Altman Z″
Needs current assets and current liabilities.
QUALIANCE · Textile · INE1XJ401012
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.
Qualiance International Limited specializes in technically complex garments, including military and police uniforms, tactical outerwear, high-visibility workwear, weather-resistant clothing, and sun-protective apparel. The company operates an in-house manufacturing facility in Tiruppur, Tamil Nadu, with a built-up area of over 45,000 square feet and an installed production capacity of 4,50,000 pieces per annum. Specialized garment construction techniques such as seam sealing, bonded construction, ultrasonic welding, laser cutting, and lamination are performed in-house. Fabrics and functional trims are sourced from suppliers in Europe, the Far East, and other global markets. The company primarily serves European government departments (such as the Swiss military) and premium international lifestyle and performance outdoor brands. Outbound finished garments are shipped from proximity ports like Tuticorin, Chennai Sea Port, and Chennai Airport. The company plans to expand by setting up a new multi-storey RCC manufacturing facility of 1,43,370 sq. ft. in Tiruppur with an annual base production capacity of 10,80,000 pieces (600 sewing machines).
Possesses deep institutional process expertise in manufacturing technically complex, high-specification garments (e.g., seam-sealed outerwear and military-grade uniforms) that meet strict compliance and quality standards of European government departments, which creates a high barrier to entry compared to commodity garment manufacturers.
Qualiance International Limited is engaged in the design, engineering, manufacture, and export of technically complex, high-specification performance garments for institutional, government, and brand clients in international markets.
Source: p.102, p.227, p.237
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Source |
|---|---|---|---|---|---|
| Gokaldas Exports Limited | 60.84 | 4.63 | p.215 | ||
| S P Apparels Limited | 23.21 | 10.67 | p.215 |
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Ebitda cr | Pat margin | Revenue cr | Pat margin derived |
|---|---|---|---|---|---|---|---|
| standalone | FY26 | 0 | 11.869 | 16.7167 | 15.44% | 76.8911 | yes |
| standalone | FY25 | 2.3325 | 4.8985 | 7.9705 | 9.23% | 53.0724 | yes |
| standalone | FY24 | 2.6499 | 2.8393 | 4.8615 | 7.63% | 37.2294 | yes |
Written before listing, answered from the document itself.
What is the concrete execution plan and timeline for the proposed ₹38.00 crore capital expenditure in Tiruppur?
The company plans to deploy ₹38.00 crore for setting up a new multi-storey RCC manufacturing facility (1,43,370 sq. ft.) in Tiruppur, Tamil Nadu. The funds will be spent on civil construction, electrical works, and procurement of specialized machinery (including 600 sewing machines) to add 10,80,000 pieces of annual production capacity.
p.201, p.202
What are the details of the outstanding direct tax litigations and assessments against promoter Vipul Badani?
Promoter Vipul Badani faces an outstanding direct tax demand of ₹21.69 lakhs for AY 2019-20 under section 147. Additionally, there is an active reassessment proceeding for AY 2014-15 on an alleged escapement of income of ₹1.24 crores, which exposes the promoter to potential personal tax liabilities.
p.214-218
What is the operational nature of transactions with Silvertraq International Private Limited, and are there outstanding balances?
Silvertraq is a promoter-controlled group company. Qualiance conducts both sales (₹2.25 crore in FY25) and purchases (₹2.03 crore in FY25) of fabric and garments with Silvertraq, establishing an integrated supply chain relationship with this related party.
p.190
Why did trade receivables rise to ₹15.99 crore in FY26, and how does this impact the company's liquidity?
Receivables surged from ₹2.07 crore in FY25 to ₹15.99 crore in FY26 (representing 21% of FY26 revenue), driven by extended credit terms given to international clients. While CFO remained positive at ₹7.84 crore in FY26 due to inventory reduction, the uncollected receivables represent a substantial working capital lockup that increases reliance on short-term bank borrowings.
p.151, p.153
Why has the company pursued an SME platform listing on NSE Emerge instead of the Mainboard?
With a pre-issue paid-up capital of ₹9.90 crore and a post-issue capital of ₹13.45 crore, the company's post-issue capital falls below the ₹25.00 crore threshold, making it structurally eligible for the NSE Emerge SME platform rather than a Mainboard listing.
