Skip to content
Company Terminals IPO Intel Calculators Gold Desk Research Services Roadmap Pricing Get started →
The $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focusThe $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focus

Asset Reconstruction Co.(India)

ARCIL · Finance - NBFC · INE148G01016

Analyst mean 0.00 · 0 analysts · 0% bullish
₹137.79
Close 2026-09-22 · Moderate risk
Price
₹137.79
Mkt cap
₹4,478 cr
Book value
₹116.3
Consolidatedstandalone figures are read separately and never mixed into these tables
How to read this business

This is a lending business. Cash-flow reads that suit a manufacturer do not apply: disbursing loans is an operating outflow, so negative operating cash is normal and not a warning sign. Leverage is the raw material of the model, not a red flag on its own. Reads that would mislead here have been withheld rather than shown with a caveat.

What's newsince the last filing we processed

Credit rating 5 Apr 2024 Open
Announcement 17 Sep - ARCIL authorizes three KMPs to determine event materiality under Regulation 30(5). Open

Read from the offer document

This company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.

55/100 90% coverage
₹139 Mainboard
₹733 cr

What the score is made of

Score components
Issue structure70
Filing integrity50
Financial quality60.8
Valuation vs peers55
Underwriter quality75
Governance forensics40

Flagged in the offer document

Each flag is a fact read in the filing, shown with the context that makes it meaningful.

  • Service Tax Show Cause Notices and Litigation Under Protest flagged
  • Internal Audit Open Observations on Operational Controls and BCP noted
  • 100% Offer for Sale with Zero Fresh Issue Proceeds to Issuer noted

What the issue was raised for

Stated objects, as worded in the offer document. Deployment against them is tracked separately.

  • Source: p.103 · Purpose: The objects of the Offer are to achieve the benefits of listing the Equity Shares on the Stock Exchanges and for the Offer for Sale of up to 52,731,946 Equity Shares of face value of ₹10 each aggregating up to ₹[●] million by the Selling Shareholders. Our Company will not receive any proceeds from the Offer.

What the company said

Claims made in the offer document, to be read against what the company has reported since.

  • ARCIL maintains a market-leading position as India's premier ARC with robust Net Owned Funds and lowest borrowing costs among private peers.

Lock-in

  • Period: 18 months · Source: p.92 · Category: Minimum Promoters' Contribution · Pct of total: 20
  • Period: 6 months · Source: p.93 · Category: Promoters' excess shareholding
  • Period: 6 months · Source: p.94 · Category: Other pre-Offer Equity share capital
  • Period: 90 days · Source: p.94 · Category: Anchor Investors (50%)
  • Period: 30 days · Source: p.94 · Category: Anchor Investors (remaining 50%)

The business

What it does

Deep

Asset Reconstruction Company (India) Limited (ARCIL) is a pioneer in the Indian asset reconstruction industry, operating as an RBI-registered Asset Reconstruction Company (ARC) under the SARFAESI Act. The company acquires stressed assets including non-performing assets (NPAs), special mention accounts (SMA 0/1/2), and written-off accounts from commercial banks, non-banking financial companies (NBFCs), housing finance companies (HFCs), and other financial institutions. ARCIL structures acquisitions through special purpose trusts that issue Security Receipts (SRs) to Qualified Buyers and seller institutions. Its business operates across three core verticals: Corporate Loans, SME and Other Loans, and Retail Loans. Resolution strategies encompass debt restructuring, negotiated settlements, enforcement of underlying security interests under SARFAESI, Debt Recovery Tribunal (DRT) proceedings, and corporate insolvency resolution processes under the Insolvency and Bankruptcy Code (IBC). As of March 31, 2026, ARCIL's Assets Under Management (AUM) stood at ₹ 20,149.99 Crore (₹ 201,499.87 million). Since inception, ARCIL has acquired total principal debt of ₹ 89,909.34 Crore (₹ 899,093.41 million) at a total acquisition cost of ₹ 44,114.43 Crore (₹ 441,144.32 million) and achieved cumulative recoveries of ₹ 31,914.78 Crore (₹ 319,147.75 million). Geographically, ARCIL operates nationwide through 13 offices located across 12 states, supported by an operational network of 206 employees, 218 registered valuers, 206 collection agents, and 988 empanelled lawyers.

