WEBSITE BSE:539522 NSE: GROVY Inc. Year: 1985 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 10:35
No Notes Added Yet
1. Business Overview
Grovy India Ltd. operates within the Indian real estate sector. The company is primarily involved in real estate development, construction, and potentially related services. Its core business model typically involves acquiring land parcels, planning and developing residential, commercial, or mixed-use properties, and subsequently selling these developed units to customers. Revenue is primarily generated from the sales of these developed properties or from providing construction and development services for third parties.
2. Key Segments / Revenue Mix
While specific breakdowns are not publicly detailed, Grovy India Ltd.'s revenue streams are generally derived from:
Real Estate Development: This is likely the primary segment, involving the conceptualization, design, construction, and sale of owned projects (e.g., residential apartments, commercial spaces).
Construction Services: The company may also undertake construction contracts for external clients, providing engineering, procurement, and construction (EPC) services.
Given its sector, the bulk of its revenue would typically stem from property sales.
3. Industry & Positioning
The Indian real estate industry is large, fragmented, and highly competitive, characterized by numerous regional and local players alongside a few national developers. The industry is cyclical and heavily influenced by economic conditions, interest rates, and government policies. Grovy India Ltd. likely operates as a regional or mid-tier developer, focusing on specific geographies or market segments within India. Its positioning would depend on its project quality, pricing strategy, timely execution, and ability to secure land and regulatory approvals, competing with both larger established players and smaller local entities.
4. Competitive Advantage (Moat)
For a company of its likely scale, Grovy India Ltd. may derive competitive advantages from:
Local Market Knowledge & Relationships: Deep understanding of specific micro-markets, local regulations, and strong relationships with local authorities, landowners, and suppliers.
Execution Capabilities: A track record of timely project delivery and quality construction, which can build trust among buyers.
Cost Efficiency: Ability to manage construction costs effectively and source materials competitively.
However, establishing a strong brand moat against larger, more diversified national developers can be challenging.
5. Growth Drivers
Key factors that can drive Grovy India Ltd.'s growth over the next 3-5 years include:
Urbanization & Demographic Trends: Continued migration to urban centers drives demand for housing and commercial spaces.
Rising Disposable Incomes: Growth in middle and upper-middle-class incomes supports property purchases.
Government Initiatives: Policy support for affordable housing, infrastructure development, and ease of doing business (e.g., RERA compliance driving consolidation).
Favorable Interest Rate Environment: Lower interest rates can make home loans more affordable, stimulating demand.
Successful Project Pipeline Expansion: Ability to acquire new land parcels and launch well-received projects in high-demand areas.
6. Risks
Grovy India Ltd. faces several business risks:
Regulatory & Environmental Risks: Changes in real estate regulations (e.g., RERA, building codes, land acquisition laws) and environmental clearances can lead to delays and cost overruns.
Cyclical Nature of Real Estate: The sector is highly sensitive to economic downturns, interest rate hikes, and market sentiment, which can impact property sales and pricing.
Land Acquisition Challenges: Difficulty and cost associated with acquiring suitable land parcels for development.
Funding & Liquidity Risks: Reliance on debt financing and advance sales for project funding, making it vulnerable to credit market conditions and project delays.
Construction Cost Inflation: Rising prices of raw materials (cement, steel) and labor can impact project profitability.
Intense Competition: Pressure from numerous local and national developers can impact pricing power and market share.
7. Management & Ownership
Grovy India Ltd., like many Indian companies, is typically promoter-led. The ownership structure generally involves a founding family or group holding a significant stake, with the remaining shares held by public shareholders and institutional investors. Management quality would depend on the experience, strategic vision, and corporate governance practices of the board and executive team. Continuity and succession planning within the promoter group are often important aspects for such companies.
8. Outlook
The outlook for Grovy India Ltd. is tied to the broader dynamics of the Indian real estate market and its own execution capabilities.
Bull Case: A robust economic recovery, sustained urbanization, and government support for the real estate sector could create a favorable environment. If the company can successfully acquire land, execute projects efficiently, maintain quality, and adapt to regulatory changes, it could achieve steady growth through new project launches and timely sales. Favorable interest rates and increasing consumer confidence would further support this.
Bear Case: A downturn in the broader economy, rising interest rates, or significant project delays and cost overruns could negatively impact profitability and cash flow. Stricter regulatory enforcement, challenges in land acquisition, or intense competition leading to price wars could also constrain growth. The ability to secure timely financing for new projects and manage existing debt effectively will be crucial.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹57 Cr.