p.40, p.58
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 |
|---|---|---|---|---|---|---|
| 2006-08-24 | Subscribers to Memorandum of Association (Vipul Badani, Krupa Rajesh Badani, Rajesh Jagmohandas Badani, Pratiksha Vipul Badani, Bhoomin R Badani, Vipul J Badani HUF, Rajesh J Badani HUF) | 10000 | 10 | promoter | initial | p.182, p.346 |
| 2006-09-25 | Vipul Badani and Krupa Rajesh Badani | 490000 | 10 | promoter | rights | p.182, p.472 |
| 2007-02-06 | Vipul Badani and Krupa Rajesh Badani | 300000 | 10 | promoter | rights | p.183, p.472 |
| 2011-09-19 | Vipul Badani and Krupa Rajesh Badani | 200000 | 10 | promoter | rights | p.183, p.472 |
| 2011-11-17 | Vipul Badani and Krupa Rajesh Badani | 500000 | 10 | promoter | rights | p.184, p.473 |
| 2024-02-16 | Vipul Badani and Krupa Rajesh Badani | 8400000 | 10 | promoter | rights | p.184, p.473 |
| 2025-08-29 | Transfer from Krupa Rajesh Badani to RJ HUF | 264259 | 127 | promoter group | transfer | p.485, p.504 |
| 2025-08-29 | Transfer from Pratiksha Vipul Badani to Eterna Prima-Scheme II | 315000 | 127 | financial investor | transfer | p.504 |
| 2025-08-29 | Transfer from Sneha Bhoomin Badani to Vinod Kumar Lodha | 79000 | 127 | other | transfer | p.504 |
| 2025-08-29 | Transfer from Sneha Bhoomin Badani to Naresh Kumar Bhargava | 79000 | 127 | other | transfer | p.504 |
| 2025-08-29 | Transfer from Sneha Bhoomin Badani to Sanjay Popatlal Jain | 72000 | 127 | other | transfer | p.504 |
| 2025-11-17 | Transfer of Gift from Vipul Badani to relatives (Pratiksha V Badani and Dhriti Drolia) | 891000 | 0 | promoter group | transfer | p.190, p.193 |
| 2025-11-17 | Transfer of Gift from Krupa Rajesh Badani to relatives (Rajesh J Badani, Sneha B Badani, Bhoomin R Badani) | 1336500 | 0 | promoter group | transfer | p.191, p.193 |
Ceo: Bhoomin Rajesh Badani (Whole Time Director & CEO)
Company: INR 1.1672 crore (INR 0.0015 crore Direct Tax demand + INR 1.1657 crore GST disputes across 5 cases, including an active INR 98.73 lakhs dispute for FY 2022-23); Promoters: INR 0.2169 crore (INR 21.69 lakhs Direct Tax demand against Vipul Badani for AY 2019-20 and an unquantifiable reassessment for AY 2014-15 on alleged escapement of INR 1.24 crores); Directors: None; Group Companies: None.
Auditor name: M/s R K Jagetiya & Co
Promoters hold 77.88% pre-issue: Vipul Badani holds 51.00%, Krupa Rajesh Badani holds 23.83%, and Bhoomin R Badani holds 3.05%. Post-issue shareholding is not determinable.
Auditor rpt flags: None disclosed
Source: p.134, p.146, p.151, p.214-218
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.
Operating cash is 67% of trailing profit — a modest gap worth keeping an eye on.
Why this reading: Noted with caution: a mild gap that is commonly benign (working-capital timing) but worth tracking across years.
Operating cash ₹8 cr vs trailing profit ₹12 cr. Gaps in the 0.5–0.9 range are usually timing, occasionally a early tell.
Free cash flow is positive and consistent — the business funds itself after capex.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Latest free cash flow ₹6 cr. Negative in only 1 of 4 years. A self-funding business needs less external capital and dilutes less.
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 6.3% of assets. Free cash flow negative in 1 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.
Revenue grew faster than the capital behind it, which is what operating leverage looks like: the existing asset base is working harder.
cumulative operating cash flow ÷ cumulative net profit
₹8 cr ÷ ₹22 cr, over 4 years
0.36×
Below 1.0 and persistent means profit is being recognised before the cash arrives.(net profit − operating cash flow) ÷ average total assets
(₹12 − ₹8) cr ÷ average assets
6.3%
The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.net margin × asset turnover × leverage
15.6% × 1.12 × 1.97
34.3%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹20 cr ÷ ₹4 cr
5.00×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹28 cr ÷ ₹35 cr
0.80×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +29% vs revenue +120%, FY2023 to FY2026
-91pp 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.
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.
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.
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.
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.
Median of the companies we hold in the same sector (Textile). Every figure on both sides is the live feed's trailing twelve months, so the two are measured the same way whatever depth of extraction this company has had. A number only means something next to something else — expensive against the market and cheap against peers are different facts.
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.
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 | 43 | 36 | 14 | 76 |
| Inventory days
How long stock sits before it sells | 266 | 344 | 503 | 265 |
| Payable days
How long the company takes to pay suppliers | 49 | 37 | 8 | 9 |
| Cash conversion cycle
Debtor + inventory − payable days | 259 | 343 | 509 | 331 |
| Working capital days | 4 | 35 | 89 | 83 |
| ROCE %
Return on capital employed | — | 15.0% | 21.0% | 34.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Revenue from operations | 35 | 37 | 53 | 77 |
| Other income | 1 | 1 | 2 | 4 |
| Depreciation | 1 | 1 | 1 | 1 |
| Finance cost | 2 | 2 | 3 | 4 |
| Profit before tax | 1 | 3 | 6 | 16 |
| Net profit (owners) | 2 | 3 | 5 | 12 |
| EPS (₹) | 10.53 | 2.87 | 4.95 | 11.99 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Item | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Equity Capital | 2 | 10 | 10 | 10 |
| Reserves | 3 | 10 | 15 | 25 |
| Borrowings | 28 | 19 | 30 | 28 |
| Net block | 14 | 18 | 18 | 18 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Total Assets | 37 | 43 | 58 | 69 |
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Cash from operations | 1 | 3 | -4 | 8 |
| Cash from investing | 0 | 0 | -4 | -3 |
| Cash from financing | 0 | -2 | 8 | -5 |
| Free cash flow | 1 | 2 | -7 | 6 |
| Net change in cash | 1 | 1 | -1 | 0 |
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.