Moat

ARCIL is India's first incorporated ARC (established in 2002) with over two decades of operating history, holding the second-largest AUM share (12.6% as of March 31, 2025) and net worth in the Indian ARC industry. It maintains strong institutional sponsorship from Avenue Capital Group (via Avenue India Resurgence Pte. Ltd holding 69.73%) and State Bank of India (holding 19.95%). Its Net Owned Funds exceed regulatory thresholds, enabling it to act as a resolution applicant under IBC (one of only five ARCs meeting this criteria as of March 31, 2025) and maintain the lowest debt-to-equity ratio (0.41x) and borrowing costs among top private peers.

Short

Asset Reconstruction Company (India) Limited is India's premier asset reconstruction company engaged in acquiring stressed assets from banks and financial institutions and implementing resolution strategies through restructuring, enforcement of securities, and settlements. Operating across corporate loans, SME and other loans, and retail loans, the company manages assets through special purpose trusts set up under the SARFAESI Act across India.

Source: p.171

Revenue segments

Where the revenue came from, as the document splits it.

Pct
Fees and Other Income32.6%
Other Operating Income28.4%
Net Gain on Fair Value Changes - Unrealised26.9%
Recovery of Security Receipts, Unrealized Fee & Expenses (written off earlier)9.13%
Interest Income2.93%
The numbers behind it
NamePctSource
Fees and Other Income32.64p.252
Other Operating Income28.41p.252
Net Gain on Fair Value Changes - Unrealised26.89p.252
Recovery of Security Receipts, Unrealized Fee & Expenses (written off earlier)9.13p.252
Interest Income2.93p.252
The industry

Summary

The Indian Asset Reconstruction Company (ARC) industry originated under the SARFAESI Act, 2002 to resolve non-performing assets (NPAs) and clean bank balance sheets. As of March 31, 2025, the Indian ARC market size in terms of AUM reached ₹ 134,161.00 Crore (₹ 1,341,610.00 million), represented by 27 operational ARCs. The industry is highly concentrated, with the top seven ARCs accounting for approximately 74% of total market AUM. Growth is supported by evolving regulatory frameworks, including RBI's Expected Credit Loss (ECL) provisioning rules, Securitisation of Stressed Assets Framework (SSAF), and rising Net Owned Fund requirements (₹ 300.00 Crore). As India's first incorporated ARC and second-largest player by AUM, ARCIL is uniquely positioned to capture distressed asset flows from banks, NBFCs, and MSME sectors.

Growth rate: 13.5% CAGR (Fiscal 2020 to Fiscal 2025 total banking stress growth)

Market size: ₹ 134,161.00 Crore (AUM of Indian ARC industry as of March 31, 2025)

Sector slug: financial-services

Source: p.119

The numbers as filed

Financials

As presented in the offer document. Post-listing figures are in the statements above.

Revenue crPat cr
60633
FY24
58233
FY25
722352
FY26
The numbers behind it
BasisPeriodRelated party revenue crPat crPat marginRevenue crPat margin derivedCff cr
consolidatedFY26160.072351.68848.73%721.692yes766.264
consolidatedFY25122.695329.50856.64%581.757yes94.171
consolidatedFY2482.401330.46554.55%605.824yes-55.133
Sector vitals

The measures this sector is actually judged on, as disclosed in the document. No feed supplies these.

Lending Vitals
p.105, 200, 216, 312 — Business / MD&A
The questions worth asking

Written before listing, answered from the document itself.

Why is the IPO structured entirely as an Offer for Sale without any fresh issue proceeds for the company?

