Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹30,194Cr
Rev Gr TTM
Revenue Growth TTM
36.74%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 70.5 | 23.6 | 12.6 | -11.3 | -13.7 | 6.6 | 9.9 | 21.2 | 16.4 | 38.5 | 46.3 | 47.2 |
| 495 | 377 | 373 | 424 | 492 | 423 | 411 | 459 | 522 | 519 | 512 | 585 |
Operating Profit Operating ProfitCr |
| 28.9 | 23.3 | 20.8 | 15.1 | 18.3 | 19.2 | 20.7 | 24.3 | 25.5 | 28.5 | 32.5 | 34.5 |
Other Income Other IncomeCr | 4 | 8 | 23 | 64 | 13 | 10 | 11 | 10 | 12 | 14 | 18 | -5 |
Interest Expense Interest ExpenseCr | 14 | 19 | 20 | 18 | 17 | 16 | 14 | 20 | 28 | 30 | 30 | 28 |
Depreciation DepreciationCr | 8 | 21 | 24 | 25 | 26 | 27 | 28 | 30 | 35 | 35 | 37 | 36 |
| 184 | 82 | 77 | 97 | 79 | 68 | 77 | 108 | 127 | 155 | 198 | 238 |
| 48 | 20 | 17 | 19 | 9 | 17 | 18 | 24 | 32 | 38 | 49 | 53 |
|
Growth YoY PAT Growth YoY% | 81.4 | -17.4 | 4.8 | -26.8 | -48.4 | -16.8 | -2.9 | 7.2 | 35.0 | 128.8 | 152.2 | 121.8 |
| 19.6 | 12.5 | 12.8 | 15.6 | 11.7 | 9.8 | 11.3 | 13.8 | 13.6 | 16.1 | 19.6 | 20.8 |
| 27.5 | 12.4 | 12.2 | 15.7 | 14.2 | 10.3 | 11.9 | 16.9 | 19.1 | 23.6 | 29.1 | 36.2 |
| 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 |
|---|
|
| | 14.9 | 9.1 | 23.1 | 9.1 | 6.6 | 11.1 | 23.2 | 42.9 | -0.6 | 13.8 | 31.0 |
| 519 | 562 | 583 | 698 | 778 | 798 | 870 | 1,099 | 1,527 | 1,667 | 1,816 | 2,138 |
Operating Profit Operating ProfitCr |
| 12.2 | 17.3 | 21.4 | 23.6 | 21.9 | 24.8 | 26.2 | 24.4 | 26.5 | 19.3 | 22.7 | 30.5 |
Other Income Other IncomeCr | 30 | 24 | 56 | 93 | 34 | 33 | 95 | 39 | 36 | 108 | 44 | 39 |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 1 | 1 | 2 | 2 | 2 | 28 | 75 | 78 | 117 |
Depreciation DepreciationCr | 20 | 22 | 30 | 40 | 28 | 37 | 44 | 48 | 63 | 96 | 119 | 143 |
| 78 | 116 | 182 | 266 | 224 | 258 | 358 | 344 | 496 | 336 | 380 | 718 |
| 20 | 32 | 45 | 84 | 77 | -144 | 111 | 81 | 121 | 65 | 91 | 172 |
|
| | 43.4 | 64.0 | 33.2 | -19.2 | 172.2 | -38.5 | 6.5 | 42.6 | -27.9 | 6.7 | 89.2 |
| 9.8 | 12.3 | 18.5 | 20.0 | 14.8 | 37.8 | 20.9 | 18.1 | 18.1 | 13.1 | 12.3 | 17.7 |
| 11.2 | 17.1 | 27.9 | 36.5 | 30.2 | 82.6 | 52.0 | 53.1 | 75.7 | 54.6 | 58.2 | 108.0 |
| 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 | 10 | 10 |
| 578 | 636 | 825 | 974 | 1,063 | 1,402 | 1,624 | 1,834 | 2,175 | 2,373 | 2,616 | 3,591 |
Current Liabilities Current LiabilitiesCr | 164 | 196 | 280 | 211 | 177 | 177 | 202 | 384 | 521 | 787 | 915 | 768 |
Non Current Liabilities Non Current LiabilitiesCr | 87 | 113 | 63 | 61 | 58 | 39 | 62 | 157 | 823 | 1,208 | 1,289 | 1,274 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 311 | 347 | 467 | 565 | 561 | 778 | 1,195 | 1,019 | 1,386 | 1,553 | 1,589 | 2,110 |
Non Current Assets Non Current AssetsCr | 541 | 608 | 710 | 691 | 746 | 851 | 703 | 1,366 | 2,144 | 2,824 | 3,242 | 3,533 |
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 | 1 | 76 | 92 | 169 | 90 | 157 | 237 | 75 | -64 | 750 | 571 |
Investing Cash Flow Investing Cash FlowCr | 3 | -53 | -16 | -136 | -24 | 85 | -237 | -172 | -656 | -1,094 | -511 |
Financing Cash Flow Financing Cash FlowCr | -21 | -17 | -67 | -39 | -68 | -81 | -45 | 42 | 658 | 336 | -47 |
|
Free Cash Flow Free Cash FlowCr | -61 | 58 | -84 | 121 | 29 | 59 | 147 | -501 | -819 | 72 | 10 |
| 1.7 | 91.0 | 67.5 | 92.8 | 61.1 | 39.0 | 96.0 | 28.4 | -16.9 | 277.2 | 197.8 |
CFO To EBITDA CFO To EBITDA% | 1.4 | 64.7 | 58.2 | 78.8 | 41.3 | 59.5 | 76.7 | 21.1 | -11.6 | 188.3 | 107.0 |
