Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

Garnet International Ltd.

Finance - Investment

Rating :
39/99

BSE: 512493 | NSE: Not Listed

NSE BSE
73.89
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  74
  •  75.84
  •  72.5
  •  74.64
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13561
  •  1001159
  •  75.84
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 145.08
  • 33.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 145.87
  • N/A
  • 3.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.08%
  • 11.71%
  • 25.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.81%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.73
  • -13.56
  • -47.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.54
  • -
  • -63.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.37
  • -
  • -18.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 38.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 4.57
  • 5.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 104.66
  • 157.45
  • 234.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
2.04
1.46
39.73%
2.13
2.64
-19.32%
1.77
19.68
-91.01%
2.86
12.26
-76.67%
Expenses
0.28
1.57
-82.17%
0.68
2.58
-73.64%
1.58
19.46
-91.88%
2.81
9.50
-70.42%
EBITDA
1.76
-0.11
-
1.45
0.06
2,316.67%
0.19
0.21
-9.52%
0.05
2.77
-98.19%
EBIDTM
86.15%
-7.32%
68.01%
2.19%
10.93%
1.08%
1.68%
22.55%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.01
0.01
0.00%
0.00
0.76
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.25
-100.00%
PBT
1.76
-0.11
-
1.45
0.06
2,316.67%
0.19
-5.24
-
0.05
1.76
-97.16%
Tax
0.00
0.00
0
0.00
0.00
0
0.02
0.03
-33.33%
0.00
0.00
0
PAT
1.76
-0.11
-
1.45
0.06
2,316.67%
0.17
-5.26
-
0.05
1.76
-97.16%
PATM
86.15%
-7.32%
68.01%
2.19%
9.52%
-26.76%
1.68%
14.34%
EPS
1.43
0.29
393.10%
0.66
0.39
69.23%
0.19
-2.18
-
-0.10
0.95
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
8.80
8.58
20.10
59.28
43.74
17.78
17.53
83.10
368.09
55.11
37.59
Net Sales Growth
-75.58%
-57.31%
-66.09%
35.53%
146.01%
1.43%
-78.90%
-77.42%
567.92%
46.61%
 
Cost Of Goods Sold
3.63
5.28
14.20
31.56
24.47
7.33
6.91
98.91
333.38
43.81
28.10
Gross Profit
5.17
3.31
5.91
27.72
19.27
10.45
10.62
-15.82
34.71
11.31
9.48
GP Margin
58.75%
38.58%
29.40%
46.76%
44.06%
58.77%
60.58%
-19.04%
9.43%
20.52%
25.22%
Total Expenditure
5.35
8.54
21.66
53.40
43.57
19.65
27.52
142.12
365.18
50.72
35.82
Power & Fuel Cost
-
0.35
0.29
2.31
2.18
1.46
1.47
1.33
1.18
1.17
1.17
% Of Sales
-
4.08%
1.44%
3.90%
4.98%
8.21%
8.39%
1.60%
0.32%
2.12%
3.11%
Employee Cost
-
0.52
0.25
7.09
5.85
3.29
0.74
1.05
0.78
0.87
0.82
% Of Sales
-
6.06%
1.24%
11.96%
13.37%
18.50%
4.22%
1.26%
0.21%
1.58%
2.18%
Manufacturing Exp.
-
1.34
2.24
11.51
9.47
4.36
7.92
6.59
6.77
5.21
4.87
% Of Sales
-
15.62%
11.14%
19.42%
21.65%
24.52%
45.18%
7.93%
1.84%
9.45%
12.96%
General & Admin Exp.
-
1.39
1.17
1.52
1.84
0.97
1.20
2.46
3.26
0.72
0.60
% Of Sales
-
16.20%
5.82%
2.56%
4.21%
5.46%
6.85%
2.96%
0.89%
1.31%
1.60%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.02
3.80
1.72
1.93
3.70
10.75
33.10
20.99
0.11
0.00
% Of Sales
-
0.23%
18.91%
2.90%
4.41%
20.81%
61.32%
39.83%
5.70%
0.20%
3.83%
EBITDA
3.45
0.04
-1.56
5.88
0.17
-1.87
-9.99
-59.02
2.91
4.39
1.77
EBITDA Margin
39.20%
0.47%
-7.76%
9.92%
0.39%
-10.52%
-56.99%
-71.02%
0.79%
7.97%
4.71%
Other Income
0.00
0.15
0.23
0.06
0.10
0.55
0.00
0.00
8.40
8.97
1.03
Interest
0.01
0.01
0.01
1.18
0.33
0.24
0.16
0.09
0.92
0.08
0.20
Depreciation
0.00
0.00
0.00
0.94
0.81
0.82
0.82
0.83
0.82
0.61
0.50
PBT
3.45
0.19
-1.34
3.82
-0.86
-2.38
-10.97
-59.94
9.57
12.67
2.09
Tax
0.02
0.02
0.03
0.55
0.39
1.17
-0.35
-2.20
-1.76
2.71
0.73
Tax Rate
0.58%
10.53%
-0.44%
14.40%
-45.35%
-49.16%
3.19%
3.67%
-18.39%
21.39%
34.93%
PAT
3.43
1.52
-5.99
2.84
-1.72
-3.73
-10.90
-57.72
11.43
9.70
0.82
PAT before Minority Interest
3.44
1.53
-5.98
3.26
-1.25
-3.55
-10.62
-57.75
11.33
9.96
1.36
Minority Interest
0.01
-0.01
-0.01
-0.42
-0.47
-0.18
-0.28
0.03
0.10
-0.26
-0.54
PAT Margin
38.98%
17.72%
-29.80%
4.79%
-3.93%
-20.98%
-62.18%
-69.46%
3.11%
17.60%
2.18%
PAT Growth
196.62%
-
-
-
-
-
-
-
17.84%
1,082.93%
 
