WEBSITE BSE:509015 NSE: THAKRAL SER Inc. Year: 1983 Industry: Consumer Durables - Electronics
Last updated: 10:53
Thakral Services (India) Ltd provides electronic protection solutions in India. The corporation offers surveillance systems, which comprise analog cameras, along with dome, box, pace dome, infra-red, and pin hole cameras, as well as digital video recorders; IP primarily based systems, which includes network video recorders and IP cameras; and video management and video analytics software merchandise. It additionally provides solar power structures comprising grid-tied, off-grid, and hybrid solar structures, in addition to solar system additives...Read More
Thakral Services (India) Ltd provides electronic protection solutions in India. The corporation offers surveillance systems, which comprise analog cameras, along with dome, box, pace dome, infra-red, and pin hole cameras, as well as digital video recorders; IP primarily based systems, which includes network video recorders and IP cameras; and video management and video analytics software merchandise. It additionally provides solar power structures comprising grid-tied, off-grid, and hybrid solar structures, in addition to solar system additives along with photovoltaic cells, batteries, and solar inverters; fire alarm structures and device components; intrusion alarm structures and machine additives; and get access to manage panels and gadget additives, in addition to time and attendance, and visitor management software products. In addition, the organization gives building management systems and accessories. It serves clients in the banking and finance, statistics era, healthcare, training, retail, media, utilities, and hospitality industries. The business enterprise additionally exports its merchandise. The agency was formerly known as Primeast Investments Ltd and changed its name to Thakral Services (India) Ltd in February 2007. Thakral Services (India) Ltd become incorporated in 1983 and is headquartered in Bengaluru, India. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹17 Cr.
Stock P/E -66.2
P/B -1.8
Current Price ₹14.3
Book Value ₹ -7.9
Face Value 3
52W High ₹19
Dividend Yield 0%
52W Low ₹ 8.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 12 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 12 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 12 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 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 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 |
| Adjusted Earnings Per Share | -0 | 0 | -0.3 | -0.1 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 |
| #(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 | 29 | 18 | 24 | 20 | 21 | 23 | 17 | 17 | 18 | 25 | 1 | 0 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 |
| Total Income | 30 | 18 | 24 | 20 | 21 | 24 | 17 | 17 | 19 | 25 | 1 | 0 |
| Total Expenditure | 32 | 20 | 23 | 20 | 20 | 22 | 18 | 19 | 21 | 28 | 1 | 0 |
| Operating Profit | -2 | -2 | 2 | 1 | 1 | 1 | -1 | -2 | -2 | -3 | -0 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | -3 | 0 | -1 | 0 | 0 | -2 | -2 | -3 | -4 | -0 | 0 |
| Provision for Tax | -0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -3 | -3 | 1 | -1 | 0 | 0 | -2 | -2 | -3 | -4 | -0 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -3 | -3 | 1 | -1 | 0 | 0 | -2 | -2 | -3 | -4 | -0 | 0 |
| Adjusted Earnings Per Share | -2.9 | -2.9 | 0.7 | -0.9 | 0.2 | 0.3 | -1.6 | -2 | -2.8 | -3 | -0.2 | -0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -96% | -61% | -47% | -29% |
| Operating Profit CAGR | 0% | 0% | -100% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | -6% | 17% | 0% |
| ROE Average | 0% | 0% | -34% | -28% |
| ROCE Average | 0% | -47% | -37% | -17% |
| #(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 | 5 | 2 | 3 | 1 | 2 | 2 | 0 | -2 | -5 | -9 | -9 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 4 | 6 | 6 | 3 | 3 | 9 | 11 | 13 | 8 | 8 |
