iifl-logo

Maharaja & Speedex India Ltd Management Discussions

Add as a Preferred Source on Google
0
(0%)

Maharaja & Speedex India Ltd Share Price Management Discussions

The following discussion is intended to convey managements perspective on our financial condition and results of operations for the Fiscal 2026, Fiscal 2025 and Fiscal 2024. This discussion and analysis are based on, and should be read in conjunction with, our Restated Consolidated Financial Information (including the schedules, notes and significant accounting policies thereto) included in the section titled "Restated Consolidated Financial Information" on page 239

Our Restated Consolidated Financial Information have been derived from our audited AS Consolidated financial statements for the Fiscal 2026, Fiscal 2025 and Fiscal 2024, and restated in accordance with the SEBIICDR Regulations and the Guidance Note on Reports on Company Prospectuses (Revised 2019) issued by the ICAI. This discussion contains forward-looking statements and reflects our current views with respect to future events and financial performance. Actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors such as those described under "Risk Factors " and "Forward Looking Statements" on pages 21and19respectively, and elsewhere in this Red Herring Prospectus.

Our fiscal year ends on March 31 of each year, and references to a particular fiscal year are to the 12 months ended March 31 of that year. All references to a year are to that Fiscal Year, unless otherwise noted.

Unless otherwise indicated or the context requires otherwise, the financial information for the Fiscal 2026, Fiscal 2025 and Fiscal 2024, included herein have been derived from our restated Consolidated balance sheets as at March 31, 2026, March 31, 2025 and March 31, 2024, and restated statements of profit and loss, cash flows and changes in equity for the financial years ended March 31, 2026, March 31, 2025 and March 31, 2024 of the Company, together with the statement of significant accounting policies, and other explanatory information thereon.

Some of the information contained in this section, including information with respect to our strategies, contain forward-looking statements that involve risks and uncertainties. You should read the section titled "ForwardLooking Statements" on page 19 for a discussion of the risks and uncertainties related to those statements and also the section titled "Risk Factors" and "Business Overview" on pages 21 and 169, respectively, for a discussion of certain factors that may affect our business, results of operations and financial condition. The actual results of the Company may differ materially from those expressed in or implied by these forward-looking statements.

Unless otherwise indicated, industry and market data used in this section has been derived from the D&BReport prepared and released by Dun & BradstreetPrivate Limited and commissioned and paid for by us and prepared exclusively in connection with the Offer. We commissioned the D&B Report on August 27, 2026. The D&B Report is available at the following web-link: https://speedexind. com. Unless otherwise indicated, all financial, operational, industry and other related information derived from the D&B Report and included herein with respect to any particular year, refers to such information for the relevant financial year. For further details and risks in relation to commissioned reports, see "Risk Factors- 47 - This Red Herring Prospectus contains information from third parties, including an industry report prepared by an independent third-party research agency, Dun & Bradstreet ("D&B"), which we have commissioned and paid for purposes of confirming our understanding of the industry exclusively in connection with the Offer" on page46. Also, see "Certain Conventions, Use of Financial Information and Market Data and Currency of Presentation - Industry and market data" on page16.

Business Overview

Maharaja & Speedex India Limited (the "Company") is a drinkware manufacturing and distribution company focused on stainless-steel bottles and allied drinkware products, catering to both retail consumers and institutional customers across India. The Company is engaged in the manufacturing, branding, marketing and distribution of stainless-steel bottles and value-added drinkware products, with a diversified portfolio designed to address evolving consumer preferences for durable, hygienic and reusable drinkware solutions.

The Companys product portfolio includes stainless steel bottles, vacuum insulated bottles, tumblers, shakers, feeding bottles and other drinkware products. These products are offered across multiple price points and consumer segments including mass, premium and lifestyle categories, enabling the Company to cater to a broad customer

base. Over the past few years, the Company has expanded its product mix to include value-added and specialized drinkware products, reflecting growing consumer awareness around health, sustainability and the shift from plastic- based products to stainless-steel alternatives.

Factors affecting our results of operations

Our business is subjected to various risks and uncertainties, including those discussed in the section titled "Risk Factors" on page 21. Our results of operations and financial conditions are affected by numerous factors including the following:

1. We source a significant portion of our raw material requirements from a limited number of suppliers, and any disruption in supply or deterioration of our relationship with such supplier(s) could have a material adverse effect on our business, results of operations and financial condition.

2. We are dependent on and derive a substantial portion of our revenue from certain key customers. Loss of relationship with any of these customers or delays or reductions in their orders may have an adverse effect on our business, results of operations, financial condition and cash flows.

3. We are dependent on our distribution network in India to sell and distribute our products and any disruption in our distribution network could have an adverse effect on our business, results of operations, financial condition and cash flows.

4. Manufacturing products for third parties under OEM and private-label arrangements may create potential channel conflicts and competitive overlap with our branded products, which could adversely affect our brand positioning and growth strategy.

5. Our revenue is concentrated in certain states, and any adverse developments in these regions could materially affect our business.

Significant Developments Subsequent to the Last Financial Period

In the opinion of the Board of Directors of our Company, since the date of the last financial statements disclosed in this Red Herring Prospectus, there have not arisen any circumstance that materially or adversely affect or are likely to affect the business activities or profitability of our Company or the value of its assets or its ability to pay its material liabilities within the next twelve months.

