Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹192Cr
Rev Gr TTM
Revenue Growth TTM
13.52%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VASWANI
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% | -7.0 | -10.0 | 0.6 | 31.7 | -18.9 | -1.9 | 17.3 | -13.5 | 27.7 | 24.6 | -16.8 | 21.4 |
| 106 | 87 | 83 | 112 | 84 | 86 | 96 | 97 | 106 | 105 | 79 | 121 |
Operating Profit Operating ProfitCr |
| 4.5 | 6.5 | 4.2 | 4.9 | 7.3 | 5.7 | 5.8 | 5.5 | 8.6 | 8.5 | 7.3 | 2.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 3 | 3 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 3 | 3 | 1 | 3 | 5 | 4 | 4 | 3 | 3 | 5 | 2 | -3 |
| 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 5 |
|
Growth YoY PAT Growth YoY% | -65.8 | 39.4 | -52.5 | 112.8 | 169.6 | -8.7 | 174.1 | -23.7 | -35.8 | 117.1 | -42.5 | -549.7 |
| 1.0 | 3.0 | 1.0 | 2.0 | 3.4 | 2.8 | 2.3 | 1.7 | 1.7 | 4.8 | 1.6 | -6.4 |
| 0.4 | 0.9 | 0.3 | 0.8 | 1.0 | 0.8 | 0.8 | 0.6 | 0.7 | 1.8 | 0.4 | -2.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 12.6 | -6.8 | -2.9 | 2.9 | 34.3 | 10.6 | -10.8 | 19.1 | 4.7 | -0.6 | 5.7 | 6.6 |
| 237 | 221 | 239 | 221 | 301 | 339 | 296 | 355 | 371 | 367 | 385 | 410 |
Operating Profit Operating ProfitCr |
| 6.9 | 6.8 | -3.7 | 6.8 | 5.5 | 3.9 | 5.9 | 5.1 | 5.4 | 5.7 | 6.5 | 6.7 |
Other Income Other IncomeCr | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 1 | 2 | 2 | -1 | -1 |
Interest Expense Interest ExpenseCr | 11 | 9 | 9 | 9 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 14 |
Depreciation DepreciationCr | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 6 |
| 1 | 1 | -23 | 3 | 3 | 0 | 5 | 7 | 11 | 12 | 13 | 7 |
| 0 | 0 | 0 | -2 | 2 | 3 | 1 | 3 | 5 | 3 | 5 | 6 |
|
| 3,813.6 | 0.3 | -2,098.5 | 119.5 | -74.3 | -317.3 | 261.1 | 8.9 | 35.9 | 50.3 | -4.7 | -90.2 |
| 0.5 | 0.5 | -10.0 | 1.9 | 0.4 | -0.7 | 1.3 | 1.2 | 1.5 | 2.3 | 2.1 | 0.2 |
| 0.4 | 0.4 | 0.6 | 1.5 | 0.4 | -0.8 | 1.4 | 1.5 | 2.0 | 3.0 | 2.8 | 0.3 |
| 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 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 31 | 33 |
| 54 | 55 | 56 | 57 | 63 | 68 | 72 | 77 | 83 | 92 | 106 | 119 |
Current Liabilities Current LiabilitiesCr | 68 | 71 | 67 | 76 | 91 | 83 | 79 | 87 | 69 | 43 | 103 | 131 |
Non Current Liabilities Non Current LiabilitiesCr | 10 | 7 | 7 | 8 | 15 | 15 | 15 | 23 | 19 | 24 | 122 | 220 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 80 | 79 | 75 | 92 | 118 | 114 | 124 | 127 | 126 | 113 | 158 | 155 |
Non Current Assets Non Current AssetsCr | 82 | 83 | 85 | 78 | 80 | 82 | 73 | 90 | 75 | 76 | 204 | 348 |
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 | 24 | 18 | 4 | 4 | 9 | 10 | 29 | 0 | 30 | 31 | 34 |
Investing Cash Flow Investing Cash FlowCr | -2 | -8 | 0 | -1 | -2 | -1 | -1 | -2 | -1 | -9 | -134 |
Financing Cash Flow Financing Cash FlowCr | -22 | -10 | -9 | -3 | -7 | -8 | -21 | 2 | -26 | -11 | 122 |
|
Free Cash Flow Free Cash FlowCr | 22 | 11 | 3 | 3 | 7 | 9 | 28 | -2 | 29 | 26 | -31 |
| 2,124.0 | 1,601.0 | -17.1 | 81.8 | 813.1 | -385.7 | 706.5 | -2.0 | 497.9 | 339.9 | 399.4 |
CFO To EBITDA CFO To EBITDA% | 139.0 | 115.1 | -45.9 | 22.8 | 53.9 | 70.9 | 155.8 | -0.5 | 140.4 | 138.7 | 128.6 |
