Skip to content
Company Terminals IPO Intel Nifty 500 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

Raksan Transformers

RAKSAN · Not specified · INE1S7M01017

Analyst mean 0.00 · 0 analysts · 0% bullish
₹274.00
Close 2026-09-22 · Balanced risk
Price
₹274.00
Mkt cap
₹438 cr
Book value
₹48.1
Consolidatedstandalone figures are read separately and never mixed into these tables

What's newsince the last filing we processed

Announcement 18 Sep Open
Credit rating 13 Jan 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.

59/100 88% coverage
₹273 SME platform
₹150 cr
0.0%
medium score 48

What the score is made of

Score components
Issue structure78
Financial quality45
Valuation vs peers90
Governance forensics60

Flagged in the offer document

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

  • Heavy Related-Party Sourcing from Promoter-Owned Entity SHR Powers flagged
  • Substantial Contractual Penalties and Liquidated Damages Paid to State Power Utilities flagged
  • Peer Set Integrity — Inclusion of Mainboard Listed Peers Shilchar and Marsons flagged
  • Decaying Operating Cash Conversion in FY25 Driven by Receivables Surge noted
  • 18:1 Pre-IPO Bonus Allotment to Existing Shareholders noted

What the issue was raised for

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

  • Source: p.84, 85 · Purpose: Funding capital expenditure towards setting up of manufacturing facility at Liwaspur, Sub-Tehsil Rai, Distt. Sonepat, Haryana · Amount cr: 62.1366
  • Source: p.84, 85 · Purpose: To meet working capital requirements · Amount cr: 35
  • Source: p.84, 85 · Purpose: Repayment of certain borrowing availed by our Company, in part or full · Amount cr: 7.2834
  • Source: p.84, 85 · Purpose: General Corporate Purpose

What the company said

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

  • Our established manufacturing facilities and in-house capabilities enable high quality control and operational efficiency.
  • Our expansion at Liwaspur will triple transformer production capacity and meet growing power grid demand.
  • Our working capital requirement of Rs. 35.00 Crore is justified by longer credit cycles in government utility contracts.

Lock-in

  • Period: 3 years · Shares: 4300000 · Source: p.81 · Category: promoter
  • Period: 1 year · Shares: 10128662 · Source: p.82 · Category: promoter

The business

What it does

Deep

Incorporated in 1995 initially for transformer repair and servicing, Raksan Transformers Limited established transformer manufacturing operations in Fiscal 2005-06. The company operates two manufacturing facilities in Sonipat, Haryana (Plot No. 1413 and Plot No. 1675-1676-1677, HSIIDC Industrial Estate, Rai), spread across 1,012.5 sq. mtrs and 2,025 sq. mtrs respectively. As of March 31, 2026, the combined installed production capacity stands at 1,500,000 KVA per annum for distribution transformers and 1,350 MVA per annum for power transformers, with FY26 capacity utilization rates at 91.68% and 95.18% respectively. Products manufactured include single- and three-phase CRGO oil-filled distribution transformers up to 3,150 KVA, power transformers, solar application transformers, and special purpose transformers. The company supplies primarily to state power utilities/government entities (B2G accounting for 50.73% of FY26 revenue) and corporate/infrastructure clients (B2B accounting for 49.22% of FY26 revenue). Sourcing of key raw materials such as CRGO electrical steel, copper, and aluminum conductors is conducted through purchase orders with domestic and international suppliers, with group company SHR Powers Private Limited providing backward integration for transformer tank fabrication.

Moat

Established manufacturing facilities in Sonipat with in-house core cutting and winding capabilities, backward integration for transformer tanks through group company SHR Powers Private Limited, order book of Rs. 329.68 crore as of June 30, 2026, long-standing relationships with government power utilities, and over 31 years of promoter industry experience.

Short

Raksan Transformers Limited is an ISO 9001:2015 certified manufacturer of distribution, power, solar application, and special purpose transformers across various voltage ratings.

Source: p.23, 24, 121, 122

Peers named in the document

The comparable set the company chose, which is itself a disclosure.