The Offer is a 100% Offer for Sale of 52,731,946 Equity Shares by Promoters Avenue India Resurgence Pte. Ltd and State Bank of India to achieve listing benefits and provide liquidity. ARCIL's strong Net Owned Funds of ₹ 2,895.88 Crore and low debt-to-equity ratio (0.41x) provide sufficient balance sheet capital for asset acquisitions without requiring fresh primary capital.

p.2, 103, 105

How concentrated is ARCIL's Assets Under Management across business verticals?

As of March 31, 2026, Corporate Loans represent 68.75% (₹ 13,852.76 Crore) of total AUM, Retail Loans account for 23.55% (₹ 4,744.76 Crore), and SME & Other Loans make up 7.70% (₹ 1,552.47 Crore). Corporate loans remain the primary AUM driver, though retail and SME acquisitions are expanding rapidly.

p.171

What drove the 24.05% growth in Revenue from Operations in Fiscal 2026?

Revenue from operations increased to ₹ 721.69 Crore in FY26 from ₹ 581.76 Crore in FY25, driven by higher management and trusteeship fee income from managed trusts, increased recovery incentive fees, and higher net unrealised gains on fair value changes of Security Receipts.

p.252, 398

What is the status of the ₹ 56.10 Crore service tax litigation and its financial impact?

DGCEI and Service Tax authorities issued notices demanding ₹ 56.10 Crore in service tax on management upside incentives for May 2008 to June 2017. ARCIL deposited ₹ 56.10 Crore 'under protest' to freeze interest liabilities while appealing before CESTAT. No provision has been made on the balance sheet as legal counsel expects the demand to be quashed.

p.37, 432

Valuation at issue

What the issue priced at, on the figures in the document.

12.52
p.105
To be determined upon finalisation of the Price Band based on Basic and Diluted EPS of ₹10.82 for Fiscal 2026
90.96
The company states that there are no listed peers in India operating in the asset reconstruction sector.

The offer, ownership and risks

Subscription

How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.

Overall subscription, by day
11-09-202623.3x
10-09-20260.7x
09-09-20260.28x
Final book, by category
Retail0.36x
Non-institutional0.86x
QIB0x
Reservation
18456182
2636597
10546389
Pre-IPO investors
DateNameSharesPrice per shareCategorySource
2002-02-27Subscribers to Memorandum of Association70010Initial Subscriptionp.88
2003-05-02ICICI Bank, SBI, IDBI, HDFC, HDFC Bank, IDBI Bank, Federal Bank, South Indian Bank, Jyotin Mehta999930010Further issuep.88
2004-10-15ICICI Bank, SBI, IDBI, Punjab National Bank, Karnataka Bank, Karur Vyasa Bank, Citicorp Finance, Federal Bank, South Indian Bank9000000010Preferential allotmentp.88
2006-11-22Existing Shareholders (Rights issue 12:10)12000000030Rights issuep.89
2008-06-02Existing Shareholders (Rights issue 42:100)4717325270Rights issuep.89
2008-12-05Existing Shareholders (Rights issue 42:100)2555907070Rights issuep.90
2008-12-05Lathe Investment Pte. Ltd.3216481884Preferential allotmentp.90
Management

Ceo: Phanindranath Kakarla

Litigation

Pending litigation against the Company includes 1 indirect tax proceeding involving ₹ 56.10 Crore (service tax demand of ₹ 561.03 million) and 5 criminal proceedings involving ₹ 0.00 Crore (unquantifiable). Pending litigation against Promoters includes 295 direct tax proceedings involving ₹ 89,076.22 Crore and 229 indirect tax proceedings involving ₹ 10,301.28 Crore against State Bank of India, 2 civil proceedings involving ₹ 99,377.49 Crore against SBI, and 8,875 criminal proceedings involving ₹ 525.09 Crore against SBI. Pending litigation by Trusts/Subsidiaries includes 74 material civil recovery proceedings involving ₹ 18,010.66 Crore.