Key Performance Indicators

In evaluating our business, we consider and use certain key performance indicators that are presented below as supplemental measures to review and assess our operating performance. The presentation of these key performance indicators is not intended to be considered in isolation or as a substitute for the Restated Consolidated Financial Information included in this Red Herring Prospectus. We present these key performance indicators because they are used by our management to evaluate our operating performance. Further, these key performance indicators may differ from the similar information used by other companies, including peer companies, and hence their comparability may be limited. Therefore, these matrices should not be considered in isolation or construed as an alternative to AS measures of performance or as an indicator of our operating performance, liquidity, profitability or results of operation. A list of our KPIs for the Financial years ended March 31, 2026, 2025 and 2024 is set out below:

Particular Fiscal 2026 Fiscal 2025 Fiscal 2024
FINANCIAL KPIs
Revenue from Operations? 12,265.38 9,350.81 6,132.33
EBITDA(2) 2,252.33 1,060.97 290.04
EBITDA Margin (in %)(3) 18.36% 11.35% 4.73%
Net Profit after Tax(4) 1,534.19 556.55 107.85
Net PAT Margin (in %)(5) 12.51% 5.95% 1.76%
Return on Net Worth (in %)(6) 80.47% 68.03% 31.57%
Return on Capital Employed (in %)(7) 54.60% 42.22% 18.88%
Net Working Capital Days 116 92 98
OPERATIONAL KPIs
Revenue By Source
Outsourced Trading Revenue 11.15% 11.04% 100.00%
In-house Manufactured Revenue 88.85% 88.96% 0.00%
Revenue by Product Category
Standard Sales 76.40% 68.74% 82.22%
Novelty Sales** 19.82% 27.32% 17.72%
Revenue By Business Model
Branded Business Revenue 41.81% 45.51% 43.65%
OEM Revenue 54.87% 50.55% 56.35%
Revenue By Business Channel
Online Sale Revenue 9.91% 9.97% 0.07%
Offline Sale Revenue 90.09% 90.03% 99.93%

As certified by our Statutory Auditors pursuant to their certificate dated September 03, 2026.

*Above revenue excludes sale of service income and sale of scrap.

**Above revenue includes sale from feeding bottles, gym shakers and Tumblers.

Notes:

1. Revenue from operations means the Revenue from Operations as appearing in the Restated Consolidated Financial Statements.

2. EBITDA means Earnings before interest, taxes, depreciation and amortization expense, which has been arrived at by obtaining the profit/ (loss) before exceptional items and tax for the fiscal and adding back finance costs excluding bank/finance charges and processing expense, depreciation, and amortization expense.

3. EBITDA margin is calculated as EBITDA as a percentage of revenue from operations

4. Net Profit after tax represents the restated profits of our Company after deducting all expenses.

5. Net Profit margin is calculated as restated net profit after tax for the fiscal divided by revenue from operations.

6. Return on Net Worth (%) is calculated as Net Profit after tax attributable to owner of the company, as restated for the end of the year divided by Average Net worth as at the end of the year. Average net worth means the average of the net worth of current and previous year. Net worth means the aggregate value of the paid-up equity share capital and Reserves and Surplus excluding capital reserves.

7. Return on capital employed is calculated as Earnings before interest and taxes divided by average capital employed (average capital employed is calculated as average of shareholders funds, long term debt and deferred tax liabilities (net of deferred tax assets) of the current and previous fiscal. Earnings before interest and taxes has been arrived at by obtaining the profit/ (loss) before exceptional items and tax for the fiscal and adding back finance costs excluding bank/finance charges and processing expense.

8. Days Working Capital is arrived at by dividing working capital (current assets excluding cash and bank balances less current liabilities excluding short term borrowings) by revenue from operations multiplied by the number of days in the fiscal (365).

Statement of Significant Accounting Policies

1.1 Basis of preparation of financial statements

The restated summary statement of assets and liabilities of the Company as at, March 31, 2026 , March 31, 2025 and March 31, 2024 and the related restated summary statement of profits and loss and cash flows for the, March 31, 2026 , March 31, 2025 and March 31, 2024 (herein collectively referred to as ("Restated Summary Statements") have been compiled by the management from the audited Financial Statements of the Company for, March 31, 2026 , March 31, 2025 and March 31, 2024 approved by the Board of Directors of the Company. Restated Summary Statements have been prepared to comply in all material respects with the provisions of Part I of Chapter III of the Companies Act, 2013 (the "Act") read with Companies (Prospectus and Allotment of Securities) Rules, 2014, Securities and Exchange Board of India (Issue of Capital and Disclosure Requirements) Regulations, 2018 ("ICDR Regulations") issued by SEBI and Guidance note on Reports in Companies Prospectuses (Revised 2019) ("Guidance Note"). Restated Summary Statements have been prepared specifically for inclusion in the offer document to be filed by the Company with the BSE in connection with its proposed SME IPO. The Companys management has recast the Financial Statements in the form required by Schedule III of the Companies Act, 2013 for the purpose of restated Summary Statements.

These financial statements have been prepared in accordance with the Generally Accepted Accounting Principles in India under the historical cost convention on accrual basis. These financial statements have been prepared to comply in all material aspects with the accounting standards notified under Section 133 of the Companies Act, 2013 (‘the Act) read with Rule 7 of the Companies (Accounts) Rules, 2014, the provisions of the Act (to the extent notified).

All assets and liabilities have been classified as current or non-current as per the Companys normal operating cycle and other criteria set out in the Schedule III to the Companies Act, 2013. Based on the nature of products and the time between the acquisition of assets for processing and their realization in cash and cash equivalents, the Company has ascertained its operating cycle as 12 months for the purpose of current - non-current classification of assets and liabilities.

These financial statements have been "rounded off" to the nearest lacs, considering on the basis of "total Income" criteria.

Basis for Consolidation of Subsidiary Companies

The consolidated financial statements comprise the financial statements of the Company and its subsidiaries. Subsidiaries are entities over which the Company has control in accordance with applicable accounting standards.

During the year, the Company acquired Dewdrop Bottles Private Limited and Speedex Online Private Limited (formerly known as Gulika Apparel Private Limited) pursuant to Share Purchase Agreements dated January 27, 2025 and February 4, 2025, respectively.

The acquisitions were based on valuations as of March 31, 2024 and, in substance, control over these entities was obtained effective April 1, 2024. Accordingly, the financial statements of these entities have been consolidated on a line-by-line basis for the full financial year ended March 31, 2025.

For disclosure purposes, the profit or loss of these subsidiaries has been apportioned between pre-acquisition and post-acquisition periods based on the respective dates of acquisition.