NameMarginPbPeRoeListed onSource
Marsons Limited49.6321.28mainboardp.98
Shilchar Technologies Limited29.4732.22mainboardp.98
Supreme Power Equipment Limited27.7517.49smep.98

The numbers as filed

Financials

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

Revenue crPat cr
1617.59
FY24
32420.4
FY25
36333.6
FY26
The numbers behind it
BasisPeriodRelated party revenue crPat crPat marginRevenue crPat margin derivedCff cr
consolidatedFY262.273133.60489.25%363.1082yes-3.6787
consolidatedFY252.392520.37676.29%324.2098yes12.7587
consolidatedFY241.53417.59064.72%160.9461yes3.5759
The questions worth asking

Written before listing, answered from the document itself.

How are the fresh issue IPO proceeds allocated across capital expenditure, working capital, and debt repayment?

Fresh issue proceeds are allocated as: Rs. 62.1366 Crore for setting up the new Liwaspur manufacturing facility, Rs. 35.0000 Crore for working capital requirements, Rs. 7.2834 Crore for debt repayment, and the balance for general corporate purposes.

p.84, 85

What is the promoter shareholding pre and post-issue, and what pre-IPO allotments were made to promoters?

Promoters Sanjeev Kanda, Dievam Singh Kanda, and Renu Kanda hold 94.22% pre-issue, diluting to 69.06% post-issue. Existing shareholders received an 18:1 bonus allotment (15,613,200 shares) on September 6, 2025. Promoter Sanjeev Kanda is selling 1,100,000 shares via Offer for Sale.

p.1, 70, 72, 77

What is the nature and extent of related-party transactions with group entity SHR Powers Private Limited?

The company purchased Rs. 44.7038 Crore worth of materials (transformer tanks and fabricated bodies) from promoter-owned SHR Powers Private Limited in FY26 (16.70% of material costs) and sold Rs. 2.2731 Crore. Promoter Sanjeev Kanda received Rs. 1.5125 Crore in remuneration.

p.56, 57, 145

How did operating cash flow perform relative to restated profits across the three fiscal years?

In FY24, PAT was Rs. 7.59 Crore and CFO was Rs. 7.43 Crore. In FY25, PAT surged to Rs. 20.38 Crore but CFO fell to Rs. 5.36 Crore due to receivables leaping to Rs. 52.02 Crore. In FY26, PAT reached Rs. 33.60 Crore and CFO recovered strongly to Rs. 14.89 Crore.

p.50, 52, 53

What are the key statutory, CARO, and audit disclosures for the issuer?

Statutory disclosures note minor filing delays in GSTR-9C (6 days for FY25) and historic PF/ESI deposit delays. Paschimanchal Vidyut Vitran Nigam Limited levied Rs. 2.6193 Crore in liquidated damages in FY25 for delayed dispatches. Auditor M/s T U & Co. has audited the restated financials with no change in 3 years.

p.25, 31, 40, 50

What are the lot size, application ticket cost, market maker terms, and liquidity constraints for public investors?

The issue is listed on BSE SME with a minimum retail application requirement of 2 lots. Because trading occurs strictly in standardized market lots and lots are indivisible, partial exit or trading of fractional lots is impossible. Hem Finlease Private Limited is the Market Maker with 276,000 reserved shares (5.01%) and a mandatory 3-year obligation period. Standard SME 5% price bands apply.

p.1, 5, 47, 68

Valuation at issue

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

Pe basis: Based on Basic and Diluted EPS of Rs. 20.39 for FY 2025-26 and Weighted Average EPS of Rs. 15.08

Peer set note

The company compares itself with Marsons Limited, Shilchar Technologies Limited, and Supreme Power Equipment Limited. Industry average P/E for the transformer industry is 35.62x.

Source: p.96, 97, 98

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
15-09-202655.1x
14-09-20261.63x
11-09-20261.62x
10-09-20260.57x
Final book, by category
Retail0.13x
Non-institutional1.22x
QIB1.17x
Reservation
1833600
261000
1047200
Pre-IPO investors
DateNameSharesPrice per shareCategoryIssue typeSource
1995-07-21Initial Subscribers to MOA20010promoterinitialp.71, 77
1997-02-24Rakesh Kanda, Sanjeev Kanda & Prem Wati Kanda3136610promoter grouprightsp.71, 72
1998-08-28Prem Wati Kanda250010promoter grouppreferentialp.71, 72
2005-03-30Further Allottees6593410otherpreferentialp.71
2005-07-27Further Allottees6740010otherpreferentialp.71
2007-11-01Sanjeev Kanda, Prem Wati Kanda & Others45500010promoter grouppreferentialp.71, 73
2008-11-01Sanjeev Kanda HUF, Aashish Retail Sales & Others22500010otherpreferentialp.71, 73
2009-07-01Further Allottees15000100otherpreferentialp.72
2017-01-16Rights Allottees (including forfeited shares)125000150otherrightsp.72, 73
2025-09-06Existing Shareholders156132000promoter groupbonusp.72, 73
Management