Auditor name: M S K A & Associates LLP, Chartered Accountants

Skin in game

Promoters Avenue India Resurgence Pte. Ltd. holds 226,566,265 Equity Shares (69.73%) and State Bank of India holds 64,816,980 Equity Shares (19.95%), together holding 89.68% of the pre-Offer paid-up Equity Share capital.

Auditor rpt flags

The examination reports on Restated Financial Information by M S K A & Associates LLP and K S Aiyar & Co contained no qualifications or emphasis of matter. Internal auditors noted open observations including lack of Aadhaar masking, delay in tracking SARFAESI proceedings, operational issues in CIC wilful defaulter data submission, and absence of formal business continuity framework.

Source: p.37, 61, 221, 238, 256, 432

Related-party dealings

Transactions with promoters, directors and their entities, as disclosed.

CounterpartyAmount crNatureRelationshipCore functionSource
Avenue India Resurgence Pte. Ltd.67.97Dividends PaidPromoter / Holding CompanyEquity capital investor and promoter group holding entityp.396
Arcil-CPS-081-I-Trust26.373Fees and Other IncomeAssociate TrustStressed asset resolution trust managed by Arcilp.396
Statutory dues

Detail

The company disclosed minor delays in the payment of statutory dues including Income Tax TDS on salary (₹ 0.01 Crore / ₹ 0.06 million in FY24), Employee Provident Fund (negligible amounts of ₹ 4,221 in FY26 and ₹ 653 in FY25), and Punjab Labour Welfare Fund of ₹ 375 remaining unpaid due to portal technical issues.

Source: p.45

What changed between DRHP and RHP

A change between the two filings is a disclosure in itself.


  • The reporting period was rolled forward by one fiscal year to incorporate the financial results for Fiscal 2026, removing Fiscal 2023 from the comparative period.

  • The total size of the Offer for Sale was reduced by 52,731,946 Equity Shares (a 50.00% reduction). Avenue India Resurgence reduced its OFS by 43,915,124 shares, State Bank of India reduced its OFS by 8,481,938 shares, and Federal Bank reduced its OFS by 334,884 shares, while Lathe Investment maintained its OFS size at 16,244,858 shares.

  • Restated financial statements were updated to include Fiscal 2026 results. Revenue from operations expanded by 24.05% in FY26 driven by higher management fees and unrealised fair value gains, while net worth grew by 10.97%.

  • The examination reports were re-issued on August 21, 2026, to cover the updated Restated Financial Information for Fiscal 2026, with certification by J. Kala & Associates alongside statutory auditor M S K A & Associates LLP.

  • Risk disclosures were updated to reflect regulatory changes enacted between DRHP and RHP filings, specifically the RBI consolidation of ARC directions and updated market share metrics.
Timeline
2026-09-07
2026-09-09
2026-09-11
2026-09-15
2026-09-16
2026-09-16
2026-09-17
2026-10-23
The offer and who ran it
Ownership around the issue
Promoter, pre-issue89.7%
Free float10.3%
Pledged0%
89.68%
0%
10.32%
324.9 cr
10
107
14,873
p.104,
MUFG Intime India Private Limited
IIFL Capital Services Limited (formerly known as IIFL Securities Limited), IDBI Capital Markets & Securities Limited, JM Financial Limited

Price in context split-adjusted

Close 50-DMA 200-DMA

Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.

Reading the Statements forensic interpretation

What the numbers mean when read together — computed from the filings, not a score.

Debt is rising faster than the asset base it funds

Borrowings rose 922% over 3 years, but only about 0% of the new debt shows up as productive assets — worth understanding what the rest funded.

Why this reading: Kept at caution rather than flagged: the disproportion is real but not extreme, and part of the borrowing may fund working capital or intangibles that this view doesn't capture.

Full read

New borrowing ₹1,088 cr against an asset build of ₹2 cr. Some gap is normal (working capital, dividends); a persistent or widening gap is where it becomes a concern.

Borrowing while holding investments

Borrowings rose 704% over two years while the company also carries ₹1,535 cr in investments. Why borrow at interest while parking money elsewhere is a fair question.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

Borrowings moved to ₹1,206 cr from ₹150 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.

