Solvent Extraction · Founded 2004 · www.shantioverseas.com · NSE · ISIN INE933X01016
No Notes Added Yet
Business
Shanti Overseas (India) Ltd. is engaged in the business of solvent extraction of various oilseeds and refining of edible oils. Their core business model involves procuring oilseeds like soybean, mustard, and castor from the market, processing them through a solvent extraction plant to produce crude oils, which are then further refined into edible oils (e.g., refined soy oil, refined mustard oil). A significant byproduct of this process is de-oiled cake (DOC), which is rich in protein and primarily sold as animal feed. They also produce lecithin. The company makes money by adding value to raw oilseeds through processing and selling the resulting edible oils, de-oiled cakes, and other byproducts in both domestic and international markets.
Revenue Mix
The company's revenue primarily stems from the sale of:
Edible Oils: Refined soybean oil, refined mustard oil, crude soybean oil, crude mustard oil.
De-oiled Cakes (DOC): Used as animal feed.
Lecithin: A byproduct with various industrial applications.
Specific percentage contributions for each segment are typically not readily disclosed in general overviews but the core revenue drivers are these processed products.
Industry
The Solvent Extraction industry in India is largely commodity-driven, characterized by dependence on agricultural output, price volatility of raw materials (oilseeds), and finished products. It is a fragmented industry with numerous regional players and some larger, integrated corporations. Shanti Overseas operates within this landscape, positioning itself as a regional player, likely benefiting from its location (e.g., proximity to soybean growing regions in Madhya Pradesh) for efficient raw material procurement and distribution. The company competes on factors like operational efficiency, product quality, and pricing.
MOAT
Given the commodity nature of the solvent extraction business, a strong, durable competitive advantage (moat) is generally challenging to establish. Potential limited advantages for Shanti Overseas could include:
Operational Efficiency: Cost leadership through efficient plant operations, energy management, and waste reduction.
Strategic Location: Proximity to raw material sources (oilseed farms) for lower logistics costs and consistent supply.
Established Relationships: Long-standing relationships with farmers for procurement and with key customers for sales.
Product Quality & Certifications: Adherence to quality standards which can differentiate their products in a commoditized market.
However, these are often incremental advantages rather than deep structural moats.
Growth Drivers
Key factors that can drive growth for Shanti Overseas over the next 3-5 years include:
Increasing Domestic Demand: Growing Indian population, rising disposable incomes, and changing dietary habits lead to higher per capita consumption of edible oils.
Growth in Animal Feed Industry: Expansion of the dairy, poultry, and aquaculture sectors in India drives demand for protein-rich de-oiled cakes.
Export Opportunities: Continued demand for Indian de-oiled cakes in international markets due to their protein content and competitive pricing.
Capacity Expansion: Any strategic investments in increasing processing capacity to meet growing demand.
Value-Added Products: Potential diversification into higher-margin, value-added products derived from their core processing.
Risks
Raw Material Price Volatility: Fluctuations in the prices of oilseeds (soybean, mustard) due to weather conditions, government policies, and global commodity markets can significantly impact procurement costs and margins.
Monsoon Dependence: Indian agriculture is highly dependent on the monsoon, making crop yields and oilseed availability susceptible to adverse weather.
Intense Competition: The fragmented nature of the industry leads to competitive pressure on pricing and margins.
Government Policies & Regulations: Changes in import/export duties on edible oils and oilseeds, agricultural policies, or environmental regulations can affect profitability.
Foreign Exchange Fluctuations: For companies involved in exports or imports, currency volatility poses a risk.
Thin Operating Margins: The commodity business often operates on thin margins, making it vulnerable to slight cost increases or revenue decreases.
Management & Ownership
Shanti Overseas is typically promoter-driven, common in many Indian companies. The Agarwal family are the promoters of the company. Their experience in the sector, including procurement, processing, and distribution, is crucial for navigating the complexities of the commodity business. The ownership structure is likely to show a significant stake held by the promoter group, ensuring their long-term interest in the company's performance. Details on specific management quality or corporate governance practices would require a deep dive into annual reports and public disclosures.
Outlook
Shanti Overseas operates in a fundamental industry driven by essential consumption (food) and agricultural needs (animal feed). The bull case for the company rests on India's demographic growth, rising incomes, and the expanding animal protein sector, which ensure sustained demand for edible oils and de-oiled cakes. Efficient operations, strategic sourcing, and timely capacity utilization can enable the company to capitalize on these trends.
