Nifty

:

22421.95

Sensex

:

71909.70

-198.50 (-0.88%)
-570.59 (-0.79%)

Login

Nifty
Sensex

:
:

22421.95
71909.70

-198.50 (-0.88%)
-570.59 (-0.79%)

Spice Lounge Food Works Ltd.

Finance - Investment

Rating :

36/99

BSE: 539895 | NSE: Not Listed

Watchlist

NSE BSE

27.90

01-Oct-2026

Open
High
Low
Previous Close

27.9
27.9
27.9
29.36

Volume
Traded Value (lacs)
52 Week High
52 Week Low

59523
1660691
27.9
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,944.97
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,041.62
N/A
18.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-13.22
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

16.30
16.92
18.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-2554.56
-2846.54
-3090.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 2.37 0.37 540.54% 1.00 0.32 212.50% 0.36 0.23 56.52% 0.49 0.11 345.45%
Expenses 2.32 0.14 1,557.14% 0.89 0.10 790.00% 0.32 0.22 45.45% 0.34 0.06 466.67%
EBITDA 0.05 0.23 -78.26% 0.11 0.22 -50.00% 0.04 0.01 300.00% 0.16 0.05 220.00%
EBIDTM 2.15% 61.79% 10.60% 67.90% 11.63% 5.15% 31.77% 45.28%
Other Income 0.08 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.04 0.00 0 0.01 0.00 0 0.08 0.00 0
Depreciation 0.03 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.10 0.23 -56.52% 0.06 0.22 -72.73% 0.03 0.01 200.00% 0.07 0.05 40.00%
Tax 0.05 0.06 -16.67% 0.05 0.07 -28.57% 0.01 0.00 0 0.02 0.00 0
PAT 0.05 0.17 -70.59% 0.02 0.15 -86.67% 0.02 0.01 100.00% 0.06 0.05 20.00%
PATM 2.15% 45.26% 1.60% 46.60% 6.09% 4.72% 11.41% 44.34%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 40.14 32.29 24.31% 47.02 34.76 35.27% 32.91 52.52 -37.34% 0.00 17.98 -100.00%
Expenses 34.06 31.01 9.84% 40.78 34.22 19.17% 29.41 42.40 -30.64% 0.00 15.47 -100.00%
EBITDA 6.08 1.29 371.32% 6.24 0.54 1,055.56% 3.50 10.13 -65.45% 0.00 2.52 -100.00%
EBIDTM 15.15% 3.99% 13.27% 1.56% 10.63% 19.28% 0.00% 13.99%
Other Income 0.30 0.14 114.29% 0.29 0.42 -30.95% 0.19 0.42 -54.76% 0.00 0.27 -100.00%
Interest 0.83 1.49 -44.30% 0.97 1.96 -50.51% 0.95 1.85 -48.65% 0.00 0.98 -100.00%
Depreciation 0.56 1.92 -70.83% 0.36 1.03 -65.05% 0.35 1.82 -80.77% 0.00 0.87 -100.00%
PBT 4.99 -1.99 - 5.20 -2.02 - 2.39 6.88 -65.26% 0.00 0.95 -100.00%
Tax 0.18 -0.81 - 0.24 1.62 -85.19% -0.08 -1.57 - 0.00 0.11 -100.00%
PAT 4.80 -1.18 - 4.96 -3.64 - 2.48 8.45 -70.65% 0.00 0.84 -100.00%
PATM 11.97% -3.66% 10.55% -10.47% 7.52% 16.09% 0.00% 4.65%
EPS 0.07 -0.02 - 0.07 -0.05 - 0.04 0.12 -66.67% 0.00 0.01 -100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 4.22 2.22 0.66 0.00 0.00 0.00 0.00 0.00 1.26 10.47 9.17 Net Sales Growth 309.71% 236.36% 0 0 0 0 0 -100% -87.97% 14.18% Cost Of Goods Sold 1.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.13 10.60 8.97 Gross Profit 3.17 2.22 0.66 0.00 0.00 0.00 0.00 0.00 0.12 -0.13 0.20 GP Margin 75.09% 100% 100% 0 0 0 0 0 9.52% -1.24% 2.18% Total Expenditure 3.87 1.69 0.40 0.05 0.08 0.10 0.09 0.09 1.50 10.79 9.50 Power & Fuel Cost - 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% Employee Cost - 0.18 0.17 0.04 0.00 0.00 0.00 0.00 0.08 0.06 0.05 % Of Sales - 8.11% 25.76% 0 0 0 0 0 6.35% 0.57% 0.55% Manufacturing Exp. - 0.79 0.04 0.00 0.04 0.06 0.04 0.06 0.07 0.06 0.34 % Of Sales - 35.59% 6.06% 0 0 0 0 0 5.56% 0.57% 3.71% General & Admin Exp. - 0.72 0.18 0.01 0.05 0.04 0.05 0.03 0.05 0.04 0.07 % Of Sales - 32.43% 27.27% 0 0 0 0 0 3.97% 0.38% 0.76% 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. