Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹87Cr
Rev Gr TTM
Revenue Growth TTM
15.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ONDOOR
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 16.1 | 17.6 | 12.4 |
| 102 | 122 | 116 | 145 | 130 |
Operating Profit Operating ProfitCr |
| 2.5 | 5.3 | 4.2 | 4.5 | 4.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 |
| 3 | 7 | 5 | 7 | 6 |
| 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 358.2 | -12.4 | 27.7 |
| 0.6 | 4.2 | 2.5 | 3.1 | 2.9 |
| 0.0 | 9.5 | 5.4 | 8.3 | 6.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 52.2 | -32.5 | 56.2 | -5.2 | 4.0 | 29.6 | 16.9 | 5.5 |
| 133 | 203 | 133 | 182 | 172 | 176 | 224 | 261 | 275 |
Operating Profit Operating ProfitCr |
| -16.5 | -17.2 | -13.6 | 0.4 | 0.8 | 2.2 | 4.1 | 4.4 | 4.5 |
Other Income Other IncomeCr | 4 | 5 | 4 | 0 | 0 | 13 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 4 | 7 | 2 | 4 | 3 | 1 | 0 | 0 | 1 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 |
| -20 | -35 | -18 | -5 | -6 | 13 | 5 | 8 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
|
| | -72.1 | 49.8 | 70.3 | -2.6 | 338.5 | -52.7 | 28.4 | 10.9 |
| -17.9 | -20.3 | -15.1 | -2.9 | -3.1 | 7.1 | 2.6 | 2.9 | 3.0 |
| -189.6 | -326.3 | -93.5 | -27.8 | -28.5 | 33.1 | 10.7 | 13.8 | 15.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 2 | 2 | 2 | 4 | 6 | 6 |
| -29 | -64 | -67 | -63 | -68 | 47 | 86 | 94 |
Current Liabilities Current LiabilitiesCr | 46 | 45 | 9 | 15 | 33 | 39 | 22 | 30 |
Non Current Liabilities Non Current LiabilitiesCr | 47 | 66 | 108 | 111 | 111 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 35 | 16 | 22 | 31 | 38 | 40 | 63 | 79 |
Non Current Assets Non Current AssetsCr | 30 | 31 | 30 | 35 | 40 | 50 | 51 | 51 |
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 | -30 | -7 | -52 | -4 | 12 | 21 | -25 | 5 |
Investing Cash Flow Investing Cash FlowCr | -10 | -5 | -2 | -7 | -8 | -14 | -4 | -9 |
Financing Cash Flow Financing Cash FlowCr | 40 | 11 | 56 | 9 | -3 | -8 | 35 | 0 |
|
Free Cash Flow Free Cash FlowCr | -39 | -12 | -54 | -11 | 3 | 7 | -28 | 1 |
| 148.3 | 19.9 | 297.3 | 73.3 | -226.5 | 166.9 | -411.4 | 63.7 |
CFO To EBITDA CFO To EBITDA% | 160.8 | 23.5 | 329.2 | -519.4 | 874.2 | 531.0 | -262.6 | 41.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 85 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 | 10.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.8 |
| -2.5 | -2.2 | -6.7 | 151.2 | 80.1 | 0.2 | 15.8 | 7.5 |
Profitability Ratios Profitability Ratios |
| 14.0 | 8.1 | 7.8 | 17.6 | 18.1 | 12.7 | 11.7 | 11.7 |
| -16.5 | -17.2 | -13.6 | 0.4 | 0.8 | 2.2 | 4.1 | 4.4 |
| -17.9 | -20.3 | -15.1 | -2.9 | -3.1 | 7.1 | 2.6 | 2.9 |
| -85.7 | -960.9 | -35.9 | -3.7 | -5.2 | 25.7 | 5.8 | 7.2 |
| 74.0 | 56.0 | 27.1 | 8.6 | 8.1 | 25.0 | 6.6 | 7.8 |
| -31.3 | -74.0 | -33.5 | -8.0 | -6.9 | 14.2 | 5.3 | 6.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
On Door Concepts Limited is a rapidly scaling organized retail player in India, specializing in the **FMCG**, grocery, and household essentials segments. The company operates an integrated **omni-channel business model**, bridging the gap between traditional brick-and-mortar retail and modern e-commerce. By leveraging a **hyperlocal delivery network** and a strategic **cluster-based expansion strategy**, the company serves the daily consumption needs of middle and upper-middle-class urban populations.
---
### **The Omni-Channel Ecosystem & Fulfillment Strategy**
The company’s operational backbone is a dual-purpose infrastructure where physical stores function as both retail points and **fulfillment hubs** for digital orders.
* **Physical Footprint:** As of **March 31, 2025**, the company operates **63 stores** across urban centers in **Madhya Pradesh**.
* **Store Formats:** Outlets are strategically sized between **500 and 3,000 sq. ft.** and situated in high-density residential neighborhoods to ensure proximity to the end consumer.
* **Digital Integration:** A comprehensive tech stack includes a mobile application (**Android & iOS**), a web portal, and a dedicated toll-free line for phone-based orders, facilitating a seamless "anywhere, anytime" shopping experience.
* **Logistics & Delivery:** The company maintains a **dedicated fleet of delivery vehicles**, enabling **same-day delivery** and reliable last-mile connectivity.
