Finance - Investment · Founded 1995 · www.garnetint.com · BSE 512493 · · ISIN INE590B01010
No Notes Added Yet
Business
Garnet International Ltd. is an Indian Non-Banking Financial Company (NBFC). Its core business involves making investments in shares, securities, and other financial instruments, as well as providing loans and advances. The company generates revenue primarily through interest income from its lending activities and gains (both capital appreciation and dividend/interest income) from its investment portfolio.
Revenue Mix
As an NBFC and investment company, Garnet International Ltd. primarily operates within a single broad financial services segment encompassing both investment activities and lending. While specific, granular revenue segmentation between investment gains and interest income from lending might not be publicly available for all periods, both contribute significantly to its overall financial performance.
Industry
The company operates within India's highly competitive and regulated financial services sector, specifically as an NBFC. The industry is characterized by a diverse range of players, including large public and private sector banks, numerous other NBFCs (both specialized and diversified), mutual funds, and various investment firms. Garnet International Ltd. likely operates as a relatively smaller player within this fragmented landscape, competing on aspects such as niche financing, specific investment strategies, or relationship-based lending rather than broad market share.
MOAT
Given its probable scale relative to larger financial institutions, Garnet International Ltd. may not possess wide, durable moats like extensive brand recognition, significant economies of scale, or vast distribution networks. Potential competitive advantages could stem from:
Niche Expertise: Specialization in particular asset classes, industries, or underserved borrower segments.
Agility: Ability to identify and act on market opportunities more quickly than larger, more bureaucratic competitors.
Promoter Relationships: Strong relationships within specific business communities that facilitate deal sourcing.
However, these advantages are often less enduring or easily replicable compared to traditional moats.
Growth Drivers
Key factors that could drive growth for Garnet International Ltd. over the next 3-5 years include:
Economic Growth: A robust Indian economy generally leads to increased demand for credit, capital for businesses, and investment opportunities.
Capital Market Performance: Positive sentiment and upward trends in the Indian equity and debt markets can enhance returns from its investment portfolio and facilitate easier access to funding.
Credit Demand: Continued growth in demand for financing from small and medium enterprises (SMEs) or other specific segments where the company might focus its lending activities.
Strategic Investments: Successful identification and investment in high-growth companies or asset classes that yield significant capital appreciation or recurring income.
Regulatory Support: Favorable regulatory environment for NBFCs that encourages expansion and diversification.
Risks
Market Risk: Volatility in equity and debt markets directly impacts the value of its investment portfolio and the profitability of its trading activities.
Credit Risk: Risk of default by borrowers on loans and advances, leading to non-performing assets and provisions that impact profitability.
Interest Rate Risk: Fluctuations in interest rates can affect the company's net interest margin (cost of funds vs. lending rates) and the valuation of its fixed-income investments.
Regulatory Risk: Changes in regulations governing NBFCs by the Reserve Bank of India (RBI), such as capital adequacy norms, asset classification rules, or lending restrictions, could significantly impact operations.
Liquidity Risk: Challenges in raising funds at competitive rates or meeting short-term obligations due to market conditions or investor perception.
Competition: Intense competition from a wide array of financial institutions, potentially pressuring margins and limiting growth opportunities.
Management & Ownership
As is common with many Indian listed companies, Garnet International Ltd. is likely promoter-driven, implying that a significant portion of ownership and strategic control rests with the founding family or core individuals. Information on specific management quality would typically require detailed analysis of their track record, governance practices, and financial reporting over multiple years. The ownership structure would generally include a promoter group holding, potentially some institutional investors, and public shareholders.