1.2 Use of Estimates

The preparation of financial statements requires estimates and assumptions to be made that affect the reported amount of assets and liabilities on the date of financial statements and the reported amount of revenues and expenses during the reporting period. Management believes that the estimates used in the preparation of financial statements are prudent and reasonable. Actual results could differ from these estimates. Any revision to the accounting estimates is recognized prospectively in the current and future periods.

1.3 Property, Plant & Equipment

A. Tangible Assets:

Property, Plant & Equipment are stated at acquisition cost and attributable expenses till put to use, net of accumulated depreciation and accumulated impairment losses, if any.

B. Intangible Assets:

Intangible Assets are stated at acquisition cost, net of accumulated amortization and accumulated impairment losses, if any.

C. Depreciation

Depreciation on fixed assets has been provided as per the rates specified in Part C of schedule II to the Companies Act, 2013.

Asset Useful Life Method of Depreciation
Computer 3 Years Written Down Value
Office Equipment 5 Years Written Down Value
Furniture & Fixtures 10 Years Written Down Value
Motor Vehicle 8 Years Written Down Value
Plant & Machinery 15 Years Written Down Value
Intangible Assets 4 Years Written Down Value

1.4 Borrowing Costs

General and specific borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale. All other borrowing costs are recognized in Statement of Profit and Loss in the period in which they are incurred.

1.5 Inventories

Inventories are stated at lower of cost and net realizable value. Cost is determined using the weighted average cost method. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and the estimated costs necessary to make the sale.

1.6 Employee Benefits

(i) Short Term Employee Benefits:

All employee benefits payable wholly within twelve months from the reporting date are classified as short-term employee benefits. Short term employee benefits, including accumulated compensated absences, at the balance sheet date, are recognized as an expense as per the Companys scheme based on expected obligations on undiscounted basis.

(ii) Long Term Employee Benefits

The obligation for long term employee benefits is provided on the basis of valuation done by Companys own Policy as at the Balance Sheet date.

A. Defined Contribution Plans:-

The state government provident fund scheme and employee state insurance scheme are defined contribution plans. The contribution paid/payable under the scheme is charged to

Profit and loss during the period in which the employee renders the related service.

B. Defined Benefit Obligations:-

Gratuity is a defined benefit obligation. The present value of obligation under such defined benefit obligations is determined based on company own policy i.e. on Accrual and undiscounted basis as at the balance sheet date.

The company being a level-1 entity has followed policy in this regard which is not in consonance with the requirement of AS-15. As per AS-15, all long term defined benefit obligations should be recognized in the books by applying projected unit credit method.

1.7 Revenue Recognition Sale of goods

Sales are recognized when the substantial risks and rewards of ownership in the goods are transferred to the buyer as per the terms of the contract and are recognized net of rebates, sales taxes and excise duties.

Other Income

Interest

Interest Income on fixed deposit is recognized on time proportion basis.

Other

Other items of revenue are recognized in accordance with the Accounting Standards (AS-9) issued by the Institute of Chartered Accountants of India. Accordingly, wherever there is uncertainty in the ascertainment/realization of income, the same is not accounted for.

1.8 Foreign currency Transaction Initial Recognition

On initial recognition, all foreign currency transactions are recorded by applying to the foreign currency amount the exchange rate between the reporting currency and the foreign currency at the date of the transaction.

Subsequent Recognition

As at the reporting date, foreign currency non-monetary items are reported using historical cost denominated in a foreign currency reported using the exchange rate at the date of the transaction. All non-monetary items which are carried at fair value or other similar valuation denominated in a foreign currency are reported using the exchange rates that existed when the values were determined.

All monetary assets and liabilities in foreign currency are restated at the end of accounting period.

A monetary asset or liability is termed as a long-term foreign currency monetary item, if the asset or liability is expressed in a foreign currency and has a term of 12 months or more at the date of origination of the asset or liability. The exchange fluctuations arising from translation of Long term foreign currency monetary item related to fixed assets has been accounted for as per Para-46A of AS-11. The exchange fluctuations from other long term foreign currency monetary item will be transferred to foreign currency monetary item translation difference account.

Exchange differences on restatement of short term foreign currency monetary items are transferred to the Statement of Profit and Loss.

1.9 Taxes on Income

Provision for current tax is determined on the income for the year chargeable to tax as per the provisions of Income Tax Act, 1961.

Provision for deferred tax is recognized on timing differences arising between the taxable incomes and accounting income for the year and quantified using the tax rates and law enacted or substantially enacted as on the Balance Sheet Date.

Deferred tax assets in respect of unabsorbed depreciation and carry forward of losses are recognized if there is virtual certainty supported by convincing evidence that there will be sufficient future taxable income available to realize such losses. Other Deferred tax assets are recognized, if there is reasonable certainty that there will be sufficient future taxable income available to realize such assets.

1.10 Provisions and Contingent Liabilities

Provisions

Provisions are recognized when there is a present obligation as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and there is a substantial degree of the estimation of the amount of the obligation.

Provisions are measured at the best estimate of the expenditure required to settle the present obligation at the Balance sheet date and are not discounted to its present value.

Contingent Liabilities

Contingent liabilities are disclosed when there is a possible obligation arising from past events, the existence of which will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the Company or a present obligation that arises from past events where it is either not probable that an outflow of resources will be required to settle or a reliable estimate of the amount cannot be made, is termed as a contingent liability.

1.11 Earnings Per Share (EPS)

Basic earnings per share are calculated by dividing the net profit or loss for the period attributable to equity shareholders by the weighted average number of equity shares outstanding during the period. Earnings considered in ascertaining the Companys earnings per share is the net profit for the period after deducting preference dividends and any attributable tax thereto for the period. The weighted average number of equity shares outstanding during the period and for all periods presented is adjusted for events, such as bonus shares, other than the conversion of potential equity shares, which have changed the number of equity shares outstanding, without a corresponding change in resources. For the purpose of calculating diluted earnings per share, the net profit or loss for the period attributable to equity shareholders and the weighted average number of shares outstanding during the period is adjusted for the effects of all dilutive potential equity shares.

