Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹479Cr
Rev Gr TTM
Revenue Growth TTM
48.42%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PRAMARA
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 25.4 | 29.5 | 47.1 | 30.8 | 72.9 |
| 16 | 29 | 18 | 36 | 26 | 48 | 45 |
Operating Profit Operating ProfitCr |
| 1.3 | 12.0 | 15.3 | 15.9 | 16.0 | 13.6 | 15.5 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 0 | 3 | 1 | 5 | 3 | 5 | 7 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | | | 252.4 | 58.9 | 198.7 | 14.9 | 177.4 |
| 1.3 | 6.1 | 3.5 | 7.5 | 7.2 | 6.6 | 11.5 |
| 0.0 | 0.0 | 0.8 | 3.5 | 2.0 | 3.4 | 4.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 64.3 | -39.1 | 20.5 | 1.9 | 26.8 | 36.1 | 25.9 |
| 37 | 61 | 37 | 43 | 44 | 53 | 74 | 93 |
Operating Profit Operating ProfitCr |
| 9.4 | 9.1 | 9.4 | 12.6 | 12.9 | 15.8 | 14.4 | 14.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 2 | 0 | 2 | 3 | 5 | 7 | 12 |
| 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
|
| | 639.1 | -80.5 | 305.6 | 65.4 | 77.5 | 49.4 | 66.3 |
| 0.6 | 2.5 | 0.8 | 2.7 | 4.5 | 6.2 | 6.8 | 9.0 |
| 1.9 | 14.2 | 0.5 | 2.0 | 3.4 | 4.4 | 5.4 | 7.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 7 | 9 | 11 |
| 10 | 11 | 11 | 13 | 9 | 24 | 52 |
Current Liabilities Current LiabilitiesCr | 39 | 29 | 21 | 33 | 31 | 26 | 24 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 10 | 16 | 16 | 14 | 13 | 17 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 48 | 43 | 42 | 53 | 53 | 64 | 97 |
Non Current Assets Non Current AssetsCr | 8 | 8 | 7 | 9 | 8 | 8 | 9 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 13 | 1 | -7 | 8 | 6 | -10 | -20 |
Investing Cash Flow Investing Cash FlowCr | -8 | 3 | 0 | -3 | 0 | 1 | -1 |
Financing Cash Flow Financing Cash FlowCr | -3 | -3 | 3 | -4 | -5 | 9 | 23 |
|
Free Cash Flow Free Cash FlowCr | 9 | 0 | -7 | 4 | 6 | -9 | -21 |
| 5,450.6 | 48.2 | -2,084.0 | 582.2 | 252.2 | -243.0 | -334.4 |
CFO To EBITDA CFO To EBITDA% | 328.5 | 13.5 | -181.0 | 126.6 | 86.8 | -96.0 | -158.1 |
| Financial Year | 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 | 84 | 111 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.3 | 22.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.1 |
| 4.7 | 2.8 | 7.2 | 4.4 | 4.5 | 11.4 | 11.1 |
Profitability Ratios Profitability Ratios |
| 19.4 | 26.9 | 19.4 | 24.2 | 26.6 | 29.5 | 24.8 |
| 9.4 | 9.1 | 9.4 | 12.6 | 12.9 | 15.8 | 14.4 |
| 0.6 | 2.5 | 0.8 | 2.7 | 4.5 | 6.2 | 6.8 |
| 9.2 | 14.1 | 7.0 | 12.3 | 13.3 | 14.8 | 13.0 |
| 2.1 | 14.2 | 2.7 | 9.8 | 13.9 | 12.0 | 9.4 |
| 0.4 | 3.4 | 0.7 | 2.2 | 3.6 | 5.5 | 5.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Pramara Promotions Limited (NSE: **PRAMARA**) is a leading integrated manufacturer and global **OEM partner** specializing in the ideation, design, and production of promotional products, toys, and corporate gifting solutions. Founded in **1996**, the company has evolved from a promotional marketing firm into a diversified contract manufacturer serving a prestigious roster of Fortune 500 multinational corporations across the **FMCG, QSR, Pharma, Telecom, and Retail** sectors.
---
### **Strategic Pivot: From Promotional Agency to Global Toy Hub**
Pramara is currently undergoing a strategic transformation, leveraging the "China Plus One" sentiment and the **India-USA Trade Deal** to position itself as a global manufacturing alternative.
* **Import Substitution & Export Focus:** The company is actively replacing Chinese suppliers for global brands. A landmark win includes being selected as the **sole Indian supplier** for **Burger King USA** (initial order value **~INR 4.60 crores**).
* **Intellectual Property (IP) Acquisition:** To move up the value chain, Pramara is transitioning into the retail segment through high-value licensing:
* **Sega Corporation (Japan):** A strategic deal to manufacture and launch **'Crayon Shinchan'** products in India using original Sega molds relocated from China.
* **Grani & Partners S.p.A. (Italy):** Acquisition of **417 sets of production molds** across **42 consumer product lines** (including **Disney, Marvel, and Nickelodeon** designs) to support the launch of the **"Toy Works"** brand in **H2 FY 2026–27**.
* **E-commerce Partnerships:** Pramara serves as a private label partner for **Amazon**, jointly creating the **'Tribe Young'** label for toys and sporting goods.