Ceo: Sanjeev Kanda

Litigation

Civil cases / Liquidated Damages: Paschimanchal Vidyut Vitran Nigam Limited (PVVNL) issued penalty orders against the company for delayed transformer dispatches totaling Rs. 2.6193 Crore (Rs. 261.93 lakhs) across four orders in FY25. Criminal cases against company/promoters: NIL. Statutory/tax demands: GST demand of Rs. 0.0038 Crore (Rs. 0.38 lakhs) and TDS demand of Rs. 0.0597 Crore (Rs. 5.97 lakhs) paid/disclosed in FY25.

Auditor name: M/s T U & Co., Chartered Accountants

Skin in game: Promoters hold 94.22% pre-issue and will hold 69.06% post-issue.

Auditor changed last 3y: No

Source: p.25, 26, 50, 70, 145, 212

Related-party dealings

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

CounterpartyAmount crNatureRelationshipCore functionSource
SHR Powers Private Limited44.7038purchasegroup companyyesp.57
SHR Powers Private Limited2.2731salegroup companyyesp.57
Sanjeev Kanda1.5125remunerationdirectoryesp.56, 145
Renu Kanda0.039rentdirectornop.56, 158
Renu Kanda0.48remunerationdirectoryesp.56, 145
Statutory dues

Detail

Delay of 6 days in filing annual GST return (GSTR-9C) for FY 2024-25. Historic delays disclosed in depositing GST, Provident Fund (PF), and Employees State Insurance (ESI) contributions.

Defaults disclosed: Yes

Source: p.31, 40, 41

Timeline
2026-09-09
2026-09-10
2026-09-15
2026-09-16
2026-09-17
2026-09-17
2026-09-18
2026-10-27
The offer and who ran it
Ownership around the issue
Promoter, pre-issue94.2%
Promoter, post-issue69.1%
Free float25.1%
Pledged0%
94.22%
69.06%
0%
25.06%
20.89 cr
10
400
218,400
BIGSHARE SERVICES PRIVATE LIMITED
Hem Securities 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.

Cash is running well behind profit this year

Operating cash is 45% of trailing profit. On its own this can be working-capital timing in a growth year — worth watching whether it persists.

Why this reading: Kept at caution, not flagged: it is a single-year gap and the multi-year cash record does not (yet) show a repeated shortfall. One soft year is not a verdict.

Full read

Operating cash ₹15 cr vs trailing profit ₹33 cr. A one-year gap below 0.5 is often growth working capital; it becomes a real concern only if it recurs.

Borrowing while holding investments

Borrowings rose 110% over two years while the company also carries ₹2 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 ₹21 cr from ₹10 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.

Borrowing is funding real capacity

Debt rose over 3 years, and most of it (253%) has turned into fixed assets and projects under construction — the borrowing is building the business.

Why this reading: A positive signal: leverage taken on is visibly becoming productive capacity, not disappearing.

Full read

New borrowing ₹15 cr largely matched by an asset build of ₹38 cr. Debt that funds capacity is a different thing from debt that funds nothing.

Net margin expanding

Net margin improved from 0% to 9.1% 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.

Full read

Quarter net margin 9.1% vs 0% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.

Generates free cash

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.

Full read

Latest free cash flow ₹5 cr. Negative in only 1 of 5 years. A self-funding business needs less external capital and dilutes less.

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

5 / 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

0.52× 5-year cumulative

Accruals are 13.2% of assets. Free cash flow negative in 1 of 5 years.