However, the bear case highlights the inherent volatility and risks of a commodity business. Dependence on agricultural output, exposure to fluctuating raw material and finished product prices, and intense competition can lead to significant swings in profitability. Success hinges on adept management of these variables, particularly efficient working capital management, hedging strategies (if employed), and maintaining cost leadership in a low-margin environment. The company's performance will largely mirror the dynamics of the broader Indian edible oil and feed meal markets, requiring constant vigilance and adaptability.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1 | 2 | 2 | 18 | 1 | 4 | 3 | 1 | 7 | 0 |
| Other Income | -0 | 0 | 1 | 0 | 0 | 0 | 2 | 4 | -1 | 0 |
| Total Income | 1 | 3 | 3 | 18 | 2 | 4 | 5 | 5 | 5 | 0 |
| Total Expenditure | 2 | 3 | 3 | 21 | 1 | 3 | 5 | 3 | 10 | 0 |
| Operating Profit | -1 | -1 | -0 | -3 | 0 | 0 | 0 | 2 | -4 | 0 |
| 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 | -1 | -1 | -0 | -3 | 0 | 0 | -0 | 2 | -5 | 0 |
| Provision for Tax | -1 | -0 | -0 | -1 | -0 | 0 | 0 | 0 | 5 | 0 |
| Profit After Tax | -0 | -0 | -0 | -2 | 0 | 0 | -0 | 2 | -9 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -0 | -0 | -0 | -2 | 0 | 0 | -0 | 2 | -9 | 0 |
| Adjusted Earnings Per Share | -0.1 | -0.4 | -0.4 | -2.2 | 0.3 | 0.1 | -0.1 | 1.5 | -8.3 | 0 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 115 | 133 | 173 | 159 | 210 | 203 | 149 | 11 | 11 |
| Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 |
| Total Income | 116 | 133 | 174 | 159 | 211 | 203 | 150 | 11 | 15 |
| Total Expenditure | 106 | 123 | 156 | 150 | 203 | 194 | 168 | 13 | 18 |
| Operating Profit | 9 | 11 | 18 | 9 | 8 | 9 | -18 | -2 | -2 |
| Interest | 2 | 3 | 4 | 4 | 3 | 2 | 2 | 0 | 0 |
| Depreciation | 1 | 1 | 4 | 5 | 5 | 4 | 3 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 7 | 10 | 0 | -0 | 3 | -23 | -2 | -3 |
| Provision for Tax | 2 | 3 | 3 | 0 | -0 | 0 | -6 | -1 | 5 |
| Profit After Tax | 4 | 5 | 6 | -0 | 0 | 3 | -17 | -2 | -7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 5 | 6 | -0 | 0 | 3 | -17 | -2 | -7 |
| Adjusted Earnings Per Share | 0 | 4.3 | 5.7 | -0.1 | 0.1 | 2.8 | -15.2 | -1.4 | -6.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -93% | -63% | -42% | 0% |
| Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -47% | -32% | -26% | NA% |
| ROE Average | -10% | -24% | -14% | 4% |
| ROCE Average | -12% | -23% | -12% | 0% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 9 | 23 | 29 | 29 | 29 | 32 | 15 | 14 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 14 | 14 | 6 | 12 | 8 | 1 | 1 |
| Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 1 | 0 | -6 | -6 |
| Total Current Liabilities | 24 | 42 | 45 | 39 | 29 | 9 | 1 | 5 |
| Total Liabilities | 36 | 80 | 90 | 75 | 71 | 49 | 12 | 14 |
| Fixed Assets | 7 | 19 | 38 | 34 | 30 | 26 | 1 | 1 |
| Other Non-Current Assets | 1 | 10 | 1 | 1 | 1 | 1 | 0 | 0 |
| Total Current Assets | 28 | 50 | 50 | 39 | 40 | 22 | 11 | 13 |
| Total Assets | 36 | 80 | 90 | 75 | 71 | 49 | 12 | 14 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Cash Flow from Operating Activities | 7 | -7 | 17 | 14 | 13 | 17 | 3 | -1 |
| Cash Flow from Investing Activities | -2 | -22 | -14 | -1 | -0 | -0 | 11 | 1 |
| Cash Flow from Financing Activities | -4 | 29 | -4 | -13 | -13 | -16 | -14 | -0 |
| Net Cash Inflow / Outflow | 1 | 0 | -0 | -0 | 0 | 0 | -0 | -1 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 4.27 | 5.67 | -0.14 | 0.07 | 2.79 | -15.22 | -1.38 |
