Login
Products
Login
Home
Alerts
Search
Watchlist
Products

On Door Concepts Ltd

ONDOOR
NSE
153.85
0.10%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

On Door Concepts Ltd

ONDOOR
NSE
153.85
0.10%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
87Cr
Close
Close Price
153.85
Industry
Industry
Trading
PE
Price To Earnings
10.07
PS
Price To Sales
0.30
Revenue
Revenue
288Cr
Rev Gr TTM
Revenue Growth TTM
15.10%
PAT Gr TTM
PAT Growth TTM
2.13%
Peer Comparison
How does ONDOOR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ONDOOR
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
105129121152136
Growth YoY
Revenue Growth YoY%
16.117.612.4
Expenses
ExpensesCr
102122116145130
Operating Profit
Operating ProfitCr
37576
OPM
OPM%
2.55.34.24.54.6
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00001
Depreciation
DepreciationCr
22222
PBT
PBTCr
37576
Tax
TaxCr
00000
PAT
PATCr
15354
Growth YoY
PAT Growth YoY%
358.2-12.427.7
NPM
NPM%
0.64.22.53.12.9
EPS
EPS
0.09.55.48.36.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
114173117183173180234273288
Growth
Revenue Growth%
52.2-32.556.2-5.24.029.616.95.5
Expenses
ExpensesCr
133203133182172176224261275
Operating Profit
Operating ProfitCr
-19-30-1611491213
OPM
OPM%
-16.5-17.2-13.60.40.82.24.14.44.5
Other Income
Other IncomeCr
4540013000
Interest Expense
Interest ExpenseCr
472431001
Depreciation
DepreciationCr
233343444
PBT
PBTCr
-20-35-18-5-6135812
Tax
TaxCr
000000-100
PAT
PATCr
-20-35-18-5-513689
Growth
PAT Growth%
-72.149.870.3-2.6338.5-52.728.410.9
NPM
NPM%
-17.9-20.3-15.1-2.9-3.17.12.62.93.0
EPS
EPS
-189.6-326.3-93.5-27.8-28.533.110.713.815.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
11222466
Reserves
ReservesCr
-29-64-67-63-68478694
Current Liabilities
Current LiabilitiesCr
464591533392230
Non Current Liabilities
Non Current LiabilitiesCr
4766108111111000
Total Liabilities
Total LiabilitiesCr
654753667890114130
Current Assets
Current AssetsCr
3516223138406379
Non Current Assets
Non Current AssetsCr
3031303540505151
Total Assets
Total AssetsCr
654753667890114130

Cash Flow

Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-30-7-52-41221-255
Investing Cash Flow
Investing Cash FlowCr
-10-5-2-7-8-14-4-9
Financing Cash Flow
Financing Cash FlowCr
4011569-3-8350
Net Cash Flow
Net Cash FlowCr
001-1006-4
Free Cash Flow
Free Cash FlowCr
-39-12-54-1137-281
CFO To PAT
CFO To PAT%
148.319.9297.373.3-226.5166.9-411.463.7
CFO To EBITDA
CFO To EBITDA%
160.823.5329.2-519.4874.2531.0-262.641.6

Ratios

Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000015585
Price To Earnings
Price To Earnings
0.00.00.00.00.00.025.710.9
Price To Sales
Price To Sales
0.00.00.00.00.00.00.70.3
Price To Book
Price To Book
0.00.00.00.00.00.01.70.8
EV To EBITDA
EV To EBITDA
-2.5-2.2-6.7151.280.10.215.87.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.08.17.817.618.112.711.711.7
OPM
OPM%
-16.5-17.2-13.60.40.82.24.14.4
NPM
NPM%
-17.9-20.3-15.1-2.9-3.17.12.62.9
ROCE
ROCE%
-85.7-960.9-35.9-3.7-5.225.75.87.2
ROE
ROE%
74.056.027.18.68.125.06.67.8
ROA
ROA%
-31.3-74.0-33.5-8.0-6.914.25.36.0
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.