| 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 | 8 | 20 | 28 | 47 | 30 | 9 | 29 | 59 | 60 | 94 | 110 |
Price To Earnings Price To Earnings | 7.0 | 17.4 | 16.0 | 10.4 | 25.6 | 0.0 | 7.1 | 13.5 | 10.0 | 10.4 | 12.8 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 |
Price To Book Price To Book | 0.1 | 0.2 | 0.3 | 0.5 | 0.3 | 0.1 | 0.3 | 0.6 | 0.6 | 0.8 | 0.8 |
| 2.7 | 3.5 | -8.2 | 5.8 | 4.5 | 4.3 | 3.4 | 5.5 | 3.9 | 4.7 | 8.3 |
Profitability Ratios Profitability Ratios |
| 21.9 | 24.6 | 13.7 | 25.1 | 21.8 | 15.2 | 19.6 | 17.1 | 19.5 | 20.0 | 20.4 |
| 6.9 | 6.8 | -3.7 | 6.8 | 5.5 | 3.9 | 5.9 | 5.1 | 5.4 | 5.7 | 6.5 |
| 0.5 | 0.5 | -10.0 | 1.9 | 0.4 | -0.7 | 1.3 | 1.2 | 1.5 | 2.3 | 2.1 |
| 9.2 | 8.2 | -10.8 | 8.4 | 9.0 | 7.0 | 10.1 | 10.1 | 13.0 | 13.0 | 7.2 |
| 1.4 | 1.4 | -26.7 | 5.2 | 1.3 | -2.6 | 4.0 | 4.1 | 5.3 | 7.4 | 6.3 |
| 0.7 | 0.7 | -14.4 | 2.6 | 0.6 | -1.3 | 2.1 | 2.0 | 3.0 | 4.8 | 2.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vaswani Industries Limited is an integrated steel and power manufacturer headquartered in Chhattisgarh, India. The company operates a diversified business model that bridges heavy industrial manufacturing with sustainable energy generation. As of **March 31, 2025**, the company has streamlined its corporate structure to focus on core operations, having divested its holdings in **Shubh Infrastructures Limited** and reduced its stake in **C.G. Ispat Private Limited** to **8%**.
---
### **Integrated Iron & Steel Manufacturing Operations**
The company operates a sophisticated integrated facility focused on the production of **Sponge Iron** and **Steel Billets**. While the business is subject to market price realizations, recent years have shown a steady climb in capacity utilization and total output.
| Segment | Metric | FY 2023-24 | FY 2024-25 |
| :--- | :--- | :--- | :--- |
| **Sponge Iron** | Installed Capacity | **90,000 MT** | **90,000 MT** |
| | Actual Production | **83,927 MT** | **81,913 MT** |
| | Capacity Utilization | **93.25%** | **91.02%** |
| **Steel Billet** | Installed Capacity | **66,000 MT** | **66,000 MT** |
| | Actual Production | **44,341 MT** | **53,769 MT** |
| | Capacity Utilization | **67.18%** | **81.47%** |
| **Total Combined** | **Actual Production** | **128,268 MT** | **135,682 MT** |
| | **Overall Utilization** | **82.22%** | **86.97%** |
**Strategic Capacity Expansion:**
To capitalize on rising domestic demand, the company is executing a major scale-up of its downstream capabilities:
* **MS Billet Expansion:** Capacity increased from **66,000 TPA** to **1,50,000 TPA** (Completed **June 2025**; **Consent to Operate** granted **Oct 2025**).
* **Rolling Mill:** A new **1,50,000 TPA** unit has received Environmental Clearance, marking a move toward finished steel products.
* **Product Upgradation:** The Billet Plant is being upgraded to produce **special grade steel**, aimed at insulating the company from the volatility of the standard commodity market.
---
### **Energy Self-Reliance & Renewable Transition**
A core competitive advantage for Vaswani Industries is its diversified power portfolio, which utilizes industrial waste and solar energy to lower the cost of steel production.