| Other Non-Current Liabilities | 0 | 0 | -0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
| Total Current Liabilities | 18 | 15 | 13 | 12 | 12 | 15 | 7 | 8 | 8 | 6 | 3 |
| Total Liabilities | 27 | 21 | 21 | 19 | 17 | 20 | 17 | 18 | 16 | 5 | 2 |
| Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
| Other Non-Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Total Current Assets | 25 | 19 | 19 | 18 | 16 | 19 | 16 | 17 | 15 | 5 | 2 |
| Total Assets | 27 | 21 | 21 | 19 | 17 | 20 | 17 | 18 | 16 | 5 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | -0 | 2 | -2 | 3 | 3 | 3 | -0 | -2 | -0 | 4 | -0 |
| Cash Flow from Investing Activities | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
| Cash Flow from Financing Activities | -1 | -2 | 2 | -2 | -3 | -1 | -1 | 2 | 1 | -5 | 1 |
| Net Cash Inflow / Outflow | -1 | -0 | 0 | 0 | -0 | 1 | -1 | 0 | 1 | -1 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 |
| # | 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) | -2.88 | -2.95 | 0.7 | -0.94 | 0.18 | 0.31 | -1.59 | -2.01 | -2.78 | -2.99 | -0.22 |
| CEPS(Rs) | -2.4 | -2.56 | 1.11 | -0.64 | 0.41 | 0.53 | -1.37 | -1.85 | -2.17 | -2.69 | -0.22 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 4.4 | 1.45 | 2.18 | 1.19 | 1.4 | 1.71 | 0.17 | -1.76 | -4.54 | -7.59 | -7.81 |
| Core EBITDA Margin(%) | -7.4 | -10.12 | 6.44 | -0.09 | 4.09 | 3.68 | -9.8 | -14.37 | -15.01 | -14.36 | -149.99 |
| EBIT Margin(%) | -8.59 | -12.08 | 4.81 | 1.41 | 4.99 | 4.84 | -7.89 | -14.16 | -16.82 | -14.06 | -48.63 |
| Pre Tax Margin(%) | -12.45 | -17.27 | 1.28 | -2.65 | 1.38 | 1.58 | -11.24 | -14.18 | -17.71 | -14.33 | -49.29 |
| PAT Margin (%) | -11.54 | -18.9 | 3.42 | -5.62 | 0.98 | 1.58 | -11.24 | -14.18 | -17.71 | -14.33 | -49.29 |
| Cash Profit Margin (%) | -9.61 | -16.38 | 5.38 | -3.86 | 2.31 | 2.69 | -9.72 | -13.09 | -13.82 | -12.87 | -49.29 |
| ROA(%) | -11.78 | -14.4 | 3.91 | -5.43 | 1.12 | 1.96 | -10.06 | -13.58 | -19.16 | -32.84 | -7.59 |
| ROE(%) | -49.07 | -100.7 | 38.75 | -55.7 | 13.57 | 20.16 | -169.51 | 0 | 0 | 0 | 0 |
| ROCE(%) | -13.22 | -14.83 | 8.09 | 1.85 | 8.38 | 14.08 | -18.99 | -26.01 | -37.44 | -104.69 | 0 |
| Receivable days | 239.98 | 317.44 | 219.44 | 275.75 | 227.47 | 189.12 | 243.58 | 219.32 | 172.32 | 85.41 | 1392.69 |
| Inventory Days | 21.46 | 32.14 | 21.36 | 22.78 | 17.77 | 29.42 | 52.34 | 52.1 | 53.05 | 0 | 0 |
| Payable days | 96.96 | 143.82 | 63.03 | 69.14 | 82.15 | 82.49 | 130.89 | 142.59 | 141.58 | 106.08 | 7487.35 |
| PER(x) | 0 | 0 | 8.37 | 0 | 67.56 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 2.37 | 0 | 2.71 | 11.22 | 8.46 | 0 | 42.36 | -7.91 | -3.75 | -2 | -3.82 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.83 | 0.77 | 0.83 | 1.39 | 1.12 | 0.21 | 1.01 | 1.62 | 1.71 | 1.03 | 83.41 |
| EV/Core EBITDA(x) | -12.42 | -8.09 | 12.3 | 43.82 | 17.68 | 3.47 | -15.93 | -12.39 | -13.2 | -8.18 | -171.52 |
| Net Sales Growth(%) | -25.07 | -37.59 | 31.76 | -19.02 | 7.12 | 11.34 | -28.79 | 0.03 | 11.12 | 33.02 | -97.91 |
| EBIT Growth(%) | -203.03 | 12.28 | 152.53 | -76.27 | 279.05 | 7.9 | -216.08 | -79.54 | -31.97 | -11.23 | 92.76 |
| PAT Growth(%) | -538.37 | -2.23 | 123.85 | -233.11 | 118.74 | 78.68 | -607.06 | -26.16 | -38.8 | -7.6 | 92.8 |
| EPS Growth(%) | -538.37 | -2.23 | 123.85 | -233.11 | 118.74 | 78.73 | -607.05 | -26.16 | -38.8 | -7.6 | 92.8 |
| Debt/Equity(x) | 2.36 | 6.3 | 5.36 | 8.73 | 5.94 | 1.3 | 46.23 | -5.31 | -2.44 | -0.88 | -0.91 |
| Current Ratio(x) | 1.4 | 1.3 | 1.54 | 1.51 | 1.37 | 1.28 | 2.19 | 2.05 | 1.86 | 0.81 | 0.64 |
| Quick Ratio(x) | 1.29 | 1.2 | 1.43 | 1.42 | 1.28 | 1.09 | 1.91 | 1.71 | 1.52 | 0.81 | 0.64 |
| Interest Cover(x) | -2.23 | -2.33 | 1.36 | 0.35 | 1.38 | 1.49 | -2.35 | -618.29 | -18.72 | -52.49 | -73.44 |
| Total Debt/Mcap(x) | 0.99 | 0 | 1.98 | 0.78 | 0.7 | 0 | 1.09 | 0.67 | 0.65 | 0.44 | 0.24 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| 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 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
* 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.
