Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹74Cr
Rev Gr TTM
Revenue Growth TTM
19.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NAMAN
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 42.0 | -30.4 | -16.1 | 36.0 | 3.6 |
| 54 | 85 | 68 | 57 | 57 | 84 | 66 |
Operating Profit Operating ProfitCr |
| 3.7 | 9.6 | 14.8 | 13.3 | 14.4 | 5.7 | 3.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| 1 | 7 | 10 | 6 | 8 | 4 | 2 |
| 0 | 1 | 2 | 1 | 2 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | | | 1,110.5 | -28.8 | -16.5 | -58.1 | -93.1 |
| -1.0 | 5.2 | 7.3 | 5.4 | 7.2 | 1.6 | 0.5 |
| 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 1.1 | 0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 281.1 | 193.8 | -3.4 | 7.5 | 1.6 |
| 13 | 48 | 139 | 124 | 141 | 150 |
Operating Profit Operating ProfitCr |
| 5.5 | 5.5 | 7.4 | 14.5 | 9.5 | 4.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 2 | 2 |
Interest Expense Interest ExpenseCr | 0 | 1 | 3 | 4 | 4 | 3 |
Depreciation DepreciationCr | 0 | 1 | 2 | 4 | 4 | 4 |
| 0 | 0 | 6 | 12 | 9 | 6 |
| 0 | 0 | 1 | 3 | 2 | 1 |
|
| | 318.1 | 1,950.2 | 112.9 | -32.3 | -71.3 |
| 0.4 | 0.4 | 2.9 | 6.4 | 4.0 | 1.1 |
| 0.6 | 2.4 | 31.1 | 12.0 | 5.3 | 1.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 11 | 13 |
| 0 | 1 | 5 | 28 | 66 |
Current Liabilities Current LiabilitiesCr | 11 | 22 | 42 | 48 | 32 |
Non Current Liabilities Non Current LiabilitiesCr | 5 | 8 | 10 | 11 | 8 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 11 | 22 | 42 | 74 | 91 |
Non Current Assets Non Current AssetsCr | 7 | 9 | 16 | 23 | 27 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -4 | -4 | -1 | 7 | -10 |
Investing Cash Flow Investing Cash FlowCr | -6 | -4 | -7 | -6 | -30 |
Financing Cash Flow Financing Cash FlowCr | 10 | 8 | 7 | 25 | 13 |
|
Free Cash Flow Free Cash FlowCr | -10 | -8 | -8 | 1 | -17 |
| -7,765.0 | -1,887.9 | -16.8 | 78.7 | -151.2 |
CFO To EBITDA CFO To EBITDA% | -536.9 | -142.8 | -6.6 | 34.7 | -64.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 73 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 |
| 13.7 | 6.5 | 2.5 | 0.5 | 4.6 |
Profitability Ratios Profitability Ratios |
| 56.5 | 34.3 | 35.1 | 50.7 | 42.2 |
| 5.5 | 5.5 | 7.4 | 14.5 | 9.5 |
| 0.4 | 0.4 | 2.9 | 6.4 | 4.0 |
| 3.8 | 6.8 | 24.7 | 22.1 | 12.6 |
| 3.9 | 10.5 | 69.2 | 24.2 | 7.9 |
| 0.3 | 0.7 | 7.5 | 9.6 | 5.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
*(Formerly Naman In-Store (India) Limited)*
Naman Industries Proxima Limited is a premier Indian B2B provider of design-to-delivery solutions for retail, office, and industrial environments. The company operates an integrated "turnkey" model, managing the entire lifecycle of a project—from 3D conceptual design and precision engineering to large-scale manufacturing and nationwide installation. Following its **April 2024 listing on the NSE Emerge platform**, the company is currently undergoing a strategic transformation, rebranding and expanding its manufacturing footprint to capture high-growth industrial and international markets.
---
### Strategic Rebranding and "Proxima" Evolution
In late **2025**, the company transitioned its identity to **Naman Industries Proxima Limited**. This shift signifies a move beyond its legacy as a retail fixture specialist toward becoming a diversified industrial enterprise. The company has expanded its Memorandum of Association to enter high-margin sectors, including:
* **Electrical Switchgear:** Manufacturing of control panels and automation boards (Revenue expected by **FY26**).
* **B2C Furniture:** Entry into consumer-facing home and office furniture.
* **Specialized Retail:** Deepening penetration into the **Jewellery, Beauty, and Cosmetics** segments.
* **Infrastructure Projects:** Specialized execution such as **Airport smoking lounges** (18+ projects completed).
