Altman Z″
Needs current assets and current liabilities.
OMGL · Engineering - Industrial Equipments · INE2D0Q01027
Analyst mean 0.00 · 0 analysts · 0% bullishThis 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.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
Incorporated in 2008, Om Galaxy Limited operates in precision moulding and tooling, manufacturing pipe fitting moulds, industrial moulds, automotive moulds (via subsidiary OMG Auto Mould Private Limited), hot runner systems (via subsidiary Infuse HRS Private Limited), and plastic cleaning products under its brand 'WONDRA'. The company operates seven manufacturing units across Vasai and Pune in Maharashtra with a total production area of 88,652.16 sq. ft. across owned and leased premises, employing 645 personnel as of June 30, 2026. For FY26, installed capacity for moulds across units stood at 1,146 MTPA with 84% utilization for Om Galaxy Limited, 85% for OMG Auto, and 88% for Infuse HRS. Products are sold to B2B industrial clients in building materials, automotive, electricals, and consumer electronics, as well as B2C retail/online channels for WONDRA cleaning products. Domestic sales contributed 91.74% and exports contributed 5.10% to FY26 revenue from operations. Raw materials like tool steel, P20, and components are procured from domestic suppliers and imported from international markets.
In-house design, tooling, and Hot Runner Systems integration capabilities; forward integration into branded consumer cleaning products ('WONDRA'); long-standing relationships with repeat customers contributing 75.60% of FY26 revenue; and 18+ years of promoter experience in precision mould manufacturing.
Om Galaxy Limited is an ISO-certified manufacturer of precision dies and moulds, hot runner systems, and plastic household cleaning products under its brand 'WONDRA'.
Source: p.48, 105, 184, 194
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Pat margin | Revenue cr | Pat margin derived | Cff cr |
|---|---|---|---|---|---|---|---|
| consolidated | FY26 | 0 | 16.6358 | 13.42% | 124.0014 | yes | 10.1585 |
| consolidated | FY25 | 0.0288 | 15.9164 | 14.13% | 112.6612 | yes | -8.4652 |
| consolidated | FY24 | 0.1049 | 12.0392 | 11.51% | 104.5568 | yes | 2.1305 |
Written before listing, answered from the document itself.
How are the fresh issue IPO proceeds allocated across capital expenditure, debt repayment, and general corporate purposes?
Fresh issue proceeds of up to Rs. 105.00 crore (at cap price of Rs. 90) are allocated as: Rs. 74.6636 crore for setting up a new consolidated manufacturing unit at Poman, Vasai; Rs. 14.0000 crore for pre-payment/repayment of bank borrowings; and the balance for General Corporate Purposes (GCP capped at 25%).
p.105, 106
What is the promoters' shareholding pre and post-issue, and what is their acquisition history?
Promoters Opindersingh Baddhan, Jyothish Nambiar, Sathyapalan Poyil, Gagandeep Baddhan, and Meena Baddhan hold 100.00% pre-issue shareholding, diluting to 75.00% post-issue. Promoters received 18,509,020 bonus shares in December 2025, yielding a 3-year WACA of Rs. 17.14 per share against the cap price of Rs. 90.00.
p.76, 89, 98, 132
What are the key related-party transactions with promoter-owned entities and directors?
Promoter directors received Rs. 3.6330 crore in total managerial remuneration in FY26. Job work paid to promoter-owned entity OM Enterprises was Rs. 0.5831 crore. Promoters provided personal guarantees for 100% of company borrowings (Rs. 37.7890 crore) and unsecured loans totaling Rs. 0.0628 crore.
p.42, 72, 73, 165
How did operating cash flow perform relative to restated profits over FY24 to FY26?
Restated PAT grew from Rs. 12.0392 crore in FY24 to Rs. 15.9164 crore in FY25 and Rs. 16.6358 crore in FY26. Cash flow from operations (CFO) expanded strongly from Rs. 3.4333 crore in FY24 to Rs. 26.7665 crore in FY25 and Rs. 35.0335 crore in FY26, demonstrating 210.6% cash conversion of net profit in FY26.
p.68, 70, 279
What secretarial, statutory compliance, and workforce findings exist for the issuer?