---
### **Integrated Manufacturing & Technical Infrastructure**
The company operates a high-precision facility in **Daman, India**, which has recently undergone a significant expansion to meet global demand.
| Feature | Details |
|:---|:---|
| **Facility Size** | **100,000 sq. feet** (Expanded from 40,000 sq. feet) |
| **Annual Production** | **15 crore+ products** |
| **Daily Capacity** | **250,000 to 400,000 products** |
| **Material Expertise** | ABS, HIPS, PP, TPE, TPR, PVC, POM, Nylon, PC, PES, PET, HDPE, LDPE |
| **Key Certifications** | ISO 9001, 14001, 45001; ISO Class 8; HACCP; Sedex-SMETA 4-Pillar; GMP; BIS-IS9873 |
| **Audit Qualifications** | Burger King, Kellogg’s, Mondelez, Hershey’s, Nestlé, P&G, Reckitt Benckiser |
**Technical Capabilities:**
* **Production:** Injection Molding (with robotic arms), Blow Molding, and Ultrasonic Welding.
* **Finishing:** Multi-colored Pad printing, Screen printing, Heat Transfer, Spray Painting, and Hot Foil Stamping.
* **Packaging:** High-speed Flow Wrap (**350k-550k** pcs/day) and Shrink Wrap (**250k-400k** pcs/day) lines, supported by **Clean Room Packing** to ensure zero contamination.
* **R&D & Prototyping:** In-house **3D printers** for rapid design iterations and a dedicated testing lab for tensile strength, drop tests, and barrier properties.
---
### **Diversified Business Verticals**
Pramara operates through several specialized labels and service lines that cover the entire product lifecycle:
* **Custom OEM Solutions:** End-to-end development and large-scale manufacturing for global brands.
* **Toyworks:** A retail label developing innovative themed toys, including 3D figurines, mechanical toys, and magnetic vehicles.
* **Empower Rewards:** Tech-enabled loyalty and engagement platforms, including redemption and fulfillment services.
* **Corporate Gifting:** Customizable solutions ranging from electronics to eco-friendly kits.
* **Government Supplies:** Empaneled with **NSDC** for "Anganwadi kits" (pre-school stationery and toys).
* **Sustainability Products:** Production of **FSC-certified Paper Sticks** (Capacity: **5–7 crore pieces per month**) and research into biodegradable materials like **PLA, PBAT, and PHA**.
---
### **Global Footprint & Subsidiary Network**
The company utilizes a "Global Sourcing Syndicate" to manage supply chains and mitigate geopolitical risks.
* **Pramara Promotions Pvt Ltd (Hong Kong):** Strategic sourcing and coordination hub.
* **Pramara NA INC (USA):** Incorporated in **December 2024** (Texas) to serve retailers like **Walmart and Target** with local inventory management.
* **Pramara Nippon Toycraft (India):** A Joint Venture incorporated in **July 2025** to penetrate the Japanese figurine market and facilitate a "two-way retail bridge" for cultural IP.
---
### **Financial Performance & Growth Targets**
Following its **September 2023 IPO** on the **NSE Emerge** platform, Pramara has shown aggressive growth in profitability and revenue.
**H1 FY25 Consolidated Results:**
* **Revenue:** **₹30.76 Crore** (Up **47.1%** YoY)
* **EBITDA:** **₹4.94 Crore** (Up **53.6%** YoY)
* **PAT:** **₹2.21 Crore** (Up **199.0%** YoY)
* **PAT Margin:** **7.1%** (Increased from **3.5%** in H1 FY24)
**Management Guidance & Targets:**
| Metric | FY25 Target | FY26 Target |
|:---|:---|:---|
| **Revenue Growth** | **Min. 50%** | **Min. 60%** |
| **Export Revenue Share** | **9% – 10%** | **26% – 32%** |
| **EBITDA Margin Expansion** | **20% – 25%** | - |
| **USA Export Growth** | - | **20% – 40% (Incremental)** |
---
### **Capital Structure & Fundraising**
To fund land acquisition and manufacturing scaling, the company has executed multiple preferential issues and warrant conversions:
* **Fundraising:** Total intended fundraise of approximately **₹49.95 crore** through equity and warrants.
* **Recent Allotments:** **23,73,000 equity shares** and **2,95,000 warrants** at **₹169 per unit** (August 2024/2025).
* **Promoter Holding:** As of March 2024, primary promoter **Mr. Rohit Lamba** held a **63.39%** stake.
* **Debt Profile:** Includes a **₹8.50 Crore** loan from Deutsche Bank and government-backed Covid-19 recovery loans.
---
### **Risk Factors & Mitigation**
Investors should note the following challenges associated with Pramara’s growth phase:
* **Compliance & Governance:** The company has faced penalties (e.g., **₹1.50 Lakh** fine by NSE) for delayed financial submissions and **SEBI Regulation 167(6)** violations regarding lock-in periods. Management attributes this to the learning curve of being a newly listed entity.
* **Operational Dependencies:** Growth is tied to the lengthy audit and approval timelines of global **MNCs**, which can delay client onboarding.
* **Working Capital:** The business model involves **long working capital cycles**, particularly when managing external molding vendors.
* **Market Volatility:** Margins are sensitive to the price of raw materials like **Polypropylene (PP)** and fluctuations in the **25-36% U.S.-China tariff differential**.
* **Competition:** Intense pressure from established manufacturing hubs in **Vietnam and China** remains a constant factor.