EPS
1.75
0.78
-3.06
1.45
-0.88
-1.90
-5.56
-29.45
5.83
4.95
0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
37.72
27.36
31.99
29.15
30.86
34.57
43.29
88.12
52.63
43.83
Share Capital
19.64
19.64
19.64
19.64
19.64
19.64
19.53
19.53
6.22
6.22
Total Reserves
9.25
7.73
12.36
9.51
11.22
14.94
23.04
67.86
46.41
37.60
Non-Current Liabilities
-6.16
-6.16
1.59
-4.91
-4.77
-6.86
-6.27
0.61
0.57
0.52
Secured Loans
0.00
0.00
7.31
0.86
0.82
0.00
0.00
0.13
0.18
0.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4.84
6.63
21.37
19.27
14.24
10.09
10.54
53.71
6.69
11.56
Trade Payables
0.95
1.06
5.49
7.41
8.38
6.63
6.38
4.56
3.63
9.11
Other Current Liabilities
0.82
0.60
1.06
1.45
0.96
1.01
1.64
0.51
0.58
0.65
Short Term Borrowings
3.01
4.93
14.29
10.20
4.82
2.29
2.47
47.30
0.73
0.87
Short Term Provisions
0.06
0.04
0.53
0.21
0.08
0.16
0.05
1.35
1.75
0.92
Total Liabilities
36.44
27.85
59.07
47.21
43.55
40.85
50.32
145.24
62.79
59.44
Net Block
0.01
0.01
11.88
10.15
10.78
11.48
12.05
12.26
10.51
6.90
Gross Block
1.12
1.12
16.99
14.32
14.17
14.05
17.17
16.68
14.11
9.88
Accumulated Depreciation
1.11
1.11
5.11
4.17
3.39
2.57
5.12
4.42
3.60
2.98
Non Current Assets
28.40
23.37
27.48
18.98
19.66
20.42
32.47
53.96
52.71
36.06
Capital Work in Progress
1.27
0.80
8.74
2.35
2.19
0.85
0.00
0.00
0.00
0.00
Non Current Investment
15.82
13.89
6.50
6.33
6.33
7.89
20.30
35.28
41.77
26.29
Long Term Loans & Adv.
2.29
2.29
0.32
0.16
0.36
0.15
0.12
6.43
0.43
2.86
Other Non Current Assets
0.00
0.00
0.05
0.00
0.00
0.06
0.00
0.00
0.00
0.00
Current Assets
8.04
4.49
31.59
28.22
23.89
20.43
17.86
91.28
10.07
23.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.04
0.92
9.01
8.62
7.49
6.27
4.09
82.62
1.25
13.76
Sundry Debtors
2.00
1.70
11.85
13.38
10.41
7.74
11.03
4.58
3.62
3.15
Cash & Bank
3.75
0.34
0.43
0.58
0.71
0.81
0.61
2.09
3.90
2.91
Other Current Assets
1.26
0.23
0.24
0.18
5.29
5.61
2.12
1.99
1.30
3.55
Short Term Loans & Adv.
0.91
1.30
10.05
5.47
5.09
5.49
2.00
1.92
1.24
3.28
Net Current Assets
3.20
-2.14
10.22
8.95
9.65
10.34
7.32
37.57
3.38
11.82
Total Assets
36.44
27.86
59.07
47.20
43.55
40.85