1.12 Cash & Cash Equivalents

In the cash flow statement, cash & cash equivalents include cash in hand, term deposit with banks and other shortterm highly liquid investments with original maturities of three months or less.

1.13 Earnings per Share (EPS)

Basic earnings per share are calculated by dividing the net profit or loss for the period attributable to equity shareholders by the weighted average number of equity shares outstanding during the period. Earnings considered in ascertaining the Companys earnings per share is the net profit for the period after deducting preference dividends and any attributable tax thereto for the period. The weighted average number of equity shares outstanding during the period and for all periods presented is adjusted for events, such as bonus shares, other than the conversion of potential equity shares, which have changed the number of equity shares outstanding, without a corresponding change in resources. For the purpose of calculating diluted earnings per share, the net profit or loss for the period attributable to equity shareholders and the weighted average number of shares outstanding during the period is adjusted for the effects of all dilutive potential equity shares.

Overview of Income and Expenditure

The following descriptions set forth information with respect to key components of our profit and loss statement. Total Income

Total income consists of revenue from operations and other income.

Revenue from operations

Revenue from operations mainly comprises of revenue from (i) sale of products; (ii) sale of scrap and (iii) sale of services.

Other Income

Other Income primarily comprises of profit on sale of fixed asset, freight income, exchange fluctuation.

We hereby confirm that the Company is not expected to receive subsidy either in the current year or in future. Expenses

Total expenses comprise of cost of material consumed, purchase of stock in trade, changes in inventories of stock-in trade, employee benefits expense, finance cost, depreciation and amortization expense and other expenses.

Cost of material consumed

Cost of material consumed denote the sum of inventory at the beginning of period, purchases of raw materials less inventory at the end of the period.

Purchases of Stock-in-Trade

Purchases of stock-in-trade comprises purchase of traded goods.

Employee Benefits Expense

Employee benefits expense comprises of wages and salaries, director remuneration, employers contribution to provident funds and other funds, gratuity expense and staff welfare expense.

Finance Costs

Finance costs comprise of bank interest, interest on unsecured loan, interest on MSME loan, bank charges and other finance costs.

Depreciation and Amortisation Expenses

Depreciation and amortisation expenses comprise of depreciation on property, plant and equipment, and amortisation of intangible asset.

Other Expenses

Other expenses primarily comprise of job work charges, electricity and water expenses, colour expenses, fuel expenses, rent expenses, advertisement and publicity expenses, freight charges, online delivery expense and transportation expense, portal expenses and business promotion expenses.

Tax Expense

Our tax expense represents the tax payable on the current periods taxable income based on the applicable income tax rate adjusted by income tax payable for earlier years and deferred tax charges or credit (reflecting the tax effects of timing differences between accounting income and taxable income for the period).

Results of Operations as per the Restated Consolidated Financial Information

Reason for change in balances of share capital and borrowings:

The share capital of the Company stood at Rs. 1.03 lakh in Fiscal 2024. In Fiscal 2025, pursuant to fresh issue of

shares, the share capital increased to Rs. 1.07 lakhs, accompanied by a corresponding increase in securities premium reserve of Rs. 300.96 lakhs. Additionally, a capital reserve amounting to Rs. 212.62 lakhs was created on account of the acquisition of subsidiaries.

During Fiscal 2026, the share capital and reserves & surplus further increased primarily due to higher profits attributable to the acquisitions undertaken by the Company and the shift towards in-house manufacturing operations.

The borrowings of the Company was Rs. 1,610.85 lakhs in Fiscal 2024.The borrowings increased to Rs. 1,803.66 lakhs in Fiscal 2025, mainly on account of receipt of unsecured loans availed for business purposes. Thereafter, it further increased to Rs. 2,666.33 lakhs in Fiscal 2026 to meet business purposes.

The following table sets forth select financial information as per the Restated Consolidated Financial Information for the Fiscal 2026, Fiscal 2025 and Fiscal 2024, the components of which are also expressed as a percentage of revenue from operations for such Fiscals indicated below:

Particulars Fiscal 2026 Fiscal 2025 Fiscal 2024
Amount (Rs. Lakhs) % of revenue from operations Amount (Rs. Lakhs) % of revenue from operations Amount (Rs. Lakhs) % of revenue from operations
Revenue from Operations 12,265.38 100.00% 9,350.81 100.00% 6,132.33 100.00%
Other Income 8.82 0.07% 9.54 0.10% 8.52 0.14%
Total Income 12,274.20 100.07% 9,360.35 100.10% 6,140.85 100.14%
Cost of materials consumed 5,341.14 43.55% 4,291.95 45.90% 0.00 0.00%
Purchase of stock-in-trade 1,429.61 11.66% 2,051.90 21.94% 6,034.95 98.41%
Changes in inventories of finished goods 99.70 0.81% -227.52 -2.43% -679.77 -11.09%
Employee Benefits Expense 860.92 7.02% 531.33 5.68% 161.51 2.63%
Finance Costs 156.02 1.27% 203.69 2.18% 106.55 1.74%
Depreciation And Amortization Expenses 193.03 1.57% 119.91 1.28% 42.59 0.69%
Other Expenses 2,274.54 18.54% 1,640.12 17.54% 330.44 5.39%
Total Expenses 10,354.95 84.42% 8,611.38 92.09% 5,996.28 97.78%
Profit/(loss) before exceptional items and extraordinary tax 1,919.25 15.65% 748.97 8.01% 144.58 2.36%
Exceptional Items - - -
Profit/ Loss Before extraordinary items and tax 1,919.25 15.65% 748.97 8.01% 144.58 2.36%
Extraordinary Items - - -
Profit/ (loss) before tax 1,919.25 15.65% 748.97 8.01% 144.58 2.36%
Tax Expense
Current Tax 385.15 3.14% 195.83 2.09% 39.68 0.65%
Deferred Tax -0.09 0.00% -3.42 -0.04% -2.95 -0.05%
Total Tax Expense 385.06 3.14% 192.42 2.06% 36.73 0.60%
Profit for the year 1,534.19 12.51% 556.55 5.95% 107.85 1.76%