Forensic modelscomputed from the filed statements

Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.

Altman Z″

Needs current assets and current liabilities.

Piotroski F

3 / 8 1 not testable
  • Profitable this year
  • Operating cash positive
  • Return on assets improved
  • Cash exceeds profit
  • Leverage reduced
  • Liquidity improved
  • No share dilution
  • Margin improved
  • Assets working harder
What is this, and how do I read it?

Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.

Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?

Profitability (4 tests)
Positive profit, positive operating cash, improving return on assets, and cash exceeding profit. The last is the quality test — profit that outruns cash is the one to question.
Leverage and liquidity (3 tests)
Falling debt, improving current ratio, no new shares issued. Growth funded by dilution scores zero here.
Operating efficiency (2 tests)
Improving margin and improving asset turnover.

How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.

Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.

Beneish M

Needs trade receivables, current assets, other expenses.

Cash vs profit

1.06× 4-year cumulative

Accruals are 2.4% of assets. Free cash flow negative in 0 of 4 years.

DuPont — return on equity FY2026

Net margin43.6%× Asset turnover0.13×× Leverage1.51×= ROE8.3%
What is this, and how do I read it?

DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.

Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.

Net margin
What the company keeps from each rupee of sales. High margin points to pricing power or a genuine cost advantage.
Asset turnover
Sales generated per rupee of assets. High turnover points to efficiency — a retailer earns this way, a utility never will.
Leverage (equity multiplier)
Assets divided by equity. This multiplies whatever the first two produce, in both directions.

How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.

Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.

Leverage & coverage FY2026

Debt / equity0.32×
Interest coverage13.92×
ROCE14.0%

Capital that builds FY2023 → FY2026

Capital deployed+5%
Revenue produced+-11%
Still in CWIP₹0 cr

Capital and revenue are growing at broadly similar rates — the asset base is being used, not just added to.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹1,324 cr ÷ ₹1,245 cr, over 4 years 1.06× Above 1.0 means cash exceeds reported profit — the healthier reading.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹315 − ₹194) cr ÷ average assets 2.4% The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.
DuPont — return on equity net margin × asset turnover × leverage 43.6% × 0.13 × 1.51 8.3% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹501 cr ÷ ₹36 cr 13.92× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹1,206 cr ÷ ₹3,781 cr 0.32× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +5% vs revenue +-11%, FY2023 to FY2026 16pp gap Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.

Going deepersame statements, harder questions

Montier C-Score

Needs more balance-sheet detail (only 3 of 6 flags testable).

Return on invested capital FY2026

ROIC7.5%
On new capital since FY2023 4.1%
Capital employed₹4,987 cr

NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.

What is this, and how do I read it?

Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.

ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?

NOPAT
Operating profit after a notional tax charge, so the figure is independent of how the company is financed. We use 25%.
Invested capital
Equity plus borrowings less cash — the money actually at work.
Incremental ROIC
Change in NOPAT divided by change in invested capital. If it sits below the cost of capital, growth is destroying value however fast revenue rises.

How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.

Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.

What the price implies

11.2% free cash flow growth, every year for ten years

The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.

What is this, and how do I read it?

Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.

Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.

Discount rate
The return required for the risk taken. We use 11.5%, roughly the long-run cost of equity in India.
Terminal growth
Growth beyond the explicit ten years. We use 4%, near long-run nominal GDP.
The output
The free-cash-flow growth rate, every year for a decade, that makes the discounted total equal today's market value.

How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.

Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.

Cost of debt FY2026

Interest ÷ average borrowings4.76%
Average borrowings₹756 cr

Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.

What is this, and how do I read it?

Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.

What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.

Well below the policy rate
Suggests interest is being capitalised into assets rather than expensed, or that funding comes from related parties on non-market terms.
Near the policy rate plus a normal spread
Ordinary bank funding. Nothing to explain.
Well above
Lenders are pricing risk the equity market may not yet be.

How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.

Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.