The company operates 7 manufacturing units across Vasai and Pune with 645 total personnel. Disclosed statutory compliance findings include administrative delays in depositing GST, TDS, and EPF dues, as well as CARO disclosures noting provisional quarterly stock statement variances submitted to banks. Statutory auditor M/s Shetty Naik & Associates has served for 3+ years.
p.25, 39, 40, 306
What are the lot size, application ticket cost, market maker terms, and liquidity constraints for public investors?
The issue price band is Rs. 85 to Rs. 90 per share with a market lot size of 1,600 shares, requiring a minimum retail application of 2 lots (3,200 shares) amounting to Rs. 2,88,000 at the cap price. Trading occurs strictly in standardized market lots of 1,600 shares, and because lots are indivisible, partial exit or fractional lot trading is impossible. Aikyam Capital Private Limited is the Market Maker with 584,000 reserved shares (5.01%) and a mandatory 3-year obligation period. Standard SME 5% price circuit limits apply.
p.1, 7, 8, 84, 85, 351
What the issue priced at, on the figures in the document.
How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.
| Date | Name | Shares | Price per share | Category | Issue type | Source |
|---|---|---|---|---|---|---|
| 2008-10-08 | Initial Subscribers to MOA | 10000 | 100 | promoter | initial | p.88 |
| 2015-02-27 | Existing Shareholders | 10000 | 100 | promoter | rights | p.88 |
| 2016-03-15 | Existing Shareholders | 30000 | 100 | promoter | rights | p.88 |
| 2017-03-31 | Existing Shareholders | 26000 | 100 | promoter | rights | p.88 |
| 2018-03-31 | Existing Shareholders | 34000 | 100 | promoter | rights | p.88 |
| 2019-03-30 | Existing Shareholders | 32000 | 500 | promoter | rights | p.88 |
| 2020-03-30 | Existing Shareholders | 8875 | 750 | promoter | rights | p.88 |
| 2021-03-31 | Existing Shareholders | 7700 | 960 | promoter | rights | p.88 |
| 2022-03-25 | Existing Shareholders | 6000 | 1100 | promoter | rights | p.88 |
| 2023-03-31 | Existing Shareholders | 3500 | 1400 | promoter | rights | p.88 |
| 2024-01-16 | Existing Shareholders | 13000 | 2000 | promoter | rights | p.88 |
| 2024-02-17 | Existing Shareholders | 2000 | 2000 | promoter | rights | p.88 |
| 2024-04-05 | Existing Shareholders | 500 | 2000 | promoter | rights | p.88 |
| 2024-08-03 | Existing Shareholders | 1835750 | 0 | promoter | split | p.89 |
Ceo: Opindersingh Bachattarsingh Baddhan
There are no material civil, criminal or tax litigations against the Company, Promoters or Directors exceeding the materiality threshold of Rs. 0.8318 Crore.
Auditor name: M/s Shetty Naik & Associates, Chartered Accountants
Skin in game: Promoters hold 100.00% pre-issue shareholding (holding 22,210,800 out of 22,210,824 equity shares).
CARO 2020 annexure for FY26 noted that quarterly stock statements submitted to bank differed from books of accounts due to provisional numbers, but year-end working capital agreed with books without material misstatement.
Auditor changed last 3y: No
Source: p.2, 3, 25, 306
Transactions with promoters, directors and their entities, as disclosed.
| Counterparty | Amount cr | Nature | Relationship | Core function | Source |
|---|---|---|---|---|---|
| Opindersingh Bachattarsingh Baddhan | 1.001 | remuneration | director | yes | p.72, 165 |
| Jyothish Rajamohanan Nambiar | 0.715 | remuneration | director | yes | p.72, 165 |
| Sathyapalan Ayadathil Poyil | 0.715 | remuneration | director | yes | p.72, 165 |
| Gagandeep Opinder Singh Baddhan | 0.6435 | remuneration | director | yes | p.72, 165 |
| Opindersingh Bachattarsingh Baddhan | 0.4012 | rent | director | no | p.73, 165 |
| Meena O Baddhan | 0.179 | rent | relative | no | p.73, 165 |
| OM Enterprises | 0.5831 | job work | promoter-owned entity | yes | p.73, 164 |
| Opindersingh Bachattarsingh Baddhan | 0.31 | loan taken | director | no | p.73, 165 |
Disclosed administrative delays in statutory filings including GST (Rs. 0.0088 Crore late fees/interest in FY25, Rs. 0.0520 Crore in FY24), TDS (Rs. 0.0072 Crore in FY25, Rs. 0.0027 Crore in FY24), EPF (Rs. 0.0011 Crore in FY25), and ROC charge creation/modification form filing regularizations.