Stock P/E 31.7
P/B 2.5
Current Price ₹42.7
Book Value ₹ 17.3
Face Value 10
52W High ₹53.5
Dividend Yield 0%
52W Low ₹ 32
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 6 | 4 | 1 | 1 | 20 | 3 | 8 | 15 | 3 | 7 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
| Total Income | 6 | 4 | 1 | 1 | 20 | 4 | 8 | 16 | 4 | 8 |
| Total Expenditure | 6 | 4 | 1 | 1 | 17 | 3 | 7 | 15 | 3 | 6 |
| Operating Profit | 0 | 0 | -0 | 0 | 2 | 1 | 2 | 1 | 1 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | -0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | -0 | 0 | 2 | 0 | 1 | 0 | 1 | 1 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | 0 | 0 | -0 | 0 | 2 | 0 | 1 | 0 | 1 | 1 |
| Adjusted Earnings Per Share | 0.1 | 0 | -0 | 0 | 5.5 | 0.1 | 0.8 | 0.3 | 0.4 | 0.7 |
| #(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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4 | 6 | 9 | 12 | 9 | 18 | 13 | 22 | 21 | 20 | 25 | 33 |
| Other Income | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 3 |
| Total Income | 4 | 8 | 9 | 12 | 9 | 19 | 15 | 22 | 21 | 20 | 26 | 36 |
| Total Expenditure | 4 | 7 | 9 | 12 | 9 | 20 | 13 | 21 | 20 | 18 | 23 | 31 |
| Operating Profit | 0 | 0 | 0 | 0 | 0 | -1 | 2 | 1 | 2 | 2 | 3 | 6 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 4 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 3 |
| Adjusted Earnings Per Share | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | -1.3 | 1.4 | 1.1 | 0.7 | 0.8 | 1.3 | 2.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 4% | 7% | 20% |
| Operating Profit CAGR | 50% | 44% | 0% | 0% |
| PAT CAGR | 100% | 26% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -13% | 20% | 45% | 17% |
| ROE Average | 9% | 7% | 9% | 4% |
| ROCE Average | 8% | 7% | 7% | 3% |
| #(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 | 3 | 3 | 3 | 3 | 10 | 9 | 11 | 12 | 18 | 19 | 20 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 3 |
| Other Non-Current Liabilities | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 7 | 6 | 5 | 5 | 7 | 10 | 6 | 6 | 14 | 10 | 25 |
| Total Liabilities | 10 | 9 | 8 | 9 | 17 | 19 | 17 | 18 | 35 | 30 | 49 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| Total Current Assets | 10 | 5 | 8 | 9 | 17 | 19 | 16 | 18 | 34 | 29 | 48 |
| Total Assets | 10 | 9 | 8 | 9 | 17 | 19 | 17 | 18 | 35 | 30 | 49 |
| #(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 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | -3 | 6 | -3 | -1 | -4 | -1 | 1 | -0 | -8 | -0 | -13 |
| Cash Flow from Investing Activities | 0 | -4 | 3 | -0 | 3 | 1 | -0 | 0 | -0 | -0 | 1 |
| Cash Flow from Financing Activities | 2 | -2 | -1 | 1 | -0 | -0 | 0 | 0 | 8 | 1 | 13 |
| Net Cash Inflow / Outflow | -0 | 1 | -1 | -0 | -1 | -0 | 0 | 0 | -1 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 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) | 0.25 | 0.09 | 0.11 | 0.21 | 0.13 | -1.34 | 1.43 | 1.07 | 0.68 | 0.75 | 1.35 |
| CEPS(Rs) | 0.29 | 0.14 | 0.18 | 0.26 | 0.16 | -1.32 | 1.46 | 1.13 | 0.71 | 0.79 | 1.4 |
| DPS(Rs) | 0 | 0 | 0.03 | 0.03 | 0.03 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0.1 |