Fiscal 2026 compared to Fiscal 2025

Particulars Fiscal 2026 Fiscal 2025 Change (%)
Revenue from Operations 12,265.38 9,350.81 31.17%
Other Income 8.82 9.54 -7.54%
Total Income 12,274.20 9,360.35 31.13%
Cost of materials consumed 5,341.14 4,291.95 24.45%
Purchase of stock-in-trade 1,429.61 2,051.90 -30.33%
Changes in inventories of finished goods 99.70 -227.52 143.82%
Employee Benefits Expense 860.92 531.33 62.03%
Finance Costs 156.02 203.69 -23.40%
Depreciation And Amortization Expenses 193.03 119.91 60.98%
Other Expenses 2,274.54 1,640.12 38.68%
Total Expenses 10,354.95 8,611.38 20.25%
Profit/(loss) before exceptional items and extraordinary tax 1,919.25 748.97 156.25%
Exceptional Items - - -
Profit/ Loss Before extraordinary items and tax 1,919.25 748.97 156.25%
Extraordinary Items - - -
Profit/ (loss) before tax 1,919.25 748.97 156.25%
Tax Expense
Current Tax 385.15 195.83 96.67%
Deferred Tax -0.09 -3.42 97.37%
Total Tax Expense 385.06 192.42 100.11%
Profit for the year 1,534.19 556.55 175.66%

Total Income

Our total income increased by 31.13% from Rs. 9,360.35 Lakhs in Fiscal 2025 to Rs. 12,274.20 Lakhs in Fiscal 2026, primarily due to increase in revenue from operations.

Revenue from Operations

Our revenue from operations increased by 31.17% from Rs. 9,350.81 Lakhs in Fiscal 2025 to Rs. 12,265.38 Lakhs in Fiscal 2026 primarily due to increase in operations supported by increase in installed capacity in February 2026 by 17,58,000 bottles p.a. thereby leading to overall capacity installed of 62,82,000 bottles p.a. in March 2026.

Other income

Our other income marginally decreased by 7.57% from Rs. 9.54 Lakhs in Fiscal 2025 to Rs. 8.82 Lakhs in Fiscal 2026.

Expenses

Our expenses increased by 20.25% from Rs. 8,611.38 Lakhs in Fiscal 2025 to Rs. 10,354.95 Lakhs in Fiscal 2026, primarily due to following reasons.

Cost of Material Consumed. Our cost of materials saw an increase of 24.45% from Rs. 4,291.95 Lakhs in Fiscal 2025 to Rs. 5,341.14 Lakhs in Fiscal 2026 due to increase in purchases by Rs. 2,469.55 Lakhs in Fiscal 2026.

Purchase of stock-in-trade. Our stock-in-trade decreased by 30.33% from Rs. 2,051.90 lakhs in Fiscal 2025 to Rs. 1,429.61 lakhs in Fiscal 2026, primarily due to lower reliance on traded inventory.

Changes in inventories of finished goods. Our changes in inventories of finished goods increased from Rs. -227.52 Lakhs in Fiscal 2025 to Rs. 99.70 Lakhs in Fiscal 2026.

Employee benefit expense. Employee benefit expense increased by 62.03% from ^531.33 Lakhs in Fiscal 2025 to Rs. 860.92 Lakhs in Fiscal 2026 primarily due to increase in wages, salaries and Directors remuneration.

Finance costs. Our finance costs decreased by 23.40% from Rs. 203.69 Lakhs in Fiscal 2025 to Rs. 156.02 Lakhs in Fiscal 2026, primarily due to decrease in bank interest and interest on unsecured loans by Rs. 24.54 Lakhs and Rs. 27.50 Lakhs in Fiscal 2026 respectively.

Depreciation and amortisation expense. Our depreciation and amortisation expense increased by 60.98% from ^119.91 Lakhs in Fiscal 2025 to Rs. 193.03 Lakhs in Fiscal 2026, primarily due to addition of plant and machinery in Fiscal 2026.

Other expenses - Our other expenses increased by 38.68% from Rs. 1,640.12 Lakhs in Fiscal 2025 to Rs. 2,274.54 Lakhs in Fiscal 2026, primarily due to increase in job work charges by Rs. 193.48 Lakhs and electricity and water expenses by Rs. 122.55 Lakhs in Fiscal 2026.

Profit before tax. As a result of the foregoing, our profit before tax increased by 156.25% from Rs. 748.97 Lakhs in Fiscal 2025 to Rs. 1,919.25 Lakhs in Fiscal 2026.

Tax expense. Our tax expenses saw an increase of 100.11% from Rs. 192.42 Lakhs in Fiscal 2025 to Rs. 385.06 Lakhs in Fiscal 2026 primarily due an increase in current tax charge from Rs. 195.83 Lakhs in Fiscal 2025 to Rs. 385.15 Lakhs in Fiscal 2026 and increase in our deferred tax expense from Rs. -3.42 for Fiscal 2025 to Rs. -0.09 Lakhs for Fiscal 2026.