| 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 | 817 | 1,656 | 2,980 | 3,804 | 3,517 | 6,060 | 13,614 | 20,228 | 21,146 | 15,429 | 20,872 |
Price To Earnings Price To Earnings | 15.9 | 20.9 | 109.0 | 21.2 | 23.6 | 14.8 | 52.9 | 76.9 | 56.3 | 57.0 | 72.3 |
Price To Sales Price To Sales | 1.4 | 2.4 | 4.0 | 4.2 | 3.5 | 5.7 | 11.5 | 13.9 | 10.2 | 7.5 | 8.9 |
Price To Book Price To Book | 1.4 | 2.6 | 17.8 | 3.9 | 3.3 | 4.3 | 8.3 | 11.0 | 9.7 | 6.5 | 8.0 |
| 11.8 | 14.6 | 18.6 | 17.6 | 16.0 | 21.9 | 42.3 | 57.1 | 39.9 | 42.1 | 41.8 |
Profitability Ratios Profitability Ratios |
| 51.1 | 54.2 | 55.9 | 55.9 | 52.1 | 54.4 | 54.4 | 54.2 | 56.9 | 54.7 | 55.8 |
| 12.2 | 17.3 | 21.4 | 23.6 | 21.9 | 24.8 | 26.2 | 24.4 | 26.5 | 19.3 | 22.7 |
| 9.8 | 12.3 | 18.5 | 20.0 | 14.8 | 37.8 | 20.9 | 18.1 | 18.1 | 13.1 | 12.3 |
| 12.6 | 16.4 | 21.6 | 26.9 | 20.9 | 18.4 | 21.7 | 17.6 | 17.2 | 10.9 | 11.2 |
| 9.9 | 12.9 | 16.4 | 18.6 | 13.8 | 28.4 | 15.1 | 14.3 | 17.2 | 11.3 | 11.0 |
| 6.8 | 8.7 | 11.6 | 14.5 | 11.3 | 24.6 | 13.0 | 11.0 | 10.6 | 6.2 | 6.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
Navin Fluorine International Limited (NFIL), established in 1967, is one of India’s largest integrated specialty fluorochemical manufacturers and a flagship company of the Padmanabh Mafatlal Group. With over **50 years of expertise in fluorine chemistry**, the company has pioneered the manufacturing of refrigerants in India and remains the **only Indian producer of hydrofluoroolefins (HFOs)**, a next-generation, low-global-warming refrigerant.
NFIL operates across three core business segments:
1. **High Performance Products (HPP)** – Refrigerants, inorganic fluorides
2. **Specialty Chemicals** – Agrochemical and pharmaceutical intermediates
3. **Contract Development and Manufacturing Organization (CDMO / Navin Molecular)** – Custom synthesis for global life sciences innovators
The company serves over **900 customers globally** across North America, Europe, Asia Pacific, and the Middle East, with **~65% of revenues derived from international markets**. It operates manufacturing facilities in **Surat, Dahej (Gujarat), and Dewas (Madhya Pradesh)**, with a strategic international footprint through its UK subsidiary, **Manchester Organics Limited (MOL)**.
---
### **Strategic Positioning & Core Competencies**
#### **1. Leadership in Fluorine Chemistry**
- One of **India’s largest producers** of anhydrous and diluted hydrofluoric acid (AHF/HF), ammonium bifluoride, potassium fluoride, and sodium fluoride.
- **Global leader** in boron trifluoride (BF₃) production and owns **India’s only high-pressure fluorination plant with cGMP compliance**, giving it a rare technical edge in niche fluorinated molecule manufacturing.
- Backward integration into critical raw materials via a **25% stake in India’s sole fluorspar beneficiation joint venture**, reducing China dependency and enhancing supply chain resilience.
#### **2. 3P Growth Strategy (Product, Platform, Partnerships)**
This foundational strategy drives sustainable R&D-led growth:
- **Product**: Expanding from commodity fluorides into high-value KSMs (Key Starting Materials), HFOs, R32 refrigerants, and electronic-grade chemicals.
- **Platform**: Proprietary fluorination, continuous flow, biocatalysis, high-pressure, and cryogenic technologies that serve as building blocks for diverse life science and industrial applications.