DuPont — return on equity FY2026

Net margin9.1%× Asset turnover2.34×× Leverage2.01×= ROE42.9%
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 / equity0.27×
Interest coverage46.00×
ROCE55.0%

Capital that builds FY2023 → FY2026

Capital deployed+633%
Revenue produced+404%
Still in CWIP₹4 cr

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.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹33 cr ÷ ₹64 cr, over 5 years 0.52× Below 1.0 and persistent means profit is being recognised before the cash arrives.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹33 − ₹15) cr ÷ average assets 13.2% 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 9.1% × 2.34 × 2.01 42.9% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹46 cr ÷ ₹1 cr 46.00× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹21 cr ÷ ₹77 cr 0.27× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +633% vs revenue +404%, FY2023 to FY2026 229pp 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

ROIC35.2%
On new capital since FY2023 38.9%
Capital employed₹98 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.

Earnings quality ladder FY2026

Cash ÷ EBITDA0.32×
Cash ÷ profit0.45×
Free cash ÷ profit0.15×

Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.

What is this, and how do I read it?

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.

Cash ÷ EBITDA
Does operating profit arrive as cash? Below 0.8 points to working capital absorbing it.
Cash ÷ profit
Does bottom-line profit arrive as cash? Below 1.0 persistently is the classic warning.
Free cash ÷ profit
Does anything survive capex? This is where capital-hungry businesses reveal themselves — a company can pass the first two and still never generate spendable cash.

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.

What the price implies

29.6% 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 borrowings4.44%
Average borrowings₹23 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

1 / 2
  • Debt below net worth ₹21 cr vs ₹77 cr
  • Positive earnings every year 4 of 5 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

1 / 1
  • Return on capital above 20% 46.9%

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

1 / 4
  • Annual earnings growth above 25% -92%
  • Revenue growth above 20% 12%
  • Return on equity above 17% 42.9%
  • Share count not expanding equity capital ₹16 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× 0.52× over 5 years
  • ROCE above 15% 55.0%
  • Interest covered more than 4× 46.00×
  • Debt below half of equity 0.27×

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.

FY21 · 34FY21FY23 · 72FY23FY24 · 161FY24FY25 · 324FY25FY26 · 363FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

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

15Operating cash−11Investing−4Financing

Quality over time

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

6.54.21.9-0.4FY21FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

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

189129709.6FY21FY23FY24FY25FY26
Debtor daysInventory daysPayable 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
₹48.1

Ownership & Skin in the Game

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

Promoter ― 0.00
Sep '2673.61%

Promoter held steady from 73.61% to 73.61% across these quarters.

FII ― 0.00
Sep '262.10%

FII held steady from 2.10% to 2.10% across these quarters.

MF ― 0.00
Sep '260.28%

MF held steady from 0.28% to 0.28% across these quarters.

Other ― 0.00
Sep '2624.01%

Other held steady from 24.01% to 24.01% 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.

MeasureFY2021FY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
10778465974
Inventory days
How long stock sits before it sells
15772512932
Payable days
How long the company takes to pay suppliers
17276705755
Cash conversion cycle
Debtor + inventory − payable days
9274273052
Working capital days-222021333
ROCE %
Return on capital employed
——43.0%58.0%55.0%
Trends

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

Revenue (₹ cr)
FY202134.0FY202372.0FY2024161FY2025324FY2026363
Net profit (₹ cr)
FY20210.0FY20233.0FY20247.0FY202521.0FY202633.0

Annual Profit & Loss ₹ cr

LineFY2021FY2023FY2024FY2025FY2026
Revenue from operations3472161324363
Other income11101
Depreciation00011
Finance cost12221
Profit before tax05112745
Net profit (owners)0372133
EPS (₹)0.8140.0084.27239.3420.24

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

Balance Sheet ₹ cr, annual

ItemFY2021FY2023FY2024FY2025FY2026
Equity Capital111116
Reserves1116234461
Borrowings96102421
Net block6683240
CWIP00034
Investments11112
Total Assets394267118155

Cash Flow ₹ cr

LineFY2021FY2023FY2024FY2025FY2026
Cash from operations067515
Cash from investing50-7-23-11
Cash from financing3-7413-4
Free cash flow055-225
Net change in cash9-24-50

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.

Disclosure & evidencewhat the filings actually show

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.

Capital discipline

2 of 4 disclosed weighted 4 of 10
What was looked for
  • Profit converts to cash — 0.52× over 5 years
  • Free cash flow not persistently negative — 1 of 5 years negative
  • Capital converts into revenue — capital +633% vs revenue +404%
  • Interest comfortably covered — 46.00×

Others in Not specified

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

Filings, Calls & Ratings

Credit Ratings 1
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