Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹869Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

REGAAL
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 26.5 | 56.5 | 25.6 |
| 171 | 173 | 227 | 232 | 222 | 285 | 288 |
Operating Profit Operating ProfitCr |
| 12.3 | 15.2 | 11.9 | 10.5 | 9.9 | 10.9 | 10.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 | 0 | -6 |
Interest Expense Interest ExpenseCr | 9 | 11 | 8 | 10 | 9 | 9 | 7 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
| 12 | 17 | 19 | 15 | 12 | 22 | 17 |
| 3 | 4 | 5 | 3 | 3 | 6 | 4 |
|
Growth YoY PAT Growth YoY% | | | | | -1.2 | 27.8 | -6.9 |
| 4.7 | 6.4 | 5.5 | 4.3 | 3.7 | 5.2 | 4.1 |
| 1.2 | 1.7 | 1.8 | 1.4 | 1.1 | 1.9 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 79,134.8 | 403.9 | 6.9 | 56.6 | 28.5 | 23.0 | 52.5 | 25.4 |
| 0 | 39 | 206 | 211 | 334 | 447 | 544 | 802 | 1,027 |
Operating Profit Operating ProfitCr |
| -65.2 | 13.1 | 9.2 | 12.8 | 12.2 | 8.3 | 9.4 | 12.3 | 10.6 |
Other Income Other IncomeCr | 0 | 0 | 5 | 0 | 1 | 1 | 1 | 2 | -4 |
Interest Expense Interest ExpenseCr | 0 | 3 | 12 | 12 | 7 | 11 | 19 | 37 | 35 |
Depreciation DepreciationCr | 0 | 3 | 3 | 4 | 5 | 8 | 9 | 14 | 16 |
| 0 | 1 | 11 | 16 | 35 | 23 | 29 | 64 | 66 |
| 0 | 2 | 2 | 3 | 9 | 6 | 7 | 16 | 16 |
|
| | -3,912.7 | 592.6 | 36.3 | 109.5 | -35.8 | 32.1 | 115.3 | 5.3 |
| -81.5 | -4.1 | 4.0 | 5.1 | 6.9 | 3.4 | 3.7 | 5.2 | 4.4 |
| -0.1 | -2.8 | 13.9 | 13.6 | 28.5 | 2.2 | 2.9 | 6.0 | 5.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 7 | 7 | 9 | 9 | 10 | 10 | 41 | 51 |
| 19 | 18 | 27 | 50 | 85 | 103 | 125 | 202 | 407 |
Current Liabilities Current LiabilitiesCr | 6 | 22 | 40 | 38 | 65 | 115 | 181 | 287 | 322 |
Non Current Liabilities Non Current LiabilitiesCr | 44 | 86 | 85 | 97 | 117 | 144 | 271 | 330 | 341 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 11 | 39 | 55 | 72 | 101 | 125 | 235 | 378 | 458 |
Non Current Assets Non Current AssetsCr | 64 | 93 | 103 | 123 | 176 | 247 | 351 | 482 | 663 |
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 | 2 | -22 | 13 | 18 | 17 | 35 | -23 | -11 |
Investing Cash Flow Investing Cash FlowCr | -51 | -31 | -5 | -26 | -44 | -69 | -106 | -128 |
Financing Cash Flow Financing Cash FlowCr | 49 | 52 | -9 | 7 | 27 | 35 | 149 | 172 |
|
Free Cash Flow Free Cash FlowCr | -49 | -51 | 8 | -7 | -27 | -35 | -127 | -139 |
| -4,705.5 | 1,166.8 | 145.6 | 147.3 | 65.5 | 206.6 | -101.7 | -23.5 |
CFO To EBITDA CFO To EBITDA% | -5,880.9 | -368.1 | 64.1 | 58.9 | 37.0 | 85.1 | -39.9 | -9.9 |
| 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 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| -1,149.1 | 16.5 | 4.5 | 3.5 | 3.1 | 4.9 | 6.1 | 4.1 |
Profitability Ratios Profitability Ratios |
| 36.3 | 37.0 | 24.5 | 35.4 | 34.9 | 28.7 | 28.0 | 27.4 |
| -65.2 | 13.1 | 9.2 | 12.8 | 12.2 | 8.3 | 9.4 | 12.3 |
| -81.5 | -4.1 | 4.0 | 5.1 | 6.9 | 3.4 | 3.7 | 5.2 |
| -0.1 | 2.8 | 17.8 | 16.3 | 17.6 | 10.9 | 9.8 | 13.4 |
| -0.2 | -7.6 | 27.2 | 21.1 | 27.6 | 14.9 | 16.4 | 19.6 |
| -0.1 | -1.4 | 5.8 | 6.4 | 9.4 | 4.5 | 3.8 | 5.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Regaal Resources Limited (RRL) is a leading Indian maize-based specialty products manufacturer and the **2nd largest maize milling plant in Eastern India**. The company operates a modern wet milling facility in Kishanganj, Bihar, strategically positioned within one of India’s top three maize-producing hubs. Following its successful listing on the **NSE and BSE in August 2025**, RRL is transitioning from a primary starch producer into a high-value derivatives player, serving global markets across the Food, Pharma, and Industrial sectors.
---
### **Strategic Geographic & Operational Moat**
RRL’s competitive advantage is rooted in its strategic location and integrated infrastructure, which optimizes both sourcing and production costs.
* **Sourcing Hub:** Located near **Gulabbagh Mandi** (110 km) and the Bengal border, the plant has direct access to **11.6% of India's total maize production**.
* **Energy Self-Reliance:** The company operates a **7.1 MW captive co-generation power plant** (dual-feed: coal/husk). In FY25, it sourced **88.26% of its electricity** internally, significantly lowering production costs.