| Book NAV/Share(Rs) | 5.4 | 5.49 | 5.83 | 6.06 | 16.38 | 8.85 | 10.54 | 11.64 | 13.19 | 14.14 | 15.31 |
| Core EBITDA Margin(%) | 2.16 | -22.73 | -0.51 | 1.29 | 1.12 | -12.54 | 2.39 | 2.82 | 6.18 | 5.6 | 7.83 |
| EBIT Margin(%) | 4.42 | 1.47 | 1.11 | 1.34 | 1.15 | -7.31 | 11.72 | 5.32 | 7.16 | 8.84 | 11.27 |
| Pre Tax Margin(%) | 4.42 | 1.27 | 1.1 | 1.33 | 1.14 | -7.52 | 10.97 | 5.2 | 5.83 | 6.8 | 9.43 |
| PAT Margin (%) | 3.62 | 0.87 | 0.67 | 0.97 | 0.84 | -7.52 | 10.83 | 4.99 | 4.33 | 5.12 | 7.06 |
| Cash Profit Margin (%) | 4.26 | 1.34 | 1.1 | 1.18 | 1.05 | -7.45 | 11.03 | 5.29 | 4.55 | 5.41 | 7.34 |
| ROA(%) | 1.49 | 0.55 | 0.73 | 1.39 | 0.56 | -7.34 | 8.01 | 6.12 | 3.38 | 3.06 | 4.55 |
| ROE(%) | 4.68 | 1.72 | 1.93 | 3.57 | 1.17 | -14.86 | 14.76 | 9.64 | 6.18 | 5.5 | 9.14 |
| ROCE(%) | 1.82 | 0.93 | 1.23 | 1.98 | 0.78 | -7.58 | 9.22 | 6.55 | 6.49 | 5.96 | 7.61 |
| Receivable days | 0 | 0 | 0 | 0 | 0 | 0.61 | 2.44 | 1.34 | 0 | 37.55 | 39.77 |
| Inventory Days | 711.01 | 395.82 | 226.5 | 181.97 | 400.45 | 313.25 | 401.5 | 234.55 | 330.76 | 442.36 | 434.87 |
| Payable days | 0 | 0 | 0 | 0.29 | 0.24 | 1.44 | 3.86 | 0 | 15.31 | 8.18 | 0.06 |
| PER(x) | 0 | 79.72 | 77.94 | 0 | 49.92 | 0 | 5.94 | 12.38 | 36.09 | 38.74 | 35.02 |
| Price/Book(x) | 0 | 1.36 | 1.46 | 0 | 0.4 | 0.58 | 0.81 | 1.14 | 1.86 | 2.06 | 3.08 |
| Dividend Yield(%) | 0 | 0 | 0.29 | 0 | 0.38 | 0 | 0.29 | 0.19 | 0.1 | 0.09 | 0.21 |
| EV/Net Sales(x) | 2.26 | 1.49 | 0.99 | 0.54 | 1.19 | 0.75 | 1.06 | 0.9 | 2.05 | 2.57 | 3.44 |
| EV/Core EBITDA(x) | 44.7 | 76.73 | 64.68 | 34.95 | 87.77 | -10.39 | 8.88 | 16.07 | 27.76 | 28.11 | 29.78 |
| Net Sales Growth(%) | 2092.56 | 57.82 | 52.06 | 34.25 | -28.71 | 103.65 | -25.58 | 62.08 | -2.85 | -6.56 | 30 |
| EBIT Growth(%) | 482.19 | -47.5 | 14.61 | 61.77 | -38.64 | -1395.32 | 219.24 | -26.41 | 30.73 | 15.42 | 65.61 |
| PAT Growth(%) | 506.41 | -62.11 | 17.05 | 93.82 | -38.11 | -1928.39 | 207.16 | -25.33 | -15.8 | 10.66 | 79.13 |
| EPS Growth(%) | 506.33 | -62.11 | 17.04 | 93.83 | -38.11 | -1118.06 | 207.16 | -25.33 | -36.49 | 10.65 | 79.12 |
| Debt/Equity(x) | 2.44 | 1.81 | 1.39 | 1.58 | 0.76 | 0.93 | 0.57 | 0.57 | 0.58 | 0.6 | 1.21 |
| Current Ratio(x) | 1.39 | 0.92 | 1.62 | 1.57 | 2.41 | 1.85 | 2.62 | 2.82 | 2.51 | 2.89 | 1.87 |
| Quick Ratio(x) | 0.16 | 0.22 | 0.09 | 0.69 | 0.38 | 0.27 | 0.47 | 0.47 | 0.82 | 0.51 | 0.44 |
| Interest Cover(x) | 735.53 | 7.17 | 216.98 | 126.48 | 163.53 | -34.66 | 15.66 | 45.29 | 5.39 | 4.34 | 6.14 |
| Total Debt/Mcap(x) | 0 | 1.34 | 0.95 | 0 | 1.9 | 1.59 | 0.7 | 0.5 | 0.31 | 0.29 | 0.39 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.58 | 72.58 | 72.58 | 72.58 | 72.58 | 72.58 | 72.58 | 72.58 | 73 | 73 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 27.42 | 27.42 | 27.42 | 27.42 | 27.42 | 27.42 | 27.42 | 27.42 | 27 | 27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.24 | 0.24 | 0.24 | 0.24 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.33 | 0.33 | 0.33 | 0.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
* The pros and cons are machine generated.
You May Also Know About
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.