| CEPS(Rs) | 1 | 5.08 | 9.46 | 4.72 | 4.17 | 6.26 | -12.35 | -1.19 |
| DPS(Rs) | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 19.8 | 25.8 | 25.83 | 26.09 | 29.14 | 13.93 | 12.58 |
| Core EBITDA Margin(%) | 7.24 | 7.92 | 10.16 | 5.64 | 3.6 | 4.33 | -12.47 | -22.86 |
| EBIT Margin(%) | 7.05 | 7.32 | 7.94 | 2.32 | 1.5 | 2.56 | -14.41 | -17.62 |
| Pre Tax Margin(%) | 4.94 | 5.44 | 5.6 | 0.04 | -0.08 | 1.67 | -15.46 | -19.26 |
| PAT Margin (%) | 3.3 | 3.56 | 3.63 | -0.1 | 0.04 | 1.53 | -11.32 | -14.34 |
| Cash Profit Margin (%) | 4.22 | 4.23 | 6.06 | 3.3 | 2.2 | 3.43 | -9.19 | -12.38 |
| ROA(%) | 10.46 | 8.14 | 7.42 | -0.19 | 0.11 | 5.16 | -54.8 | -11.69 |
| ROE(%) | 44.21 | 31.05 | 24.87 | -0.53 | 0.29 | 10.1 | -70.66 | -10.39 |
| ROCE(%) | 24.25 | 19.03 | 18.4 | 4.92 | 4.82 | 9.6 | -67.59 | -12.05 |
| Receivable days | 43.08 | 39.39 | 47.47 | 46.41 | 21.46 | 18.88 | 16.06 | 142.17 |
| Inventory Days | 31.65 | 46.48 | 31.86 | 24.74 | 24.9 | 19.56 | 10.47 | 63.49 |
| Payable days | 0.76 | 9.78 | 12.31 | 10.01 | 10.71 | 8.25 | 1.72 | 15.95 |
| PER(x) | 0 | 6.09 | 2.83 | 0 | 317.14 | 8.48 | 0 | 0 |
| Price/Book(x) | 0 | 1.31 | 0.62 | 0.58 | 0.9 | 0.81 | 1.33 | 1.17 |
| Dividend Yield(%) | 0 | 1.28 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.24 | 0.56 | 0.39 | 0.36 | 0.27 | 0.19 | 0.13 | 1.51 |
| EV/Core EBITDA(x) | 2.95 | 7 | 3.79 | 6.21 | 7.33 | 4.32 | -1.08 | -9.66 |
| Net Sales Growth(%) | 0 | 16.32 | 30.06 | -8.4 | 32.43 | -3.63 | -26.37 | -92.86 |
| EBIT Growth(%) | 0 | 20.83 | 40.95 | -73.17 | -14.7 | 64.76 | -514.53 | 91.27 |
| PAT Growth(%) | 0 | 25.25 | 32.79 | -102.42 | 153.97 | 3663.06 | -645.75 | 90.95 |
| EPS Growth(%) | 0 | 0 | 32.79 | -102.42 | 153.97 | 3663.29 | -645.75 | 90.95 |
| Debt/Equity(x) | 2.89 | 2.15 | 1.8 | 1.43 | 1.11 | 0.46 | 0.07 | 0.05 |
| Current Ratio(x) | 1.19 | 1.19 | 1.12 | 1.02 | 1.37 | 2.57 | 8.55 | 2.39 |
| Quick Ratio(x) | 0.77 | 0.61 | 0.98 | 0.62 | 0.91 | 1.61 | 8.35 | 1.76 |
| Interest Cover(x) | 3.34 | 3.88 | 3.39 | 1.02 | 0.95 | 2.87 | -13.76 | -10.79 |
| Total Debt/Mcap(x) | 0 | 1.64 | 2.89 | 2.47 | 1.23 | 0.56 | 0.05 | 0.04 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.09 | 52.09 | 52.09 | 9.46 | 6.54 | 3.79 | 0 | 0 | 0 | 0 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 47.91 | 47.91 | 47.91 | 90.54 | 93.46 | 96.21 | 100 | 100 | 100 | 100 |
| 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 | 0.58 | 0.58 | 0.58 | 0.11 | 0.07 | 0.04 | 0 | 0 | 0 | 0 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 1.01 | 1.04 | 1.07 | 1.11 | 1.11 | 1.11 | 1.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -93% | -63% | -42% | — |
| Operating Profit CAGR | — | 0% | 0% | — |
| PAT CAGR | — | — | 0% | — |
| Share Price CAGR | -47% | -32% | -26% | — |
| ROE Average | -10% | -24% | -14% | +4% |
| ROCE Average | -12% | -23% | -12% | 0% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.09 | 52.09 | 52.09 | 9.46 | 6.54 | 3.79 | 0 | 0 | 0 | 0 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 47.91 | 47.91 | 47.91 | 90.54 | 93.46 | 96.21 | 100 | 100 | 100 | 100 |
| 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 | 0.58 | 0.58 | 0.58 | 0.11 | 0.07 | 0.04 | 0 | 0 | 0 | 0 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 1.01 | 1.04 | 1.07 | 1.11 | 1.11 | 1.11 | 1.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
* 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.