths Summary**
✅ Fully integrated textile value chain
✅ Strong global customer base with no single major dependency
✅ Technological leadership & continuous modernization
✅ Sustainable & innovative product portfolio
✅ Strategic location in cotton heartland with captive power
✅ Experienced leadership and group backing
✅ Resilience in volatile market conditions