**Thermal & Waste Heat Recovery:**
The company employs Waste Heat Recovery (**WHR**) and Atmospheric Fluidized Bed Combustion (**AFBC**) systems. In **FY 2024-25**, a new **Siemens turbine** (investment of **₹313.40 Lacs**) was commissioned as the primary driver of generation, with the older unit retained for standby capacity.
**Solar Power Portfolio:**
The company is developing an aggregate **66.50 MWp Solar Power** portfolio in Chhattisgarh:
* **Gandai Project:** **16.25 MWp** fully operational as of **January 2025**. It generated **8.64 million units** in its first four months.
* **Mohbhatta (Phase I):** **13.75 MWp** received synchronization permission in **December 2025**.
* **Mohbhatta (Phase II):** **36.25 MWp** expected operational by **December 2025**; EPC handled by **SR Corporate Consultant**.
**Total Power Generation:** Increased from **67.98 million units** (FY 23-24) to **70.99 million units** (FY 24-25).
---
### **Intellectual Property & Technical Know-How Management**
Beyond physical manufacturing, the company operates a specialized division focused on the acquisition and commercialization of **Intellectual Property (IP)**. This segment drives operational efficiency through:
* **IP Acquisition:** Applying for and purchasing **patents, brevets, and copyrights**.
* **Knowledge Transfer:** Acquiring proprietary **manufacturing processes** and **scientific assistance**.
* **Commercialization:** Granting **exclusive/non-exclusive licenses** and trademarks for royalty-based considerations.
* **R&D Investment:** Capital is deployed into **experimenting and testing** inventions to enhance their industrial and commercial value.
---
### **Financial Trajectory & Capital Allocation**
The company has maintained consistent revenue growth, supported by robust demand in the Indian infrastructure sector.
**Standalone Financial Summary:**
| Particulars (₹ in Lacs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- | :--- |
| **Total Revenue** | **41,163.59** | **38,934.41** | **39,185.36** | **37,442.00** |
| **EBITDA** | **2,908.59** | **2,379.37** | **2,295.82** | **-** |
| **Profit After Tax** | **883.37** | **903.29** | **601.13** | **442.00** |
| **EPS (INR)** | **-** | **3.01** | **2.00** | **1.47** |
**Key Financial Notes:**
* **Profitability:** While **EBITDA** grew significantly in **FY 2024-25**, **PAT** was impacted by one-time items, including a **write-off of MAT Credit Entitlement** and a **loss on the buy-back of shares** held as investments.
* **Capital Raising:** To fund solar and steel expansions, the company increased its borrowing limits from ₹100 Crore to **₹600 Crore** in **Feb 2025**.
* **Preferential Allotments:** Issued shares to promoters at **₹50–₹52/share** in **2025**, raising approximately **₹15 Crore** for the **36.25 MWp** solar project.
* **Debt Financing:** Secured a **₹85.20 Crore** Rupee Term Loan from **IREDA** and additional facilities from **Union Bank of India**.
---
### **Risk Mitigation & Operational Standards**
Vaswani Industries employs a rigorous framework to manage the inherent risks of the steel industry.
**Market & Commodity Hedging:**
* **Zero Foreign Exchange Risk:** The company operates **100% domestically**, with no exposure to imports or exports.
* **Price Protection:** Uses **Futures, Options, and Swap contracts** for iron ore, coal, and scrap metal to hedge against price volatility.
* **Supply Chain Synergy:** Engages in arm's length transactions with **Kwality Foundry Industries (KFI)** to ensure consistent supply.
**Environmental & Regulatory Compliance:**
The company is transitioning from traditional coal blast furnaces to **modern electric blast furnaces** to reduce emissions. Strict environmental protocols include:
* Maintaining particulate emissions below **30 mg/Nm³**.
* **24x7 continuous emission monitoring** linked to SPCB/CPCB servers.
* Mandatory stack heights of **30-47 meters** for furnaces.
---
### **Governance & Compliance Status**
The company has identified and is actively addressing several historical compliance gaps noted in recent audits:
* **Board Composition:** Rectifying past lapses where the number of **Independent Directors** fell below statutory requirements.
* **Financial Reporting:** Addressing previous failures to consolidate financial statements with associates like **C.G. Ispat Private Limited**.
* **Disclosure Improvements:** Enhancing the timeliness of stock exchange intimations regarding KMP changes and board meetings, and improving statutory disclosures on the corporate website.
* **Executive Remuneration:** Approval sought for minimum remuneration for MD **Mr. Yashwant Vaswani** (**₹1.80 Crore** annually) due to inadequate profits in the transition period.