---
### Core Business Segments and Product Portfolio
The company utilizes multi-material expertise in **wood, metal, and plastic** (including thermoforming and CNC panel processing) to serve three primary verticals:
| Segment | Key Products & Solutions | Target Industries |
| :--- | :--- | :--- |
| **Retail Infrastructure** | Kiosks, POS materials, display units, modular shop-fittings, and **railway-grade TV enclosure boxes**. | Apparel, Beauty, FMCG, Consumer Electronics, and Railways. |
| **Industrial Solutions** | **Electrical Control Panels (MCC/PCC)**, server racks, petrol pump kiosks, HVAC housings, and battery racks. | Data Centers, IT Infrastructure, Petroleum, and Energy Management. |
| **Office & Commercial** | **Modular workstations**, partition systems, ergonomic chairs, and metallic office data utilities. | Corporate offices, Education, and Government (e.g., **BMC**). |
---
### Manufacturing Infrastructure and Capacity Expansion
The company is currently executing a pivotal shift in its operational base to consolidate production and enhance logistical efficiency.
* **Current Base:** Operates from **Palghar, Maharashtra**, with over **275,000 sq. ft.** of production and warehouse space.
* **The Wada Project:** A new facility is under construction in **Wada, Maharashtra** (Capital Work-in-Progress of **₹27.26 crore**). This site was chosen over Nagpur due to its proximity to the **Delhi-Mumbai Expressway** and lower land costs (**₹1,360/sq. mtr.** vs **₹1,755/sq. mtr.** in Nagpur).
* **Advanced Machinery:** The shop floor features high-tech automation, including **CNC Turret Punching**, **Fiber Laser Cutting**, **9-axis Press Brakes**, and the **Salvagnini P2 Panel Bender** for precision sheet metal folding.
#### Capacity Scaling Projections
| Feature | Current Status (Vasai) | Post-Expansion (Wada - Phase 1) |
| :--- | :--- | :--- |
| **Facility Area** | ~**200,000 sq. ft.** | **150,000 sq. ft.** (New Build) |
| **Peak Revenue Potential** | **₹175–180 Cr** | **₹270–300 Cr** |
| **Estimated Capex** | - | **₹45–50 Cr** |
| **Operational Timeline** | Active | **12–18 months** (from late 2025) |
---
### Financial Performance and Growth Targets
Naman has demonstrated a consistent ability to scale, supported by a **working capital-intensive** model that creates high entry barriers for competitors.
* **Revenue (FY25):** **₹155.63 crore** (up from **₹144.74 crore** in FY24).
* **Net Profit (FY24):** **₹9.27 crore** (with a **6.41% Net Profit Margin**).
* **Customer Loyalty:** Approximately **80%** of revenue is derived from repeat orders, with retail clients typically renovating every **4-5 years**.
* **Order Book Highlight:** Secured a **₹4.64 crore** order from the **Brihanmumbai Municipal Corporation (BMC)** in March 2025.
#### Multi-Year Financial Guidance
| Fiscal Year | Revenue Target | EBITDA Margin Target | Strategic Focus |
| :--- | :--- | :--- | :--- |
| **FY26** | **₹150 - ₹160 Cr** | **5-6%** | Stability during facility transition. |
| **FY27** | **~₹175 Cr** | **10-11%** | Scaling Jewellery & Switchgear. |
| **FY28** | **>₹300 Cr** | **~12%** | Full utilization of Wada facility. |
---
### Capital Structure and Funding
The company has successfully tapped capital markets to fund its aggressive expansion:
* **IPO (March 2024):** Raised **₹25.35 crore** at **₹89/share**.
* **Preferential Allotment (Late 2024):** Raised **₹35 crore** at **₹139/share** to fund working capital (**₹26.50 crore**) and corporate growth.
* **Bonus Issue:** Issued **6,300,000 bonus shares** in FY24 at a **9:2 ratio**.
* **Talent Retention:** Approved the **Naman ESOS Scheme 2025** with a pool of **700,000 options** to align employee interests with long-term growth.
---
### Market Dynamics and Risk Mitigation
While the company is positioned to benefit from the **$2 Trillion** Indian retail market (projected by 2032), it manages several critical risks:
* **Execution Risk:** The relocation from Vasai to Wada involves potential **time and cost overruns**. Management mitigates this through a formal risk oversight system reviewed by the Board.
* **Concentration Risk:** While currently reliant on the **Top 10 customers**, the move into **Industrial Fabrication** and **International Markets** (USA/Europe pilot orders of **₹2.40 crore**) is diversifying the revenue base.
* **Operational Costs:** As a labor-intensive business, the company focuses on **KRA-linked incentives** to maintain productivity and offset wage inflation.
* **Competitive Landscape:** To counter price wars from unorganized players, Naman focuses on **"China Plus One"** export strategies and high-precision engineering that unorganized shops cannot replicate.
### Investment Summary
Naman Industries Proxima Limited represents a transition story from a niche service provider to a diversified industrial manufacturer. With a **Debt-Equity Ratio of 0.97** and a clear roadmap to double its revenue potential through the **Wada facility**, the company is positioning itself as a critical infrastructure partner for India’s organized retail and industrial sectors.