Outlook
Garnet International Ltd. operates within India's dynamic and growing financial sector, which presents significant opportunities driven by economic expansion and increasing financialization. Its future prospects are tied to its ability to prudently manage its investment portfolio and lending operations while navigating inherent challenges such as market volatility, credit quality, and an intensely competitive environment. While the company can benefit from broader economic tailwinds and demand for financial services, its success will depend on its strategic acumen, effective risk management, and operational efficiency in a highly regulated landscape.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 20 | 3 | 1 | 3 | 2 | 2 | 2 | 0 | 0 | 1 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 20 | 3 | 1 | 3 | 2 | 2 | 2 | 0 | 0 | 1 |
| Total Expenditure | 19 | 3 | 2 | 3 | 2 | 1 | 0 | 0 | 0 | 1 |
| Operating Profit | 0 | 0 | -0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -5 | 0 | -0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | -5 | 0 | -0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
| Adjustments | 1 | 1 | 1 | -0 | 0 | -0 | 1 | 0 | 0 | -0 |
| Profit After Adjustments | -4 | 1 | 1 | -0 | 0 | 1 | 3 | 0 | 1 | -0 |
| Adjusted Earnings Per Share | -2.2 | 0.4 | 0.3 | -0.1 | 0.2 | 0.7 | 1.4 | 0.1 | 0.3 | -0.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 14 | 38 | 55 | 368 | 83 | 18 | 18 | 44 | 59 | 20 | 9 | 3 |
| Other Income | 0 | 1 | 9 | 8 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 15 | 39 | 64 | 376 | 83 | 18 | 18 | 44 | 59 | 20 | 9 | 3 |
| Total Expenditure | 12 | 36 | 51 | 365 | 142 | 28 | 20 | 44 | 53 | 22 | 9 | 1 |
| Operating Profit | 2 | 3 | 13 | 11 | -59 | -10 | -1 | 0 | 6 | -1 | 0 | 2 |
| Interest Expense | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 13 | 10 | -60 | -11 | -2 | -1 | 4 | -6 | 2 | 2 |
| Provision for Tax | 0 | 1 | 3 | -2 | -2 | -0 | 1 | 0 | 1 | 0 | 0 | 0 |
| Profit After Tax | 2 | 1 | 10 | 11 | -58 | -11 | -4 | -1 | 3 | -6 | 2 | 2 |
| Adjustments | -0 | -1 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Profit After Adjustments | 1 | 1 | 10 | 11 | -58 | -11 | -4 | -2 | 3 | -6 | 2 | 4 |
| Adjusted Earnings Per Share | 0.6 | 0.4 | 5.2 | 5.9 | -29.6 | -5.6 | -1.9 | -0.9 | 1.4 | -3.1 | 0.8 | 1.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -55% | -41% | -13% | -4% |
| Operating Profit CAGR | 0% | 0% | 0% | -100% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -56% | 2% | 1% | -5% |
| ROE Average | 5% | -1% | -4% | -8% |
| ROCE Average | 4% | 0% | -1% | -5% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 44 | 44 | 53 | 88 | 43 | 35 | 31 | 29 | 32 | 27 | 38 |
| Minority's Interest | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 7 | 0 | 0 |
| Current Liability | 4 | 12 | 7 | 54 | 11 | 10 | 14 | 19 | 21 | 7 | 5 |
| Other Liabilities & Provisions | 0 | 0 | 0 | 0 | -6 | -7 | -6 | -6 | -6 | -6 | -6 |
| Total Liabilities | 51 | 59 | 63 | 145 | 50 | 41 | 44 | 47 | 59 | 28 | 36 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 9 |
| Investments | 24 | 26 | 42 | 35 | 20 | 8 | 6 | 6 | 6 | 14 | 16 |
| Fixed Assets | 5 | 7 | 11 | 12 | 12 | 11 | 11 | 10 | 12 | 0 | 0 |
| Other Loans | 2 | 3 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 9 | 1 | 1 |
| Current Assets | 19 | 23 | 10 | 91 | 18 | 20 | 24 | 28 | 32 | 4 | 8 |
| Total Assets | 51 | 59 | 63 | 145 | 50 | 41 | 44 | 47 | 59 | 28 | 36 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 3 | 3 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 1 | 4 | 13 | -83 | 16 | -11 | -4 | -4 | -1 | 7 | -3 |
