Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹792Cr
Textiles - Composite Mills
Rev Gr TTM
Revenue Growth TTM
33.51%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

RUBYMILLS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 12.9 | -13.7 | -12.9 | -4.7 | -4.5 | -12.0 | -3.3 | 15.0 | 11.0 | 46.9 | 66.7 | 23.0 |
| 63 | 44 | 42 | 41 | 55 | 35 | 46 | 51 | 68 | 59 | 70 | 66 |
Operating Profit Operating ProfitCr |
| 18.5 | 18.6 | 21.4 | 27.4 | 25.3 | 26.8 | 9.6 | 21.4 | 17.0 | 15.7 | 18.8 | 17.9 |
Other Income Other IncomeCr | 2 | 3 | 3 | 3 | 5 | 3 | 2 | 8 | 11 | 9 | 2 | 5 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 5 |
| 13 | 9 | 11 | 15 | 21 | 11 | 3 | 18 | 21 | 16 | 14 | 10 |
| 2 | 2 | 1 | 4 | 5 | 2 | 1 | 4 | 5 | 4 | 3 | 0 |
|
Growth YoY PAT Growth YoY% | -44.1 | -24.5 | 30.8 | 63.1 | 46.5 | 19.5 | -71.9 | 32.5 | -1.2 | 37.4 | 292.5 | -35.6 |
| 14.4 | 13.7 | 18.8 | 19.6 | 22.0 | 18.5 | 5.5 | 22.6 | 19.6 | 17.3 | 12.8 | 11.8 |
| 3.3 | 2.2 | 3.0 | 3.3 | 4.8 | 2.6 | 0.8 | 4.4 | 4.8 | 3.6 | 3.3 | 2.8 |
| 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 |
|---|
|
| 5.4 | 7.5 | -5.1 | -1.2 | -3.3 | -5.0 | -32.6 | 61.4 | 30.4 | -8.7 | 2.4 | 30.5 |
| 140 | 146 | 145 | 145 | 153 | 138 | 85 | 144 | 208 | 182 | 197 | 262 |
Operating Profit Operating ProfitCr |
| 29.3 | 31.1 | 28.3 | 27.3 | 20.8 | 24.6 | 31.1 | 27.5 | 19.9 | 23.4 | 18.7 | 17.4 |
Other Income Other IncomeCr | 42 | 17 | 17 | 9 | 8 | 10 | 10 | 1 | 5 | 13 | 24 | 27 |
Interest Expense Interest ExpenseCr | 15 | 13 | 12 | 11 | 9 | 5 | 8 | 10 | 4 | 5 | 5 | 7 |
Depreciation DepreciationCr | 19 | 20 | 15 | 15 | 14 | 12 | 8 | 9 | 9 | 8 | 11 | 13 |
| 66 | 50 | 46 | 37 | 25 | 38 | 32 | 37 | 44 | 56 | 54 | 62 |
| 12 | 9 | 9 | 2 | 7 | 10 | 6 | 6 | 8 | 11 | 11 | 13 |
|
| 20.1 | -24.4 | -8.3 | -6.0 | -49.4 | 55.6 | -6.7 | 20.1 | 13.5 | 26.4 | -5.0 | 14.7 |
| 27.3 | 19.2 | 18.5 | 17.6 | 9.2 | 15.1 | 21.0 | 15.6 | 13.6 | 18.8 | 17.4 | 15.3 |
| 16.1 | 12.2 | 11.2 | 10.5 | 5.3 | 8.3 | 7.7 | 4.6 | 10.5 | 13.3 | 12.7 | 14.5 |
| 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 | 4 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 17 | 17 | 17 | 17 |
| 326 | 360 | 398 | 430 | 444 | 465 | 491 | 521 | 543 | 584 | 620 | 637 |
Current Liabilities Current LiabilitiesCr | 372 | 261 | 245 | 242 | 179 | 214 | 202 | 192 | 172 | 81 | 80 | 84 |
Non Current Liabilities Non Current LiabilitiesCr | 322 | 343 | 317 | 299 | 358 | 344 | 347 | 245 | 229 | 194 | 321 | 391 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 362 | 319 | 191 | 207 | 191 | 197 | 172 | 162 | 272 | 279 | 234 | 268 |
Non Current Assets Non Current AssetsCr | 661 | 652 | 777 | 772 | 799 | 834 | 876 | 804 | 690 | 596 | 804 | 861 |
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 | 9 | 38 | 35 | 49 | 6 | 16 | 18 | 94 | 125 | 50 | -35 |
Investing Cash Flow Investing Cash FlowCr | 7 | 5 | -9 | 0 | -2 | -11 | 1 | 21 | -1 | -78 | -82 |
Financing Cash Flow Financing Cash FlowCr | -15 | -23 | -27 | -41 | -11 | -5 | -4 | -127 | -47 | -35 | 104 |
|
Free Cash Flow Free Cash FlowCr | 9 | 37 | 27 | 47 | 5 | 13 | 17 | 81 | 119 | 24 | -54 |