50.33
145.24
62.78
59.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-2.83
6.69
-0.62
-3.65
-3.72
-11.22
16.13
-82.89
13.38
3.85
PBT
0.19
-5.96
3.82
-0.86
-2.38
-10.62
-57.75
9.57
12.67
2.09
Adjustment
-0.36
-0.58
1.71
0.80
0.71
0.87
0.50
-6.66
-8.31
-0.39
Changes in Working Capital
-2.65
13.83
-5.65
-3.57
-2.06
-1.50
74.71
-81.44
9.65
2.79
Cash after chg. in Working capital
-2.82
7.29
-0.12
-3.64
-3.72
-11.24
17.46
-78.52
14.02
4.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
-0.61
-0.50
-0.01
0.00
0.02
-1.33
-4.36
-0.64
-0.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.23
10.06
-8.48
0.17
0.21
11.10
28.22
12.32
-11.59
-3.12
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.03
0.00
0.00
Net Investments
-0.58
0.00
0.00
0.00
1.45
12.40
15.11
6.48
-17.42
-1.95
Others
-3.65
10.06
-8.48
0.17
-1.24
-1.30
13.13
5.87
5.83
-1.17
Cash from Financing Activity
6.92
-16.67
9.36
3.51
3.14
0.36
-46.22
68.75
-0.80
-0.34
Net Cash Inflow / Outflow
-0.13
0.07
0.26
0.04
-0.38
0.24
-1.87
-1.81
0.99
0.39
Opening Cash & Equivalents
0.22
0.14
0.12
0.08
0.46
0.22
2.09
3.90
2.91
2.52
Closing Cash & Equivalent
0.08
0.22
0.39
0.12
0.08
0.46
0.22
2.09
3.90
2.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
14.71
13.93
16.29
14.85
15.72
17.61
21.80
44.75
28.18
23.47
ROA
4.77%
-13.77%
6.14%
-2.75%
-8.41%
-23.30%
-59.05%
10.89%
16.29%
2.47%
ROE
5.46%
-20.16%
10.67%
-4.16%
-10.85%
-27.54%
-88.87%
16.18%
20.65%
3.11%
ROCE
4.27%
-13.85%
10.64%
-1.38%
-5.78%
-26.02%
-65.97%
11.09%
25.87%
5.12%
Fixed Asset Turnover
7.68
2.22
3.79
3.07
1.26
1.12
4.91
23.91
4.59
4.29
Receivable days
78.53
123.02
77.69
99.30
186.39
195.42
34.29
4.07
22.43
31.43
Inventory Days
41.82
90.18
54.27
67.18
141.21
107.88
190.44
41.58
49.71
79.37
Payable days
69.63
84.18
74.58
117.73
373.74
343.17
65.35
3.53
50.87
43.73
Cash Conversion Cycle
50.72
129.01
57.37
48.75
-46.14
-39.87
159.37
42.12
21.26
67.08
Total Debt/Equity
0.10
0.18
0.68
0.38
0.19
0.08
0.06
0.54
0.02
0.03
Interest Cover
243.72
-632.90
4.25
-1.62
-9.01
-66.19
-650.55
11.42
156.13
11.52

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.