Fiscal 2025 compared to Fiscal 2024

Particulars Fiscal 2025 Fiscal 2024 Change (%)
Revenue from Operations 9,350.81 6,132.33 52.48%
Other Income 9.54 8.52 11.97%
Total Income 9,360.35 6,140.85 52.43%
Cost of materials consumed 4,291.95 - NA
Purchase of stock-in-trade 2,051.90 6,034.95 -66.00%
Changes in inventories of finished goods, work-in-progress and stock in trade -227.52 -679.77 66.53%
Employee Benefits Expense 531.33 161.51 228.98%
Finance Costs 203.69 106.55 91.17%
Depreciation And Amortization Expenses 119.91 42.59 181.54%
Other Expenses 1,640.12 330.44 396.34%
Total Expenses 8,611.38 5,996.28 43.61%
Profit/(loss) before exceptional items and extraordinary tax 748.97 144.58 418.03%
Exceptional Items - - NA
Profit/ Loss Before extraordinary items and tax 748.97 144.58 418.03%
Extraordinary Items - - NA
Profit/ (loss) before tax 748.97 144.58 418.03%
Tax Expense
Current Tax 195.83 39.68 393.52%
Deferred Tax -3.42 -2.95 -15.93%
Total Tax Expense 192.42 36.73 423.88%
Profit for the year 556.55 107.85 416.04%

Total Income

Our total income increased by 52.43% from Rs. 6,140.85 Lakhs in Fiscal 2024 to Rs. 9,360.35 Lakhs in Fiscal 2025, primarily due to increase in revenue from operations.

Revenue from Operations

Our revenue from operations increased by 52.48% from Rs. 6,132.33 Lakhs in Fiscal 2024 to Rs. 9,350.81 Lakhs in Fiscal 2025 primarily due to acquisition of Dewdrop Bottles Private Limited which has enabled backward integration through access to manufacturing facilities, thereby strengthening our supply chain and operational efficiencies. Further, the acquisition of Speedex Online Private Limited has supported the expansion of our online sales channels, enhancing our digital presence and reach.

Other income

Our other income marginally increased by 11.97% from Rs. 8.52 Lakhs in Fiscal 2024 to Rs. 9.54 Lakhs in Fiscal 2025. Expenses

Our expenses increased by 43.61% from Rs. 5.996.28 Lakhs in Fiscal 2024 to Rs. 8,611.38 Lakhs in Fiscal 2025, primarily due to following reasons.

Cost of Material Consumed. Our cost of materials saw an increase from Rs. Nil Lakhs in Fiscal 2024 to Rs. 4,291.95 Lakhs in Fiscal 2025 due to acquisition of Dewdrop Bottles Private Limited which has enabled backward integration through access to manufacturing facilities. This has resulted in set up of in-house manufacturing operations in Fiscal 2025.

Purchase of stock-in-trade. Our stock-in-trade decreased by 66.00% from Rs. 6,034.95 lakhs in Fiscal 2024 to Rs. 2,051.90 lakhs in Fiscal 2025, primarily due to a shift in our business model. Until Fiscal 2024, the Company operated largely through trading activities; however, from Fiscal 2025 onwards, it commenced in-house manufacturing operations through its wholly owned subsidiary, resulting in lower reliance on traded inventory.

Changes in inventories of stock-in-trade. Our changes in inventories of stock-in-trade increased from Rs. -679.77 Lakhs in Fiscal 2024 to Rs. -227.52 Lakhs in Fiscal 2025.

Employee benefit expense. Employee benefit expense increased by 228.98% from Rs. 161.51 Lakhs in Fiscal 2024 to ^531.33 Lakhs in Fiscal 2025 primarily due to addition of employee costs of both wholly owned subsidiaries- Dewdrop Bottles Private Limited and Speedex Online Private Limited in Fiscal 2025.

Finance costs. Our finance costs increased by 91.17% from Rs. 106.55 Lakhs in Fiscal 2024 from Rs. 203.69 Lakhs in Fiscal 2025, primarily due to increase of bank interest and other finance costs by 114.10% from Rs. 59.51 Lakhs in Fiscal 2024 from Rs. 127.41 Lakhs in Fiscal 2025 and increase of other finance costs by 62.19% from Rs. 47.03 Lakhs in Fiscal 2024 to Rs. 76.28 Lakhs in Fiscal 2025. The increase in finance costs is due to acquisition of Dewdrop Bottles Private Limited and Speedex Online Private Limited in Fiscal 2025.

Depreciation and amortisation expense. Our depreciation and amortisation expense increased by 181.54% from Rs. 42.59 Lakhs in Fiscal 2024 to ^119.91 Lakhs in Fiscal 2025, primarily due to acquisition of Dewdrop Bottles Private Limited in Fiscal 2025, resulting in increase in property, plant and equipment.

Other expenses - Our other expenses increased by 396.34% from Rs. 330.44 Lakhs in Fiscal 2024 to Rs. 1,640.12 Lakhs in Fiscal 2025, primarily due to acquisition of Dewdrop Bottles Private Limited and Speedex Online Private Limited in Fiscal 2025.This has resulted in increase in major expenses such as rent by Rs. 201.69 Lakhs, advertisement and publicity by Rs. 174.86 Lakhs, job work charges by Rs. 155.94 Lakhs, electricity and water expenses by Rs. 112.72 Lakhs and portal expenses by Rs. 108.45 Lakhs.

Profit before tax. As a result of the foregoing, our profit before tax increased by 418.03% from Rs. 144.58 Lakhs in Fiscal 2024 to Rs. 748.97 Lakhs in Fiscal 2025.

Tax expense. Our tax expenses saw an increase of 423.88% from Rs. 36.73 Lakhs in Fiscal 2024 to Rs. 192.42 Lakhs in Fiscal 2025 primarily due an increase in current tax charge from Rs. 39.68 Lakhs in Fiscal 2024 to Rs. 195.83 Lakhs in Fiscal 2025 and decrease in our deferred tax expense from Rs. -2.95 for Fiscal 2024 to Rs. -3.42 Lakhs for Fiscal 2025.