* **Logistics Advantage:** Proximity to the Nepal and Bangladesh borders facilitates low-cost cross-border trade, earning the company the status of a **One Star Export House**.
* **Policy Incentives:** Under the **Bihar Industrial Investment Promotion Policy**, RRL is eligible for **100% State GST reimbursement** and a **10% interest subvention** for five years, providing a significant tailwind to the bottom line.
| Infrastructure Component | Current Specification / Capacity |
| :--- | :--- |
| **Total Land Area** | **54.03 acres** |
| **Storage (Silos)** | **40,000 MT** (4 units of 10,000 MT each) |
| **Storage (Warehouses)** | **25,000 MT** (Raw Material) + **5,000 MT** (Finished Goods) |
| **Sustainability** | **Zero Liquid Discharge (ZLD)** unit with RO facility |
---
### **Aggressive Capacity Expansion & Capex Roadmap**
RRL is currently executing a massive scale-up to double its processing capabilities and move up the value chain.
* **Crushing Capacity:** Increasing from **180 TPD (2018)** to **825 TPD (June 2025)**, with a target of **1,650 TPD by the end of FY26**.
* **Capex Deployment:** Total planned outlay of **~₹430–450 crore**, with **~₹352.76 crore** already deployed as of December 31, 2025.
* **IPO Utilization:** The **₹208.88 crore** raised in the August 2025 IPO was primarily utilized for debt repayment (**₹182.9 crore**) and funding this expansion cycle.
---
### **Product Portfolio: From Commodities to High-Margin Derivatives**
The company markets its products under the brand name **'Lion'**, catering to diverse industries including Food & Beverage, Pharmaceuticals, Textiles, and Animal Nutrition.
**Current and Upcoming Product Mix**
| Category | Products | Key Applications |
| :--- | :--- | :--- |
| **Core Starches** | Native Maize Starch, Edible Starch, Oxidized Starch | Binders, adhesives, paper coatings, and textile finishing. |
| **Consumer/Food** | Icing Sugar, Baking Powder, Custard Powder, Maize Flour | Bakery products, biscuits, and instant puddings. |
| **Co-products** | Maize Gluten, Germ, Fiber, Enriched Fiber | High-protein animal feed (Cattle/Poultry) and maize oil. |
| **New Derivatives (FY26-27)** | **Maltodextrin, Liquid Glucose, Dextrose (DMH/DAH)** | High-margin sweeteners and pharmaceutical excipients. |
| **Sustainability** | **Starch-based compostable foam** | Thermal insulation for eco-friendly shipping. |
**Target Commissioning Dates for New Facilities:**
* **Maltodextrin Powder (180 TPD) & Liquid Glucose (48 TPD):** April 1, 2026.
* **Dextrose Monohydrate & Anhydrous (150 TPD combined):** October 1, 2026 (H2 FY2027).
---
### **Financial Performance & Capital Structure**
RRL has demonstrated a robust growth trajectory, with operating income growing at a **52% CAGR** between FY24 and FY25.
**Key Financial Highlights**
| Metric | FY2024 (A) | FY2025 (A) | Q3 FY2026 (U) |
| :--- | :--- | :--- | :--- |
| **Operating Income** | **₹600 Cr** | **₹915 Cr** | **₹322.97 Cr** |
| **Operating EBITDA** | **₹57.00 Cr** | **₹113.28 Cr** | **₹34.55 Cr** |
| **EBITDA Margin** | **9.50%** | **12.38%** | **10.7%** |
| **Profit After Tax (PAT)** | **₹22.14 Cr** | **₹47.67 Cr** | **-** |
| **Capacity Utilization** | **-** | **99.7%** | **-** |
* **Credit Profile:** Upgraded to **CRISIL A-/Stable** in November 2025.
* **Liquidity:** Strong cash accruals of **₹100–150 crore** annually against debt obligations of **₹40–80 crore**.
* **Efficiency:** Maintains a **60-day** inventory cycle and **60-day** receivable cycle.
---
### **Market Expansion & Distribution Strategy**
* **Channel Shift:** RRL is moving toward a dealer-led model, with the dealer channel share reaching **65.9% in 9M FY26**.
* **Customer Acquisition:** Onboarded **104 new customers** in 9M FY26.
* **Geographic Diversification:** Actively targeting the South Indian market (**Karnataka, Tamil Nadu, Andhra Pradesh, Telangana**), which currently represents only **1.07% of revenue**, offering significant headroom for growth.
* **Sourcing Loyalty:** The **Regaal Kisan Maitri** network ensures supply security through a "no-refusal" procurement policy from local farmers.
---
### **Risk Factors & Mitigation**
Investors should monitor the following challenges:
* **Regulatory Scrutiny:** Recent **DGGI GST investigations** (January 2026) and **ROC penalties** (February 2026) regarding e-adjudication defaults under the Companies Act.
* **Commodity Volatility:** Maize constitutes **~70% of operating costs**. Margins are sensitive to **Minimum Support Price (MSP)** changes and ethanol blending mandates which divert maize supply.
* **Margin Pressure:** Value-add margins saw a contraction in **Q2 FY26 (to 24.5%)** due to muted global starch demand and increased maize trading volumes.
* **Execution Risk:** The success of the FY26-27 outlook depends on the timely commissioning and stabilization of the **Maltodextrin and Dextrose** plants.
---
### **Investment Outlook**
RRL is positioned as a high-growth industrial play. While short-term margins may face volatility due to raw material prices and expansion costs, the long-term thesis is supported by **doubling capacity**, a shift toward **high-margin pharmaceutical-grade derivatives**, and significant **state-level fiscal incentives**. Management expects economies of scale and the new product mix to drive margin expansion starting in **FY2027**.