Reading the numbers on this pagetwo bases, both shown

What the filings we hold do not give

Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.

Published screening frameworksrules applied, not opinions quoted

Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.

Graham — defensive investor

2 / 2
  • Debt below net worth ₹1,206 cr vs ₹3,781 cr
  • Positive earnings every year 4 of 4 years

Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.

Greenblatt — magic formula

0 / 1
  • Return on capital above 20% 10.0%

Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.

O'Neil — CAN SLIM growth tests

2 / 4
  • Annual earnings growth above 25% 7%
  • Revenue growth above 20% 24%
  • Return on equity above 17% 8.3%
  • Share count not expanding equity capital ₹325 cr

The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.

Quality — compounder tests

3 / 4
  • Cash conversion above 0.9× 1.06× over 4 years
  • ROCE above 15% 14.0%
  • Interest covered more than 4× 13.92×
  • Debt below half of equity 0.32×

The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.

The page in pictures

Revenue and what it leaves behind

Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.

FY23 · 809FY23FY24 · 606FY24FY25 · 582FY25FY26 · 722FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

Operating cash first, then what the business spent and raised.

194Operating cash−985Investing766Financing

Quality over time

One year is a snapshot. These are the two lines that matter across a cycle.

1.91.41.00.5FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

Rising debtor or inventory days against flat sales is the earliest visible sign of stress.

58453118FY23FY24FY25FY26
Debtor daysCash cycle
Growth & valuation workspace

Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.

User-driven scenario tool. Implied value and CAGR follow only from the assumptions you set — not a FinMinutes forecast, recommendation, or target price.

Valuation & quality

One canonical set of figures — the same numbers used everywhere else on this page and on the screener.

How it is fundedLeverage and what is returned to shareholders.
Book value / share
₹116.3

Ownership & Skin in the Game

How the register has moved over recent quarters — the direction matters more than the level.

Promoter ― 0.00
Sep '2677.45%

Promoter held steady from 77.45% to 77.45% across these quarters.

FII ― 0.00
Sep '264.77%

FII held steady from 4.77% to 4.77% across these quarters.

MF ― 0.00
Sep '263.08%

MF held steady from 3.08% to 3.08% across these quarters.

Other ― 0.00
Sep '2614.70%

Other held steady from 14.70% to 14.70% across these quarters.

Working capital12-year series

Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.

MeasureFY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
22383454
Cash conversion cycle
Debtor + inventory − payable days
22383454
Working capital days-60-477-754-601
ROCE %
Return on capital employed
17.0%16.0%14.0%
Trends

The shape of the business over time (annual) — read the direction, not the single print.

Revenue (₹ cr)
FY2023809FY2024606FY2025582FY2026722
Net profit (₹ cr)
FY2023306FY2024314FY2025310FY2026315

Annual Profit & Loss ₹ cr

LineFY2023FY2024FY2025FY2026
Revenue from operations809606582722
Other income342628
Depreciation2223
Finance cost261236
Profit before tax386415431465
Net profit (owners)306314310315
EPS (₹)8.8210.1710.1410.82

Exceptional items, total income and EBITDA are read from the filed statements.

Balance Sheet ₹ cr, annual

ItemFY2023FY2024FY2025FY2026
Equity Capital325325325325
Reserves2,4872,7513,0933,456
Borrowings1181503061,206
Net block38373940
CWIP0310
Investments1,0909141,1221,535
Total Assets2,7903,6574,3965,726

Cash Flow ₹ cr

LineFY2023FY2024FY2025FY2026
Cash from operations295552283194
Cash from investing-363-381-554-985
Cash from financing-44-5694766
Free cash flow295547282192
Net change in cash-111115-176-25

Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.

Others in Finance - NBFC

The same read, applied to the companies this one competes with.

DISCLAIMER: FinMinutes is a financial data and analytics platform, not a registered investment adviser. Everything here is for educational and informational purposes. Forensic interpretations are computed from disclosed data and are not recommendations. Do your own due diligence.
Chat on WhatsApp