Cash Flows

The following table summarizes our cash flows for, Fiscal 2026, Fiscal 2025 and Fiscal 2024, as per the Restated Consolidated Financial Information:

Particulars For the Fiscal
Fiscal 2026 Fiscal 2025 Fiscal 2024
Net cash inflows from operating activities 366.30 204.72 213.08
Net cash generated inflow/ (outflow) from investing activities -1,160.50 -164.64 -267.81
Net cash generated inflow/ (outflow) from financing activities 722.62 4.06 80.59
Net increase / (decrease) in cash and cash equivalents -71.57 44.14 25.86
Cash and cash equivalents at the beginning of the year 117.99 73.85 12.34
Cash and cash equivalents at the end of the year 46.42 117.99 38.20

Cashflows from operating activities

Fiscal 2026

Net cash flow from operating activities for the Fiscal 2026 was Rs. 366.30 Lakhs. The Restated profit before tax for the period was Rs. 1,919.25 Lakhs, while the operating profit before working capital changes amounted to Rs. 2,338.40 Lakhs. This was primarily adjusted for non-cash and non-operating items, including depreciation and amortisation expense of Rs. 193.03 Lakhs, Loss on sale of asset amounting to Rs. 12.42 Lakhs and finance charges of Rs. 140.05 Lakhs.

Changes in working capital, including an increase in trade and other receivables by Rs. 681.39 Lakhs, an increase in inventories by Rs. 1,655.21 Lakhs, an increase in short term loan and advances by Rs. 33.37 Lakhs, an increase in other assets by Rs. 250.32 Lakhs, decrease in current liabilities by Rs. 95.54 Lakhs, an increase in trade and other payables by Rs. 931.70 Lakhs and an increase in long term provisions by Rs. 7.86 Lakhs.

After accounting for income tax paid (net of refund) of Rs. 195.83 Lakhs, net cash flow from operating activities stood at Rs. 366.30 Lakhs for the for the Fiscal 2026.

Fiscal 2025

Net cash flow from operating activities for the Fiscal 2025 was Rs. 204.72 Lakhs. The Restated profit before tax for the

period was Rs. 748.97 Lakhs, while the operating profit before working capital changes amounted to Rs. 1,155.77 Lakhs. This was primarily adjusted for non-cash and non-operating items, including depreciation and amortisation expense of ^119.91 Lakhs, Profit on sale of asset amounting to Rs. 3.51 Lakhs and finance charges of Rs. 192.09 Lakhs.

Changes in working capital, including an increase in trade and other receivables by Rs. 910.42 Lakhs, an increase in inventories by Rs. 586.73 Lakhs, a decrease in short term loan and advances by Rs. 301.28 Lakhs, an increase in other assets by Rs. 148.97 Lakhs and a decrease in current liabilities by Rs. 242.55 Lakhs, an increase in trade and other payables by Rs. 693.23 Lakhs and an increase in long term provisions by Rs. 9.80 Lakhs.

After accounting for income tax paid (net of refund) of Rs. 66.69 Lakhs, net cash flow from operating activities stood at Rs. 204.72 Lakhs for Fiscal 2025.

Fiscal 2024

Net cash flow from operating activities for the Fiscal 2024 was Rs. 213.08 Lakhs. The Restated profit before tax for the period was Rs. 144.58 Lakhs, while the operating profit before working capital changes amounted to Rs. 287.94 Lakhs. This was primarily adjusted for non-cash and non-operating items, including depreciation and amortisation expense of Rs. 42.59 Lakhs, Profit on sale of asset amounting to Rs. 2.18 Lakhs and finance charges of Rs. 102.87 Lakhs.

Changes in working capital, including an decrease in trade and other receivables by Rs. 88.35 Lakhs, an increase in inventories by Rs. 679.77 Lakhs, an increase in short term loan and advances by Rs. 107.21 Lakhs, an increase in other assets by ^115.02 Lakhs and a increase in current liabilities by Rs. 841.73 Lakhs, an decrease in trade and other payables by Rs. 76.49 Lakhs and an increase in long term provisions by Rs. 0.85 Lakhs.

After accounting for income tax paid (net of refund) of Rs. 27.30 Lakhs, net cash flow from operating activities stood at Rs. 213.08 Lakhs for Fiscal 2024.

Cash used in Investing Activities

Fiscal 2026

Net cash used in investing activities for the Fiscal 2026 was Rs. 1,160.50 Lakhs. This primarily comprised purchase of property, plant and equipment and intangible assets of Rs. 1,117.09 Lakhs, an increase in long term loans and advances of Rs. 52.54 Lakhs and sale of property, plant and equipment of Rs. 9.13 Lakhs.

Fiscal 2025

Net cash used in investing activities for Fiscal 2025 was Rs. 164.64 Lakhs. This primarily comprised purchase of property, plant and equipment and intangible assets of Rs. 211.70 Lakhs, an increase in long term loans and advances of Rs. 6.40 Lakhs, sale of property, plant and equipment of Rs. 257.46 Lakhs and purchase of investments of Rs. 204.00 Lakhs.

Fiscal 2024

Net cash used in investing activities for Fiscal 2024 was Rs. 267.81 Lakhs. This primarily comprised purchase of property, plant and equipment and intangible assets of Rs. 23.16 Lakhs, sale of property, plant and equipment of Rs. 4.00 Lakhs and purchase of investments of Rs. 248.65 Lakhs.

Cash flow from/(used) in Financing Activities

Fiscal 2026

Net cash flows from financing activities for the Fiscal 2026 was Rs. 722.62 Lakhs. This primarily comprised of proceeds from borrowings (net of repayments) amounting to Rs. 862.68 Lakhs and payment of finance cost of Rs. 140.05 Lakhs.

Fiscal 2025

Net cash flow from financing activities for Fiscal 2025 was Rs. 4.06 Lakhs. This primarily comprised of payment of the principal portion of borrowings amounting to Rs. 104.85 Lakhs, payment of finance cost of Rs. 192.09 Lakhs, increase in share capital amounting to Rs. 0.04 Lakhs and securities premium reserves amounting to Rs. 300.96 lakhs.

Fiscal 2024

Net cash flow from financing activities for Fiscal 2024 was Rs. 80.59 Lakhs. This primarily comprised of payment of the principal portion of borrowings amounting to Rs. 19.00 Lakhs, payment of finance cost of Rs. 102.87 Lakhs, increase in share capital amounting to Rs. 0.03 Lakhs and securities premium reserves amounting to Rs. 202.43 lakhs.

