Zodiac Ventures (BSE 503641)₹1.26−3.08%Consulting Services
In the Jun 2026 quarter (consolidated), Zodiac Ventures reported sales of ₹1.12 Cr, up 72.3% from Jun 2025, and net profit of ₹0.14 Cr, down 51.7% year on year. For the year to Mar 2026, sales were ₹3.44 Cr and net profit ₹1.53 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.60 | 0.00 | 0.09 | 0.00 | 0.60 | 0.72 | 0.31 | 0.65 | 0.67 | 1.24 | 0.91 | 1.12 |
| Expenses | −0.13 | −0.13 | −3.83 | −0.55 | −0.44 | −0.36 | −0.54 | −0.30 | 0.03 | 0.82 | 0.55 | 0.97 |
| Operating Profit | 0.70 | 0.11 | 3.89 | 0.57 | 1.01 | 1.07 | 0.82 | 0.92 | 0.65 | 0.41 | 0.33 | 0.16 |
| OPM % | 120.3% | — | 4,875.0% | — | 172.8% | 152.1% | 276.7% | 145.3% | 97.0% | 32.5% | 37.8% | 13.5% |
| Other Income | 0.05 | 0.05 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.26 | 0.50 | 0.57 | 0.63 |
| Interest | 0.11 | 0.11 | 3.85 | 0.55 | 0.42 | 0.81 | 0.52 | 0.54 | 0.50 | 0.41 | 0.20 | 0.58 |
| Depreciation | 0.00 | 0.00 | 0.05 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Profit before tax | 0.63 | 0.04 | 0.13 | 0.00 | 0.57 | 0.24 | 0.28 | 0.37 | 0.37 | 0.46 | 0.68 | 0.18 |
| Tax % | 23.5% | 60.0% | 207.2% | — | 25.9% | 24.0% | 27.6% | 26.3% | 26.4% | 32.0% | 24.7% | 26.4% |
| Net Profit | 0.50 | 0.02 | −0.14 | 0.00 | 0.34 | 0.21 | 0.26 | 0.29 | 0.28 | 0.31 | 0.62 | 0.14 |
| EPS (Rs) | 0.05 | 0.00 | −0.01 | 0.00 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.07 | 0.01 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.64 | 25.93 | 0.77 | 0.29 | 0.23 | 12.44 | 0.81 | 98.77 | 0.60 | 1.61 | 3.44 | 3.94 |
| Expenses | −3.41 | 10.18 | −3.79 | −2.96 | −3.78 | 7.24 | −3.53 | 87.96 | −0.72 | −1.91 | 1.10 | 2.37 |
| Operating Profit | 5.02 | 15.68 | 4.57 | 3.22 | 4.00 | 5.19 | 4.31 | 10.58 | 1.29 | 3.49 | 2.31 | 1.55 |
| OPM % | 308.6% | 60.6% | 600.0% | 1,153.5% | 1,822.7% | 41.8% | 540.0% | 10.7% | 220.3% | 218.7% | 67.6% | 39.3% |
| Other Income | 0.25 | 0.17 | 0.35 | 0.25 | 0.21 | 0.20 | 2.42 | 0.43 | 0.23 | 0.03 | 1.37 | 1.96 |
| Interest | 4.32 | 6.73 | 4.45 | 3.37 | 3.77 | 4.86 | 5.86 | 6.16 | 0.70 | 2.33 | 1.69 | 1.69 |
| Depreciation | 0.50 | 0.39 | 0.33 | 0.35 | 0.34 | 0.31 | 0.24 | 0.22 | 0.02 | 0.05 | 0.06 | 0.03 |
| Profit before tax | 0.44 | 8.68 | 0.11 | −0.24 | 0.09 | 0.18 | 0.61 | 4.61 | 0.79 | 1.13 | 1.92 | 1.69 |
| Tax % | 31.1% | 38.8% | 108.3% | 36.0% | 50.0% | 21.1% | 33.9% | 23.8% | 52.5% | 15.8% | 26.4% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 0.30 | 5.31 | 0.00 | −0.33 | 0.04 | 0.14 | 0.40 | 3.51 | 0.51 | 1.00 | 1.53 | 1.35 |
| EPS (Rs) | 0.01 | 0.27 | 0.00 | −0.04 | 0.00 | 0.00 | 0.04 | 0.24 | 0.05 | 0.11 | 0.18 | 0.14 |
| Dividend payout % | 23.3% | 1.6% | −74.6% | −9.1% | — | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 | 3.78 | 3.77 | 8.29 |
| Reserves | 8.33 | 8.44 | 11.09 | 7.76 | 7.31 | 7.31 | 7.37 | 3.57 | 5.63 | 10.73 | 10.79 | 35.47 |
| Borrowings | 15.11 | 37.13 | 42.80 | 13.90 | 18.55 | 16.20 | 18.73 | 14.41 | 31.34 | 22.02 | 27.47 | 18.86 |