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.03 0.00 % Of Sales - 0% 0% 0 0 0 0 0 13.49% 0.29% 0.76% EBITDA 0.36 0.53 0.26 -0.05 -0.08 -0.10 -0.09 -0.09 -0.24 -0.32 -0.33 EBITDA Margin 8.53% 23.87% 39.39% 0 0 0 0 0 -19.05% -3.06% -3.60% Other Income 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.15 0.15 Interest 0.13 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 PBT 0.26 0.39 0.26 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 Tax 0.13 0.13 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 50.00% 33.33% 26.92% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 0.15 0.26 0.19 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 PAT before Minority Interest 0.15 0.26 0.19 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.55% 11.71% 28.79% 0 0 0 0 0 -6.35% -1.62% -1.96% PAT Growth -60.53% 36.84% - - - - - - - - EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description TTM Mar 26 Mar 25
Net Sales - 158.42 105.27 Net Sales Growth - 50.49% Cost Of Goods Sold - 15.37 12.74 Gross Profit - 143.06 92.53 GP Margin - 90.30% 87.90% Total Expenditure - 145.45 92.09 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 66.01 41.56 % Of Sales - 41.67% 39.48% Manufacturing Exp. - 10.57 5.23 % Of Sales - 6.67% 4.97% General & Admin Exp. - 53.50 32.46 % Of Sales - 33.77% 30.83% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.00 0.09 % Of Sales - 0% 0.09% EBITDA - 12.97 13.18 EBITDA Margin - 8.19% 12.52% Other Income - 3.47 1.12 Interest - 4.24 4.79 Depreciation - 2.96 3.71 PBT - 9.24 5.80 Tax - -0.45 0.16 Tax Rate - -4.87% 2.76% PAT - 9.69 5.65 PAT before Minority Interest - 9.69 5.65 Minority Interest - 0.00 0.00 PAT Margin - 6.12% 5.37% PAT Growth - 71.50% EPS - 0.14 0.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 103.33 103.07 2.81 2.86 2.94 3.05 3.14 3.24 3.32 3.49 Share Capital 69.71 69.71 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves 33.62 33.36 -0.19 -0.14 -0.06 0.05 0.14 0.24 0.32 0.49 Non-Current Liabilities 43.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 43.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 9.62 1.63 1.29 1.25 0.31 0.21 0.12 0.03 0.01 0.10 Trade Payables 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 8.24 1.24 1.29 1.25 0.31 0.21 0.12 0.03 0.01 0.10 Short Term Borrowings 0.95 0.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.24 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 156.73 104.70 4.10 4.11 3.25 3.26 3.26 3.27 3.33 3.59 Net Block 1.10 0.01 0.02 0.02 0.03 0.03 0.04 0.04 0.05 0.00 Gross Block 1.14 0.05 0.05 0.05 0.05 0.05 0.04 0.05 0.05 0.00 Accumulated Depreciation 0.04 0.04 0.03 0.03 0.02 0.02 0.00 0.01 0.00 0.00 Non Current Assets 145.81 100.08 0.02 0.02 0.03 0.03 0.04 0.04 0.05 0.00 Capital Work in Progress 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 144.55 100.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 10.92 4.61 4.08 4.08 3.23 3.23 3.23 3.23 3.28 3.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.63 Sundry Debtors 2.83 0.61 0.00 0.00 0.00 0.00 0.00 0.00 0.93 0.64 Cash & Bank 0.56 0.55 0.58 0.59 0.58 0.58 0.21 0.22 0.02 0.23 Other Current Assets 7.53 0.00 0.00 0.00 2.65 2.65 3.02 3.01 2.01 2.09 Short Term Loans & Adv. 7.53 3.46 3.50 3.50 2.65 2.64 3.01 3.01 2.01 2.09 Net Current Assets 1.30 2.99 2.79 2.84 2.92 3.02 3.11 3.20 3.27 3.49 Total Assets 156.73 104.69 4.10 4.10 3.26 3.26 3.27 3.27 3.33 3.59