Financial Indebtedness

As at March 31, 2026, we had total borrowings of Rs. 2,666.33 Lakhs and details of the same are as follows:

Indebtedness As at March 31, 2026
Secured
-Working Capital Cash Credit 2,269.53
Unsecured
-Loan from related parties 396.80
Total 2,666.33

See "Financial Indebtedness" for a description of broad terms of our indebtedness on page 241.

Contingent Liabilities and Commitments

The following table summarizes our contingent liabilities as at March 31, 2026, March 31, 2025 and March 31, 2024, as per the Restated Consolidated Financial Information:

Particulars Fiscal 2026 Fiscal 2025 Fiscal 2024
I. Contingent Liabilities
(a) claims against the company not acknowledged as debt; - 68.47 68.47
(b) guarantees excluding financial guarantees; and - - -
(c) other money for which the company is contingently liable
II Commitments
(a) estimated amount of contracts remaining to be executed on capital account and not provided for - - -
(b) uncalled liability on shares and other investments partly paid - - -
(c) Other commitments - - -

For details, see "Financial Statements - Notes forming part of the Restated Consolidated Financial Statements - Contingent Liabilities and Commitments" on page 239.

Related Party Transactions

We have engaged in the past, and may engage in the future, in transactions with related parties. For details of our related party transactions, see "Summary of Related Party Transactions" on page 63

Off-Balance Sheet Items

We do not have any other off-balance sheet arrangements, derivative instruments or other relationships with any entity that have been established for the purposes of facilitating off-balance sheet arrangements.

Effect of Inflation

We are affected by inflation as it has an impact on the wages, etc. in line with changing inflation rates; we rework our margins so as to absorb the inflationary impact.

Seasonality of Business

There is no seasonality in our business.

Reservations, Qualifications and Adverse Remarks Included in Financial Statements

There have been no reservations or qualifications or adverse remarks of our Statutory Auditors in the Fiscals 2026, 2025 and 2024.

Material Frauds

There are no material frauds, as reported by our statutory auditor, committed against our Company, in the last three Fiscals.

Unusual or Infrequent Events or Transactions

Except as described in this Red Herring Prospectus, there have been no other events or transactions, including unusual trends on account of business activity, unusual items of income, change of accounting policies and discretionary reduction of expenses etc., that, to our knowledge, may be described as "unusual" or "infrequent".

Total Turnover of Each Major Industry Segment in Which the Issuer Operates

We operate in only one major segment.

Known Trends or Uncertainties

Our business has been subject, and we expect it to continue to be subject, to significant economic changes arising from the trends identified above in "Principal Factors Affecting our Results of Operations above and the uncertainties described in "Risk Factors" on page 21. To our knowledge, except as disclosed in this Red Herring Prospectus, there are no known trends or uncertainties that have had, or are expected to have, a material impact on our business or results of operations.

Future Relationship between Cost and Revenue

Other than as described in "Risk Factors", "Business Overview" and "Managements Discussion and Analysis of Financial Condition and Results of Operations" on pages 21,169 and 244, respectively, to the knowledge of our management, there are no known factors that may adversely affect our business prospects, results of operations and financial condition.

New Products or Business Segments

Other than as disclosed in this section and in "Business Overview" on page 169, as on the date of the Red Herring Prospectus, there are no new products or business segments that have had or are expected to have a material impact on our business prospects, results of operations or financial condition.

Changes in the accounting policies, if any, in the Fiscals 2026, 2025 and 2024, and their effect on our profits and reserves

There are no changes in the accounting policies in the last three Fiscals.

Competitive Conditions

We operate in a competitive environment and expect competition in our industry from existing and potential competitors to intensify. Please refer to " Business Overview", "Industry Overview", "Risk Factors" and "Management Discussion and Analysis of Financial Position and Results of Operations" above on pages 169, 125,21 and 244, respectively, for further information on our industry and competition.

Significant Dependence on Single or Few Customers

The percentage of revenue from operations derived from our top 10 customers, top 5 customers and top 1 customer is given below:

Category For the Fiscal ended
Fiscal 2026 Fiscal 2025 Fiscal 2024
Amount % of Revenue from Operations Amount % of Revenue from Operations Amount % of Revenue from Operations
Top 1 1,032.22 8.42% 531.75 5.69% 669.49 10.92%
Top 5 3,789.94 30.90% 2,213.23 23.67% 2,143.58 34.96%
Top 10 5,973.61 48.70% 3,090.68 33.05% 2,828.25 46.12%

As certified by Statutory Auditors pursuant to their certificate dated September 03, 2026.

Knowledge Center
Logo

Logo IIFL Customer Care Number
(Gold/NCD/NBFC/Insurance/NPS)
1860-267-3000 / 7039-050-000

Logo IIFL Capital Services Support WhatsApp Number
+91 9892691696

Download The App Now

appapp
Loading...

Follow us on

facebooktwitterrssyoutubeinstagramlinkedintelegram

2026, IIFL Capital Services Ltd. All Rights Reserved

ATTENTION INVESTORS

RISK DISCLOSURE ON DERIVATIVES

Copyright © IIFL Capital Services Limited (Formerly known as IIFL Securities Ltd). All rights Reserved.

IIFL Capital Services Limited - Stock Broker SEBI Regn. No: INZ000164132 (Member ID - NSE: 10975 BSE: 179 MCX: 55995 NCDEX: 01249), DP SEBI Reg. No. IN-DP-185-2016, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, Merchant Banker SEBI Regn. No. INM000010940, RA SEBI Regn. No: INH000000248, BSE Enlistment Number (RA): 5016, AMFI-Registered Mutual Fund Distributor & SIF Distributor
ARN NO : 47791 (Date of initial registration – 17/02/2007; Current validity of ARN – 08/02/2027), PFRDA Reg. No. PoP 20092018, IRDAI Corporate Agent (Composite) : CA1099

ISO certification icon
We are ISO/IEC 27001:2022 Certified.

This Certificate Demonstrates That IIFL As An Organization Has Defined And Put In Place Best-Practice Information Security Processes.