| Cash Flow from Investing Activities | 1 | -3 | -12 | 12 | 28 | 11 | 0 | 0 | -8 | 10 | -4 |
| Cash Flow from Financing Activities | -0 | -0 | -1 | 69 | -46 | 0 | 3 | 4 | 9 | -17 | 7 |
| Net Cash Inflow / Outflow | 2 | 0 | 1 | -2 | -2 | 0 | -0 | 0 | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 3 | 3 | 4 | 2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.6 | 0.38 | 5.19 | 5.85 | -29.55 | -5.55 | -1.9 | -0.88 | 1.45 | -3.05 | 0.77 |
| CEPS(Rs) | 1.07 | 1 | 5.66 | 6.22 | -29.14 | -4.99 | -1.39 | -0.22 | 2.14 | -3.05 | 0.78 |
| DPS(Rs) | 0.5 | 0.7 | 1.2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 23.37 | 23.47 | 28.18 | 44.75 | 21.8 | 17.61 | 15.72 | 14.85 | 16.29 | 13.93 | 14.71 |
| Net Profit Margin | 11.07 | 3.62 | 18.07 | 3.08 | -69.49 | -60.58 | -19.96 | -2.86 | 5.5 | -29.77 | 17.88 |
| Operating Margin | 12.4 | 6.1 | 23.14 | 2.85 | -72.02 | -61.65 | -12.04 | -1.22 | 8.42 | -29.59 | 18.17 |
| PBT Margin | 12.36 | 5.57 | 22.99 | 2.6 | -72.13 | -62.58 | -13.38 | -1.97 | 6.44 | -29.64 | 18.1 |
| ROA(%) | 3.13 | 2.47 | 16.29 | 10.89 | -59.05 | -23.3 | -8.41 | -2.75 | 6.14 | -13.77 | 4.77 |
| ROE(%) | 3.61 | 3.11 | 20.65 | 16.18 | -88.87 | -27.54 | -10.85 | -4.16 | 10.67 | -20.16 | 5.46 |
| ROCE(%) | 3.96 | 5.12 | 25.87 | 11.09 | -65.97 | -26.02 | -5.78 | -1.38 | 10.64 | -13.85 | 4.27 |
| Price/Earnings(x) | 41.26 | 169.27 | 38.73 | 40 | 0 | 0 | 0 | 0 | 40 | 0 | 147.22 |
| Price/Book(x) | 1.06 | 2.72 | 7.14 | 5.23 | 2.43 | 1.88 | 1.52 | 3.72 | 3.55 | 4.3 | 7.75 |
| Dividend Yield(%) | 0.67 | 0.37 | 0.2 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.16 | 3.12 | 6.76 | 1.37 | 1.27 | 3.81 | 2.94 | 2.72 | 2.27 | 6.08 | 26 |
| EV/Core EBITDA(x) | 20.39 | 41.99 | 27.89 | 44.41 | -1.79 | -6.68 | -39.65 | 430.86 | 22.72 | -92.01 | 1139.93 |
| Interest Earned Growth(%) | 31.48 | 165.93 | 46.63 | 567.88 | -77.42 | -78.9 | 1.4 | 146.04 | 35.53 | -66.09 | -57.3 |
| Net Profit Growth | 171.06 | -13.03 | 631.76 | 13.75 | -609.83 | 81.61 | 66.59 | 64.8 | 361.18 | -283.41 | 125.65 |
| EPS Growth(%) | 229.48 | -37.3 | 1278 | 12.65 | -605.08 | 81.21 | 65.81 | 53.78 | 264.99 | -310.87 | 125.38 |
| Interest Coverage(x) % | 332.9 | 11.52 | 156.13 | 11.42 | -650.55 | -66.19 | -9.01 | -1.62 | 4.25 | -632.9 | 243.72 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 49.46 | 50.58 | 49.23 | 49.3 | 49.54 | 49.13 | 51.08 | 49.75 | 49.7 | 49.28 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 50.54 | 49.42 | 50.77 | 50.7 | 50.46 | 50.87 | 48.92 | 50.25 | 50.3 | 50.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.97 | 0.99 | 0.97 | 0.97 | 0.97 | 0.96 | 1 | 0.98 | 0.98 | 0.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.99 | 0.97 | 1 | 1 | 0.99 | 1 | 0.96 | 0.99 | 0.99 | 1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -55% | -41% | -13% | -4% |
| Operating Profit CAGR | — | — | — | -100% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | -56% | +2% | +1% | -5% |
| ROE Average | +5% | -1% | -4% | -8% |
| ROCE Average | +4% | 0% | -1% | -5% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 49.46 | 50.58 | 49.23 | 49.3 | 49.54 | 49.13 | 51.08 | 49.75 | 49.7 | 49.28 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 50.54 | 49.42 | 50.77 | 50.7 | 50.46 | 50.87 | 48.92 | 50.25 | 50.3 | 50.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.97 | 0.99 | 0.97 | 0.97 | 0.97 | 0.96 | 1 | 0.98 | 0.98 | 0.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.99 | 0.97 | 1 | 1 | 0.99 | 1 | 0.96 | 0.99 | 0.99 | 1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.