Description Mar 26 Mar 25
Shareholder's Funds 122.98 108.71 Share Capital 69.71 69.71 Total Reserves 53.27 39.00 Non-Current Liabilities 107.47 61.42 Secured Loans 56.26 12.48 Unsecured Loans 35.58 32.10 Long Term Provisions 0.00 0.00 Current Liabilities 57.16 29.68 Trade Payables 22.81 7.15 Other Current Liabilities 26.35 14.59 Short Term Borrowings 6.25 5.86 Short Term Provisions 1.76 2.08 Total Liabilities 287.61 199.81 Net Block 119.72 120.19 Gross Block 156.73 154.23 Accumulated Depreciation 37.00 34.04 Non Current Assets 185.45 138.18 Capital Work in Progress 0.87 1.41 Non Current Investment 47.33 0.00 Long Term Loans & Adv. 17.08 16.02 Other Non Current Assets 0.45 0.56 Current Assets 102.17 61.64 Current Investments 0.00 0.00 Inventories 3.06 2.88 Sundry Debtors 44.40 22.30 Cash & Bank 1.44 2.44 Other Current Assets 53.27 0.22 Short Term Loans & Adv. 53.06 33.79 Net Current Assets 45.01 31.95 Total Assets 287.62 199.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 2.13 -0.36 0.00 0.01 0.00 0.00 -0.01 1.02 -0.44 -1.44 PBT 0.39 0.26 -0.05 -0.09 -0.11 -0.09 -0.09 -0.08 -0.17 -0.18 Adjustment 0.14 0.00 0.00 0.00 0.00 0.00 0.01 -0.16 -0.15 -0.15 Changes in Working Capital 1.70 -0.63 0.05 0.09 0.10 0.09 0.08 1.27 -0.12 -1.10 Cash after chg. in Working capital 2.23 -0.36 0.00 0.01 0.00 0.00 -0.01 1.02 -0.44 -1.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -0.01 Cash From Investing Activity -45.74 -100.07 0.00 0.00 0.00 0.36 0.00 -0.81 0.23 1.26 Net Fixed Assets -1.25 0.00 0.00 0.00 0.00 -0.01 0.01 0.00 -0.05 0.00 Net Investments -44.48 -100.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.37 Others -0.01 0.00 0.00 0.00 0.00 0.37 -0.01 -0.81 0.28 0.89 Cash from Financing Activity 43.62 100.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.01 -0.04 0.00 0.01 0.00 0.36 -0.01 0.21 -0.21 -0.18 Opening Cash & Equivalents 0.55 0.58 0.59 0.58 0.58 0.21 0.22 0.02 0.23 0.41 Closing Cash & Equivalent 0.56 0.55 0.58 0.59 0.58 0.58 0.21 0.22 0.02 0.23

Description Mar 26 Mar 25
Cash From Operating Activity 4.81 2.91 PBT 9.24 5.80 Adjustment 10.23 8.69 Changes in Working Capital -15.00 -11.60 Cash after chg. in Working capital 4.47 2.90 Interest Paid 0.00 0.00 Tax Paid 0.34 0.01 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -48.40 3.75 Net Fixed Assets -1.25 Net Investments -44.48 Others -2.67 Cash from Financing Activity 42.59 -4.80 Net Cash Inflow / Outflow -1.00 1.86 Opening Cash & Equivalents 2.44 0.58 Closing Cash & Equivalent 1.44 2.44

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 1.48 1.48 0.94 9.53 9.81 10.17 10.47 10.79 11.06 11.62 ROA 0.20% 0.36% -1.26% -2.33% -3.28% -2.83% -2.86% -2.49% -4.90% -4.89% ROE 0.26% 0.37% -1.82% -2.96% -3.57% -2.98% -2.93% -2.51% -4.97% -5.00% ROCE 0.42% 0.49% -1.83% -2.96% -3.55% -2.97% -2.94% -2.51% -4.95% -4.99% Fixed Asset Turnover 3.72 13.48 0.00 0.00 0.00 0.00 0.00 25.74 213.74 0.00 Receivable days 282.89 336.88 0.00 0.00 0.00 0.00 0.00 0.00 27.26 14.68 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.65 25.14 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 282.89 336.88 0.00 0.00 0.00 0.00 0.00 0.00 43.91 39.83 Total Debt/Equity 0.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 3.99 872.67 -172.33 -860.00 -165.73 -199.96 -5685.86 -690.66 -1417.81 -404.78

Description Mar 26 Mar 25
Book Value (Rs.) 1.76 1.56 ROA 3.98% 2.83% ROE 8.37% 5.19% ROCE 7.09% 6.66% Fixed Asset Turnover 1.02 0.68 Receivable days 76.84 77.33 Inventory Days 6.84 9.99 Payable days 355.93 204.90 Cash Conversion Cycle -272.25 -117.57 Total Debt/Equity 0.80 0.46 Interest Cover 3.18 2.21

Top Investors:

siraj holding llc

blue sky capital fund spc

Annual Reports:

News Update:

Spice Lounge Food Works executes MoU with Indian Emulsifiers
18th Sep 2026, 14:16 PM

The MoU marks a strategic step toward building the company's presence in the high-value food ingredients space
Read More

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.

Feedback