Defaults disclosed: Yes
Source: p.39, 40, 187
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
Free cash flow is negative — the business consumes more than it generates once capex is paid. Fine if it is deliberate growth investment; a problem if it is structural.
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.
Latest free cash flow ₹-12 cr, negative in 3 of 4 years. Check whether the burn funds expansion (dark stores, plants, ports) or merely sustains operations.
Operating cash is 206% of trailing profit — the earnings are converting to real cash, not just accruals.
Why this reading: A positive signal: cash conversion at or above ~0.9 means reported profit is showing up as actual cash.
Operating cash ₹35 cr against trailing net profit ₹17 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.
Net margin improved from 10% to 13.7% year-on-year — the business is keeping more of each rupee.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Quarter net margin 13.7% vs 10% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.
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.
Needs current assets and current liabilities.
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?
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.
Needs trade receivables, current assets, other expenses.
Accruals are -11.3% of assets. Free cash flow negative in 3 of 4 years.
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.
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.
Capital is going in far faster than revenue is coming out. For a business mid-build that is expected — the test is whether it converts.
cumulative operating cash flow ÷ cumulative net profit
₹62 cr ÷ ₹55 cr, over 4 years
1.13×
Above 1.0 means cash exceeds reported profit — the healthier reading.(net profit − operating cash flow) ÷ average total assets
(₹17 − ₹35) cr ÷ average assets
-11.3%
Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.net margin × asset turnover × leverage
13.7% × 0.71 × 2.16
21.0%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹25 cr ÷ ₹3 cr
8.33×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹38 cr ÷ ₹81 cr
0.47×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +118% vs revenue +24%, FY2023 to FY2026
94pp gap
Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.Needs more balance-sheet detail (only 3 of 6 flags testable).
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.
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?
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.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.
Three ratios read in order, each stricter than the last.
How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.
Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
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.
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.
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.
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.
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.
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.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 65.56% to 65.56% across these quarters.
FII held steady from 8.90% to 8.90% across these quarters.
Other held steady from 25.54% to 25.54% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Debtor days
How long customers take to pay | 93 | 145 | 136 | 88 |
| Inventory days
How long stock sits before it sells | 202 | 213 | 285 | 378 |
| Payable days
How long the company takes to pay suppliers | 221 | 183 | 243 | 328 |
| Cash conversion cycle
Debtor + inventory − payable days | 74 | 175 | 177 | 138 |
| Working capital days | 23 | 67 | 68 | 23 |
| ROCE %
Return on capital employed | — | 25.0% | 27.0% | 24.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Revenue from operations | 100 | 105 | 113 | 124 |
| Other income | 1 | 1 | 1 | 1 |
| Depreciation | 6 | 7 | 6 | 8 |
| Finance cost | 2 | 2 | 2 | 3 |
| Profit before tax | 14 | 16 | 22 | 22 |
| Net profit (owners) | 10 | 12 | 16 | 17 |
| EPS (₹) | 591.31 | 643.91 | 82.76 | 7.20 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Metric | Sep 2025 |
|---|---|
| Revenue | 45 |
| Other Income | 0 |
| Expenses | 34 |
| Depreciation | 4 |
| Finance cost | 1 |
| Profit before tax | 7 |
| Net Profit | 6 |
| EPS | 29.45 |
| Item | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 11 |
| Reserves | 33 | 47 | 63 | 70 |
| Borrowings | 31 | 32 | 25 | 38 |
| Net block | 40 | 38 | 47 | 71 |
| CWIP | 0 | 0 | 1 | 16 |
| Investments | 0 | 0 | 0 | 0 |
| Total Assets | 104 | 117 | 143 | 175 |
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Cash from operations | -3 | 3 | 27 | 35 |
| Cash from investing | -16 | -5 | -18 | -44 |
| Cash from financing | 22 | 2 | -8 | 10 |
| Free cash flow | -20 | -2 | 11 | -12 |
| Net change in cash | 3 | 1 | 0 | 1 |
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.
These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.
The same read, applied to the companies this one competes with.