Inditrade Capital (BSE 532745)₹2.60+4.84%Other Financial Services
In the Mar 2025 quarter (consolidated), Inditrade Capital reported sales of −₹9.99 Cr, down 124.4% from Mar 2024, and net profit of −₹95.94 Cr, down 9,790.9% year on year. For the year to Mar 2025, sales were ₹52.93 Cr and net profit −₹106 Cr.
Company filings, consolidated accounts; latest reported quarter Mar 2025
| Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 44.91 | 53.88 | 41.94 | 33.96 | 43.92 | 40.90 | 40.92 | 40.91 | 28.97 | 21.96 | 12.98 | −9.99 |
| Expenses | 31.02 | 41.02 | 32.03 | 54.99 | 35.01 | 35.02 | 32.01 | 35.99 | 24.01 | 29.01 | 17.02 | 91.02 |
| Operating Profit | 13.97 | 12.99 | 10.99 | −19.96 | 9.98 | 4.99 | 9.98 | 4.99 | 5.99 | −6.99 | −3.99 | −101 |
| OPM % | 31.0% | 24.0% | 25.0% | −59.1% | 21.9% | 13.0% | 22.9% | 12.0% | 18.9% | −34.1% | −30.0% | — |
| Other Income | 1.01 | 2.01 | 0.00 | 1.99 | 1.01 | 5.01 | 0.00 | 4.01 | 0.99 | 0.00 | 4.01 | 6.01 |
| Interest | 9.97 | 8.96 | 7.97 | 7.98 | 7.97 | 5.98 | 6.98 | 5.97 | 4.98 | 3.99 | 5.98 | 3.98 |
| Depreciation | 2.01 | 1.99 | 1.99 | 2.01 | 2.01 | 1.99 | 2.01 | 0.99 | 1.01 | 0.99 | 0.99 | 0.00 |
| Profit before tax | 2.01 | 4.01 | 1.01 | −28.07 | 1.01 | 2.01 | 1.01 | 3.01 | 1.01 | −12.03 | −7.02 | −100 |
| Tax % | 56.1% | 25.1% | 45.0% | −11.0% | 56.0% | 83.1% | 20.0% | 53.0% | 75.1% | −81.0% | 4.0% | −4.0% |
| Net Profit | 1.01 | 3.01 | 0.99 | −24.99 | 0.00 | 0.00 | 0.99 | 0.99 | 0.00 | −1.99 | −6.99 | −95.94 |
| EPS (Rs) | 0.28 | 1.20 | 0.46 | −7.90 | −0.20 | −0.16 | 0.37 | 0.83 | 0.13 | −0.70 | −2.94 | −25.85 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 39.92 | 47.91 | 47.93 | 74.87 | 75.79 | 132 | 178 | 200 | 175 | 167 | 52.93 | 53.92 |
| Expenses | 23.99 | 27.01 | 36.99 | 50.02 | 42.03 | 80.03 | 138 | 156 | 157 | 137 | 160 | 161 |
| Operating Profit | 15.96 | 20.98 | 9.98 | 23.97 | 33.93 | 52.87 | 40.94 | 43.92 | 17.97 | 30.93 | −107 | −106 |
| OPM % | 39.9% | 42.9% | 20.9% | 32.0% | 45.0% | 39.9% | 22.9% | 21.9% | 10.0% | 18.0% | −200.1% | −196.1% |
| Other Income | 0.99 | 2.01 | 3.01 | 0.99 | 8.99 | 5.01 | 3.99 | 1.01 | 3.99 | 10.01 | 11.01 | 11.01 |
| Interest | 0.00 | 0.99 | 0.99 | 8.96 | 21.92 | 34.89 | 28.87 | 32.89 | 35.89 | 27.88 | 19.92 | 18.93 |
| Depreciation | 1.01 | 1.01 | 1.01 | 1.01 | 0.00 | 1.99 | 2.99 | 4.99 | 6.01 | 5.99 | 2.99 | 2.99 |
| Profit before tax | 16.04 | 21.07 | 11.03 | 15.04 | 21.07 | 21.06 | 12.04 | 7.02 | −21.05 | 7.02 | −118 | −118 |
| Tax % | 16.0% | 16.0% | 25.0% | 21.0% | 25.1% | 30.0% | 31.0% | 46.1% | −1.0% | 56.0% | −11.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 13.01 | 16.99 | 7.99 | 11.99 | 15.99 | 13.99 | 8.99 | 3.99 | −19.99 | 2.99 | −106 | −105 |
| EPS (Rs) | 4.43 | 4.60 | 2.37 | 3.67 | 4.93 | 4.01 | 2.55 | 2.19 | −5.97 | 0.85 | −29.37 | −29.36 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22.98 | 22.97 | 22.99 | 22.97 | 22.97 | 22.98 | 22.99 | 22.99 | 22.98 | 22.97 | 22.99 | 22.98 |