| Other Liabilities | 40.11 | 44.06 | 57.64 | 115 | 128 | 150 | 155 | 161 | 93.72 | 0.54 | 17.17 | 24.73 |
| Total Liabilities | 67.29 | 93.37 | 115 | 140 | 158 | 177 | 185 | 182 | 134 | 37.07 | 59.20 | 87.35 |
| Fixed Assets | 8.43 | 8.07 | 8.50 | 8.99 | 8.67 | 8.34 | 8.03 | 1.68 | 1.49 | 0.12 | 0.14 | 0.14 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 8.04 | 21.18 | 21.36 | 21.45 |
| Other Assets | 58.84 | 85.28 | 107 | 131 | 149 | 169 | 177 | 181 | 125 | 15.77 | 37.70 | 65.76 |
| Inventories | 57.38 | 75.61 | 76.81 | 108 | 121 | 138 | 139 | 146 | 64.48 | 8.34 | 23.79 | 31.35 |
| Trade receivables | 0.00 | 0.00 | 12.58 | 0.00 | 0.00 | 0.00 | 9.31 | 3.48 | 22.93 | 0.02 | 0.37 | 0.02 |
| Cash & equivalents | 0.12 | 2.40 | 9.91 | 0.15 | 0.10 | 0.20 | 0.07 | 0.28 | 0.07 | 2.59 | 0.06 | 0.06 |
| Total Assets | 67.29 | 93.37 | 115 | 140 | 158 | 177 | 185 | 182 | 134 | 37.07 | 59.20 | 87.35 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.99 | −15.24 | 8.56 | 24.46 | −1.29 | 6.07 | 2.43 | 6.95 | 72.60 | −4.31 | 3.33 | −18.64 |
| Cash from investing activity | −0.12 | −1.36 | −5.94 | 5.27 | −0.03 | 0.00 | 0.00 | 1.54 | −14.89 | 0.13 | −8.11 | 1.31 |
| Cash from financing activity | −1.21 | 17.47 | −1.07 | −34.91 | 0.93 | −6.12 | −1.72 | −8.01 | −57.72 | 6.76 | 2.22 | 17.27 |
| Net cash flow | −0.39 | 0.89 | 1.52 | −5.23 | −0.37 | −0.10 | 0.70 | 0.48 | −0.11 | 2.60 | −2.56 | −0.03 |
| Capex | 0.12 | 0.14 | 0.81 | 0.82 | 0.03 | 0.01 | 0.00 | 0.01 | 0.04 | 0.09 | 0.07 | 0.05 |
| Free cash flow | 0.84 | −15.31 | 7.71 | 23.51 | −1.31 | 6.02 | 2.40 | 6.89 | 72.26 | −4.38 | 3.25 | −18.61 |
| CFO / OP % | 46.0% | −291.0% | 58.0% | 558.0% | −22.0% | 161.0% | 51.0% | 162.0% | 689.0% | −340.0% | 95.0% | −803.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 0 | 0 | 177 | 4 | 0 | 0 | 274 | 1,591 | 84 | 18 | 86 | 2 |
| Inventory days | — | — | — | — | — | — | — | — | 288 | — | — | — |
| Days payable | — | — | — | — | — | — | — | — | 3 | — | — | — |
| Cash conversion cycle | 0 | 0 | 179 | 6 | 0 | 0 | 276 | 1,593 | 372 | 20 | 88 | 4 |
| Working capital days | 7,764 | 16,866 | 652 | 10,004 | 28,952 | 35,040 | 420 | 8,171 | 51 | −6,131 | −3,671 | 1,330 |
| ROCE % | 8.4% | 10.2% | 24.2% | 8.8% | 8.6% | 10.4% | 13.5% | 18.2% | 25.3% | 3.4% | 8.9% | 7.0% |
For the Jun 2026 quarter, Zodiac Ventures reported sales of ₹1.12 Cr, up 72.3% year on year and net profit of ₹0.14 Cr, down 51.7% year on year. The operating margin was 13.5%.
Zodiac Ventures' sales for the year to Mar 2026 were ₹3.44 Cr; over the last twelve months they were ₹3.94 Cr.
Net profit for the year to Mar 2026 was ₹1.53 Cr, and ₹1.35 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.14.
Zodiac Ventures reported borrowings of ₹18.86 Cr at Mar 2026, against cash and equivalents of ₹0.06 Cr.
Cash from operations was −₹18.64 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹18.61 Cr.