- **Partnerships**: Deep collaborations with global innovators including **Chemours, Honeywell, Fermion (European CDMO), and top-20 pharma and agrochemical firms**.
#### **3. Integrated R&D Ecosystem**
NFIL has established a **robust global R&D network** comprising three centers:
- **Navin Research & Innovation Centre (NRIC), Surat (DSIR-approved):** Over 150 chemists and 50+ engineers focused on fluorinated specialty chemicals, new product platforms, and process innovation. Supports HPP and Specialty businesses.
- **Navin Molecular R&D Centres (Dewas, India and Manchester, UK):** Over 100 scientists in R&D, analytical, and technology transfer roles. Specializes in preclinical to commercial scale contract development for global pharma and biotech clients.
- Investment in R&D stood at **₹54.69 crore in FY25**, underscoring long-term commitment to innovation.
R&D initiatives include:
- **Biocatalysis** for chiral molecule synthesis (green chemistry).
- **Flow chemistry** implementation for hazardous reactions.
- **Ozonation and enzymatic processes** scaled to commercial levels.
- Technology absorption from global partners via joint ventures and licensing.
---
### **Recent Developments & Strategic Initiatives (2024–2025)**
#### **1. Capacity Expansions & Capital Investments**
NFIL has executed a **robust CAPEX roadmap (₹700–1,000 crore annually)** to support long-term capacity and capability building:
| **Project** | **Capex (₹ crores)** | **Status / Timeline** |
|------------|----------------------|------------------------|
| **Fluoro Specialty Plant (Dahej)** | ₹540 | Commissioned Dec 2024; ramping up; expected to contribute significantly in current fiscal |
| **AHF Plant (Dahej)** | ₹450 | Scheduled for commissioning Q2 FY26 |
| **cGMP4 Expansion** | ₹288 (Phase I: ₹160) | Phase I on track for Q3 FY26 commissioning; Phase II modular, likely tied to major EU CDMO partner |
| **HFC-32 Refrigerant Capacity** | ₹84 | Expansion completed; plant now operating above capacity |
| **Agro-Intermediate Plant (Surat)** | ₹30 | Operational from Q4 FY24–25 |
| **Chemours Opteon™ Plant (Surat)** | $14 million (~₹114 cr) | Expected operational Q1 FY27 (Apr–Jun 2026) |
- Strategic shift toward **modular and scalable** capex, enabling responsive customer alignment and de-risked investment.
- Over **₹1,000 crores in aggregate capex** committed in past 18 months, signaling strong confidence in growth visibility.
#### **2. Strategic Partnerships & Market Diversification**
- **Chemours Collaboration**: Exclusive partnership to **manufacture Opteon™ two-phase immersion cooling fluid** for AI-driven data centers. Offers:
- Ultra-low GWP (10), 90% reduction in cooling energy, space savings (~60%), and water-free operation.
- Represents entry into **high-growth Advanced Materials and Electronic Chemicals sector**.
- Project underpins NFIL’s transition toward sustainable, high-margin thermal solutions.
- **BUSS ChemTech AG (Switzerland)**: Partnership to **commercialize electronic-grade HF** for semiconductor and solar applications. Initial supplies expected Q2 FY26.
- **Fermion (EU CDMO)**: Multi-year MSA with expanded scope from 1 to 3 molecules; firm orders and validation underway.
- **Honeywell**: Ongoing collaboration on HFOs and fluorinated building blocks.
#### **3. CDMO Business – Navin Molecular**
- Rebranded in 2024 to reflect broader chemistry capabilities beyond fluorination.
- Focus: **Late-stage (Phase II/III) and commercial molecules** to stabilize revenue; target **50–55% revenue from commercial applications by FY26**.
- Revenue grew **31% YoY to ₹343 crore in FY24–25**, driven by late-stage campaigns and new MSAs.
- **$100 million revenue target** for CDMO segment seen as inflection point; a major U.S. commercial molecule could scale the division akin to its Fermion business.
- cGMP4 facility will **more than double CDMO commercial capacity**, with strong order book and FDA/EMA-aligned compliance.
---
### **Financial & Operational Highlights**
- **Revenue (FY24–25):** ₹800 crore (down 6% YoY due to agrochemical destocking and pharma demand softness, but underlying segments show recovery).
- **EBITDA Margin:** Sustained ~19–27% range despite input cost volatility; targeted improvement in FY25–26 via capacity utilisation and cost leadership.
- **Order Book:** Strong visibility in **FY26**, especially in CDMO and HPP, backed by firm MSAs and take-or-pay contracts.
- **Capacity Utilisation:** Optimal at Dahej and Surat plants. PAR (Peak Annual Revenue) utilisation at Dahej MPP ~70%, with full ramp-up expected by FY27.
- **Revenue Mix (FY24–25):**
- **CDMO (Navin Molecular):** 34%
- **HPP (Refrigerants, Inorganics):** 41%
- **Specialty Chemicals (Agro/Pharma Intermediates):** 25%