| 17.3 | 93.6 | 94.6 | 138.1 | 35.1 | 56.6 | 68.3 | 303.4 | 355.6 | 112.2 | -83.8 |
CFO To EBITDA CFO To EBITDA% | 16.1 | 57.7 | 61.9 | 89.3 | 15.6 | 34.8 | 46.0 | 171.9 | 243.0 | 90.2 | -78.1 |
| 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 | 229 | 487 | 545 | 487 | 474 | 210 | 275 | 538 | 501 | 617 | 627 |
Price To Earnings Price To Earnings | 4.3 | 12.1 | 14.6 | 13.8 | 26.6 | 7.6 | 10.6 | 17.3 | 14.2 | 13.9 | 14.8 |
Price To Sales Price To Sales | 1.2 | 2.3 | 2.7 | 2.4 | 2.5 | 1.1 | 2.2 | 2.7 | 1.9 | 2.6 | 2.6 |
Price To Book Price To Book | 0.7 | 1.3 | 1.3 | 1.1 | 1.1 | 0.4 | 0.6 | 1.0 | 0.9 | 1.0 | 1.0 |
| 10.1 | 12.4 | 15.3 | 14.5 | 20.4 | 12.4 | 16.2 | 14.7 | 12.7 | 14.6 | 20.8 |
Profitability Ratios Profitability Ratios |
| 76.5 | 75.8 | 75.0 | 77.9 | 73.3 | 74.7 | 71.8 | 69.8 | 65.4 | 72.4 | 68.8 |
| 29.3 | 31.1 | 28.3 | 27.3 | 20.8 | 24.6 | 31.1 | 27.5 | 19.9 | 23.4 | 18.7 |
| 27.3 | 19.2 | 18.5 | 17.6 | 9.2 | 15.1 | 21.0 | 15.6 | 13.6 | 18.8 | 17.4 |
| 11.7 | 8.7 | 7.8 | 6.1 | 4.2 | 5.0 | 4.5 | 5.8 | 6.0 | 7.4 | 6.1 |
| 16.4 | 11.1 | 9.2 | 8.0 | 3.9 | 5.8 | 5.2 | 5.9 | 6.3 | 7.4 | 6.7 |
| 5.3 | 4.2 | 3.9 | 3.6 | 1.8 | 2.7 | 2.5 | 3.2 | 3.7 | 5.1 | 4.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**The Ruby Mills Limited (TRML)**, incorporated in **1917**, is a storied Indian enterprise with a dual-engine business model spanning composite textile manufacturing and strategic real estate development. Managed by the third and fourth generations of the **Shah family**, the company is currently transitioning from a traditional manufacturer into a high-value asset owner and sustainable energy adopter.
---
### I. Strategic Business Segments & Asset Portfolio
TRML operates through two primary reportable segments, leveraging nearly a century of brand equity and prime Mumbai real estate.
| Segment | Core Activities | Key Assets & Locations |
|:---|:---|:---|
| **Textiles** | Spinning, weaving, fabric processing, and garmenting (Cotton/Synthetic/Blends). | **Dhamni Complex** (Spinning/Weaving) & **Kharsundi Complex** (Processing), Maharashtra. |
| **Real Estate** | Development, sale, and leasing of Grade-A commercial spaces. | **The Ruby Tower**, Dadar, Mumbai (**0.412 msf** total carpet area). |
#### **The Real Estate Engine: 'The Ruby' Tower**
The company’s flagship real estate asset is **The Ruby Tower** in Dadar, Mumbai’s geographic center. Following the adoption of **DCPR 2034** regulations, the company received a renewed **Occupation Certificate (O.C.)** in **January 2022**, enabling full commercial utilization of all floors.
* **Occupancy & Tenants:** Occupancy stood at **67%** as of January 2026. High-profile tenants include **Ernst & Young, Cathay Pacific Airways, DSP Asset Managers, IMCD India,** and **Signet Excipients**.
* **Concentration:** The top three tenants occupy **75%** of the leased area, representing significant counterparty concentration.
* **Monetization Strategy:** TRML executed an MoU in **January 2025** to retain exclusive control over the tower. Unsold inventory is currently valued at **double the amount** due from the developer, with full recovery of dues expected within **2 to 3 years**.