---
### **Product Portfolio & High-Margin Private Label Pivot**
On Door Concepts positions itself as a "one-stop-shop" for daily essentials, categorized into three primary business lines:
| Segment | Key Offerings | Strategic Role |
| :--- | :--- | :--- |
| **Food** | Fresh fruits & vegetables, staples, dairy, bakery, beverages, and snacks. | **Primary Revenue Driver**; high-frequency footfall generator. |
| **Non-Food (FMCG)** | Personal care, cosmetics, baby care, and household hygiene products. | **High Growth Segment**; significant contributor to basket size. |
| **General Merchandise** | Kitchenware, plastic goods, stationery, and electrical fittings. | **Value Addition**; supplementary sales with higher ticket sizes. |
**The "On Door" Private Label Strategy:**
A core component of the company’s margin expansion strategy is the aggressive push of its **"On Door"** private label. By focusing on staples, snacks, and home care, the company offers **Quality and Affordability** that competes directly with national brands while capturing a larger share of the value chain.
---
### **Strategic Growth Levers & Expansion Framework**
The company employs a disciplined approach to scaling its geographic and operational reach:
* **Cluster-Based Expansion:** New stores are opened in localities adjacent to existing ones. This minimizes supply chain costs, optimizes shared logistics, and consolidates brand dominance in specific regions.
* **FOCO Model:** The **Franchise Owned Company Operated (FOCO)** model is utilized to scale rapidly in smaller cities. This allows for capital-efficient expansion while ensuring the company retains operational control and brand consistency.
* **B2B & Corporate Sales:** Beyond retail, the company is actively diversifying into the **B2B segment**, targeting corporate sales to create high-volume revenue streams.
* **Pricing Philosophy:** The company adheres to an **"Everyday Low Price"** strategy, eschewing periodic deep discounting in favor of consistent value, supported by local market intelligence and a robust supplier network.
---
### **Financial Performance & Profitability Trajectory**
The company has demonstrated a sharp upward trend in profitability following its **2023 IPO**.
**H1 FY25 vs. H1 FY24 Comparative Analysis:**
* **Total Income:** Grew **16.04%** to **₹12,133.65 Lakhs**.
* **EBITDA:** Surged **89.05%** to **₹502.65 Lakhs**, with margins expanding by **160 Bps** to **4.14%**.
* **PAT:** Increased by a significant **355.09%** to **₹306.87 Lakhs**.
* **EPS:** Rose from **₹1.62** to **₹5.43**.
**Full-Year Fiscal Trends (FY 2022-23 to FY 2024-25):**
| Metric (INR Crores) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Turnover** | **273.09** | **233.94** | **180.15** |
| **EBITDA** | **11.97** | **9.49** | **4.03** |
| **Profit After Tax (PAT)** | **7.78** | **6.06** | **0.01** |
| **Earnings Per Share (EPS)** | **₹13.77** | **₹10.72** | - |
---
### **Capital Structure & 2026 Funding Roadmap**
To support its aggressive growth targets, the company has significantly bolstered its financial flexibility.
* **Capital Infusion (April 2026):** The Board approved a preferential issue to raise up to **₹60.40 Crore** through:
* **20,00,000 Equity Shares** at **₹151** per share.
* **20,00,000 Convertible Warrants** at **₹151** per warrant (**25%** upfront, **75%** within 18 months).
* **Borrowing Capacity:** Shareholders approved an increase in borrowing limits to **₹160.00 Crore** in September 2024.
* **Debt Profile:** As of March 2025, the company carries **₹9.1 Crore** in secured loans and **₹1.93 Crore** in unsecured loans.
* **Share Capital:** Following the IPO (allotted at **₹208** per share), the paid-up capital stands at **₹5.65 Crores**.
---
### **Risk Matrix & Regulatory Landscape**
While the company is on a growth path, it navigates several regulatory and operational challenges:
**1. Regulatory & Tax Contingencies:**
* **VAT Liability:** A pending demand of **₹149.85 Lacs** for FY 2016-17 is currently before the Appellate Authority.
* **TDS Issues:** A **₹64.31 Lacs** demand is pending rectification on the TRACES portal, alongside notices for delayed deposits in FY 2021-22.
* **MSME Compliance:** There is an unprovisioned liability for interest under **Section 23 of the MSMED Act, 2006**.
**2. External Scrutiny:**
The company was recently linked to media reports regarding a **SEBI** investigation into its Merchant Banker, **First Overseas Capital Ltd (FOCL)**, involving alleged fund diversion. The company has **categorically denied** these claims, maintaining that all IPO proceeds have been utilized in strict accordance with statutory requirements.
**3. Operational Risks:**
* **Market Competition:** Intense price wars with national retail giants and local Kirana stores.
* **Supply Chain & Tech:** High reliance on seamless logistics and digital infrastructure; any downtime or disruption poses a direct threat to the hyperlocal delivery promise.
* **Human Capital:** Retention of manpower in the high-turnover retail sector remains a constant challenge.
**4. Governance:**
The company adopted a formal **Risk Management Policy in 2025**. Despite the capital infusion, the existing promoters retain management control, ensuring continuity in leadership and strategy.