| Reserves | 47.92 | 57.86 | 68.85 | 74.83 | 86.88 | 97.90 | 104 | 111 | 117 | 95.84 | 94.90 | 47.91 |
| Borrowings | 0.00 | 0.00 | 0.00 | 47.97 | 130 | 210 | 207 | 257 | 384 | 256 | 150 | 174 |
| Other Liabilities | 61.09 | 59.99 | 70.85 | 87.99 | 225 | 128 | 128 | 113 | 130 | 136 | 133 | 73.87 |
| Total Liabilities | 132 | 141 | 163 | 235 | 465 | 458 | 462 | 505 | 655 | 510 | 400 | 318 |
| Fixed Assets | 6.01 | 4.01 | 2.01 | 4.01 | 4.01 | 3.01 | 9.02 | 9.01 | 34.06 | 32.04 | 30.07 | 23.04 |
| 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 | 47.06 | 53.02 | 5.01 | 2.01 | 0.00 | 0.00 | 1.01 | 10.01 | 11.01 | 11.01 | 14.01 | 13.01 |
| Other Assets | 78.92 | 82.79 | 156 | 229 | 460 | 454 | 451 | 486 | 609 | 467 | 356 | 283 |
| Inventories | 5.99 | 1.99 | 9.98 | 69.91 | 88.89 | 96.80 | 36.94 | 64.93 | 21.95 | 45.95 | 2.99 | 0.99 |
| Trade receivables | 13.99 | 13.99 | 11.99 | 31.98 | 50.94 | 22.96 | 2.99 | 5.99 | 8.98 | 26.98 | 51.93 | 22.98 |
| Cash & equivalents | 24.05 | 27.08 | 50.13 | 57.20 | 86.18 | 31.11 | 55.17 | 56.14 | 87.26 | 57.14 | 42.15 | 16.04 |
| Total Assets | 132 | 141 | 163 | 235 | 465 | 458 | 462 | 505 | 655 | 510 | 400 | 318 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −0.99 | −3.01 | −45.99 | −49.02 | −74.99 | −71.07 | 33.01 | −36.02 | −80.99 | 104 | 91.06 | −44.99 |
| Cash from investing activity | 5.02 | 6.03 | 53.23 | 12.06 | −19.08 | −4.02 | −3.01 | −12.04 | −19.08 | −3.01 | −7.03 | 27.12 |
| Cash from financing activity | 0.00 | 0.00 | 0.00 | 48.03 | 96.07 | 57.09 | −7.01 | 49.08 | 128 | −129 | −105 | 18.01 |
| Net cash flow | 4.02 | 2.01 | 7.03 | 10.03 | 2.01 | −18.08 | 23.07 | 1.01 | 28.11 | −28.09 | −21.10 | 0.00 |
| Capex | 0.25 | 0.21 | 0.27 | 0.90 | 1.01 | 0.84 | 3.20 | 3.10 | 29.91 | 3.82 | 3.69 | 0.00 |
| Free cash flow | −0.99 | −2.99 | −45.92 | −49.94 | −75.88 | −71.87 | 28.99 | −38.98 | −111 | 101 | 86.96 | −40.94 |
| CFO / OP % | −67.9% | −12.0% | −188.0% | −452.0% | −292.0% | −187.9% | 74.1% | −84.9% | −181.9% | 596.1% | 298.1% | 37.1% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 166 | 130 | 96 | 247 | 248 | 109 | 8 | 11 | 16 | 56 | 114 | 161 |
| Cash conversion cycle | 165 | 129 | 95 | 246 | 247 | 108 | 7 | 10 | 15 | 55 | 113 | 160 |
| Working capital days | 199 | 226 | 506 | 547 | 563 | 39 | −20 | 145 | 57 | 174 | 153 | 196 |
| ROCE % | −1.0% | 14.0% | 16.9% | 7.0% | 10.0% | 11.9% | 14.0% | 10.0% | 8.0% | 3.0% | 9.0% | −31.0% |
For the Mar 2025 quarter, Inditrade Capital reported sales of −₹9.99 Cr, down 124.4% year on year and net profit of −₹95.94 Cr, down 9,790.9% year on year.
Inditrade Capital's sales for the year to Mar 2025 were ₹52.93 Cr; over the last twelve months they were ₹53.92 Cr.
Net profit for the year to Mar 2025 was −₹106 Cr, and −₹105 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−29.36.
Inditrade Capital reported borrowings of ₹174 Cr at Mar 2025, against cash and equivalents of ₹16.04 Cr.
Cash from operations was −₹44.99 Cr in the year to Mar 2025; after capital spending, free cash flow was −₹40.94 Cr.