---
### II. Textile Operations: Modernization & Efficiency
TRML operates as a vertically and horizontally integrated textile player, focusing on high-quality fabric manufacturing for the organized segment across **Tier 1 to Tier 6** towns.
* **Technological Upgradation:** The company is targeting a **10% to 15%** productivity increase through:
* Investment in modern **Sumum Airjet looms**.
* **Automatisation** of **Ring frame** and **winding departments**.
* Installation of **5 KTTM Ring Frame Model RX300** energy-saving motors.
* Retrofitting **contamination clearers** in the blowroom to ensure superior yarn quality.
* **R&D and Innovation:** Focus areas include **import substitution**, **new finishes**, and process optimization. R&D costs are integrated into total project capital expenditure rather than quantified separately.
* **Supply Chain:** Supported by a century-old network of channel partners. Credit terms are structured at **21 days** for Textiles and **60–120 days** for the Garment division.
---
### III. Financial Performance & Credit Profile
TRML has shown resilience in revenue, though margins have faced pressure from input costs and vacancy shifts.
#### **Key Financial Metrics**
| Metric (₹ Crore) | 1HFY26 | FY25 | FY24 | FY23 |
| :--- | :--- | :--- | :--- | :--- |
| **Total Revenue** | **155.20** | **242.71** | **237.02** | **259.65** |
| **EBITDA** | **27.00** | **45.40** | **55.37** | **51.56** |
| **EBITDA Margin (%)** | **17.41%** | **18.71%** | **23.40%** | **19.90%** |
| **Debt-Equity Ratio** | **-** | **-** | **0.35** | **0.43** |
#### **Debt Structure & Liquidity**
The company’s credit rating was upgraded to **'IND BBB+'/Stable** in **February 2026**.
* **Ring-Fencing:** A **Lease Rental Discounting (LRD)** facility with **Union Bank of India** uses a **cash flow waterfall mechanism** via an escrow account to prioritize debt servicing.
* **Liquidity Buffer:** As of September 2025, TRML held **₹116.85 crore** in mutual funds/government securities and a **₹11 crore** cash balance. A **Debt Service Reserve Account (DSRA)** of **₹8.5 crore** (3 months of obligations) is maintained.
* **Repayment Schedule:** **₹30.66 cr** (FY26), **₹37.94 cr** (FY27), and **₹44.22 cr** (FY28).
---
### IV. Sustainability & Energy Transition
TRML is aggressively pivoting toward green energy to mitigate rising power costs and enhance its ESG standing. Total solar investment has exceeded **₹12 crore**.
| Solar Asset | Capacity | Status |
| :--- | :--- | :--- |
| **Initial Plant** | **283.5 KW** | Operational |
| **Dhamni Plant** | **2 MW** | Commissioned FY24 |
| **Kharsundi Plant** | **1 MW** | Commissioned FY24 |
| **Total Capacity** | **3.28 MW** | **Active** |
In **March 2026**, the company furthered this strategy by incorporating two SPVs—**Ruby Greentech K Private Limited** and **Ruby Greentech T Private Limited**—for a **Solar Open Access project**.
---
### V. Governance & Strategic Leadership
The company is led by a stable, long-term management team with recent independent oversight additions.
* **Key Personnel:** **Hiren M. Shah** (Chairman), **Bharat M. Shah** and **Viraj M. Shah** (MDs), and **Purav H. Shah** (CEO & CFO).
* **Stability:** Executive leadership was re-appointed for **5-year terms** effective **April 2024**.
* **Independent Oversight:** **Shri Paras Savla** was appointed as an Independent Director in **December 2025**.
* **Shareholder Returns:** Dividend increased to **35% (₹1.75/share)** for FY24, up from **25%** in FY23.
---
### VI. Risk Factors & Critical Monitorables
Investors should note several legal and operational headwinds that could impact future valuations.
* **Legal Contingencies (PMLA/CBI):** The company is involved in litigation regarding a **₹101 crore** advance from **Shreem Corporation**. While TRML deposited the amount with a Resolution Professional in **December 2023**, an **ED Prosecution Complaint** under the **PMLA** and a **CBI supplementary charge sheet** remain active.
* **Leverage & Coverage:** Net leverage (Net Debt/EBITDA) rose to **4.91x** in FY25. Interest coverage is projected to drop below **2.0x** in the FY26–28 period due to increased borrowing for asset upgrades and legal settlements.
* **Concentration & Renewal Risk:** High reliance on the Dadar asset. A major lease renewal is scheduled for **FY27**; failure to roll over this contract could disrupt the LRD waterfall mechanism.
* **Operational Volatility:** The textile segment remains sensitive to global commodity prices (cotton, coal) and potential recessionary shifts in consumer demand.