Financials

P&L Statement

P&L Statement	2021	2022	2023	2024
Revenue	1314	2873	3377	3104
Cost of Material Consumed	1255	2591	2527	2263
Gross Margins	4.49	9.82	25.17	27.09
Change in Inventory	-234	-245	84	32
Employee Benefit Expenses	15	56	99	97
OtherExpenses	151	341	748	715
EBITDA	127	130	-81	-3
OPM	9.67	4.52	-2.4	-0.1
Other Income	7	12	21	18
Finance Cost	12	34	78	63
D&A	3	9	25	222
EBIT	124	121	-106	-25
EBIT Margins	9.44	4.21	-3.14	-0.81
PBT	118	99	-163	-70
PBT Margins	8.98	3.45	-4.83	-2.26
Tax	32	30	-34	-17
PAT	86	69	-129	-53
NPM	6.54	2.4	-3.82	-1.71
EPS	9.2	7.19	-13.44	-5.52

Financial Ratios	2021	2022	2023	2024
Operating Profit Margin	9.67	4.52	—2.4	-0.1
Net Profit Margin	6.54	2.4>	-3.82	-1.71
Earning Per Share (Diluted)	9.2	7.19	-13.44	-5.52

Balance Sheet

Balance Sheet	2021	2022	2023	2024
Fixed Assets	1.7	2.8	155	63
CWIP	0	14	8	0
Investments	2	32	30	325
Trade Receivables	75	323	276	150
Inventory	309	554	470	429
Other Assets	290.3	1060.2	1213	738
Total Assets	678	1986	2152	1705

Liabilities	2021	2022	2023	2024
Share Capital	9.35	9.6	9.6	9.6
FV	1	1	1	1
Reserves	455	592	449	462
Borrowings	41	921	1236	860
Trade Payables	120	219	259	217
Other Liabilities	52.65	244.4	198.4	156.4
Total Liabilities	678	1986	2152	1705

Cash Flow

Cash Flow	2021	2022	2023	2024
PBT	118	99	-164	-71
OPBWC	172	265	-5	92
Change in Receivables	-19	-242	22	126
Change in Inventories	-250	-251	51	-44
Change in Payables	87	68	39	-39
Other Changes	-99	-160	-161	269
Working Capital Change	-281	-585	-49	312
Cash Generated From Operations	-109	-320	-54	404
Tax	-33	-49	-10	-4
Cash Flow From Operations	-142	-369	-64	400
Purchase of PPE	-5	-14	-23	-35
Sale of PPE	0	0	0	8
Cash Flow From Investment	-7	-632	-75	-40

Financial Ratios	2021	2022	2023	2024
Borrowing	-9	879	188	-377
Divided	0	0	0	0
Equity	0	2.9	0.3	0.7
Others From Financing	280	13	37.7	-69.7
Cash Flow from Financing	271	894.9	226	-446
Net Cash Generated	122	-106.1	87	-86
Cash at the Start	6	165	60	139
Cash at the End	128	58.9	147	53

Data not found

Events

Name

Details

2024

8 Nov

Q2FY2025 Results of NSE

The consolidated financial results for the quarter ending September 30, 2024 (Q2)

8 Nov

Bonus Shares

NSE issuing bonus shares in 4:1

8 Nov

Dividend

Credit of dividend of 90 Per share in NSE

8 Nov

Intimation of Q1FY25 Results NSE

NSE board Meet on 7th August 2024

8 Nov

Bonus Shares

NSE issuing bonus shares in 4:1

8 Nov

Dividend

Credit of dividend of 90 Per share in NSE

8 Nov

Intimation of Q1FY25 Results NSE

NSE board Meet on 7th August 2024

8 Nov

Bonus Shares

NSE issuing bonus shares in 4:1

8 Nov

Dividend

Credit of dividend of 90 Per share in NSE

8 Nov

Intimation of Q1FY25 Results NSE

NSE board Meet on 7th August 2024

Frequently Asked questions

Everything you need to know before you start investing in unlisted shares.

Unlisted shares are stocks of companies that are not yet listed on the stock exchange. These shares are typically offered to private investors or traded on over-the-counter markets. Investing in unlisted shares provides early access to potentially high-growth companies before they go public.

To invest, simply create an account on Unlisted Radar, browse the available unlisted share listings, and review the detailed company reports. Once you find the right opportunity, you can make an investment through our platform, and we’ll guide you through the process.

We rigorously vet each company based on factors like market potential, financial health, industry trends, and growth projections. Our team conducts deep-dive research, valuation analysis, and performance forecasting to ensure only the most promising companies make it onto our platform.

While unlisted shares offer the potential for high returns, they also come with higher risks compared to traditional investments. Factors such as company performance, market conditions, and regulatory changes can impact the success of your investment. We provide detailed reports to help you assess the risk before investing.

Yes! Through Unlisted Radar, you get access to real-time data, allowing you to track and make decisions about buying or selling shares. However, liquidity can vary based on the company and market conditions, so we always recommend reviewing the market status before making decisions.

Our expert team of analysts conducts thorough research and uses credible sources to gather data. We update company profiles and market information regularly, ensuring you receive the most accurate and up-to-date insights to make informed decisions.

We feature companies from a variety of sectors, including technology, healthcare, consumer goods, and more. These companies are typically in their growth phase, with strong potential to go public in the future, providing early investment opportunities.

Once you invest, you can easily track the performance of your shares through your Unlisted Radar dashboard. We provide regular updates on company performance, market trends, and share valuations to help you monitor your investment’s growth.

The minimum investment amount varies by company and listing. Each opportunity will specify the required minimum investment, giving you flexibility depending on your budget and investment goals.

Yes! Unlisted Radar is open to investors worldwide. However, specific regulations and processes may vary depending on your country of residence. Please contact our support team for more details on international investing.

New investment opportunities are listed regularly as we discover high-potential companies. Our team works hard to bring you fresh opportunities, so check back frequently or sign up for our notifications to stay informed about the latest listings.

While we focus on companies with high growth potential, there is no guarantee that any company will go public. If a company doesn’t go public, your investment’s value may still increase depending on the company’s growth, profitability, and other factors. We advise thorough research and understanding of each investment’s risks.

We believe in transparency. Any fees associated with investing are clearly outlined during the investment process. We do not have hidden charges—our goal is to ensure you know exactly what you’re paying for before you make any investments.

We prioritize security and privacy. Unlisted Radar uses industry-leading encryption technologies to protect your personal and financial information. We comply with all necessary data protection laws to ensure your data is safe at all times.

Yes! Our team of experts is available to answer any questions and guide you through your investment journey. Whether you need help understanding reports, valuation metrics, or specific company details, we’re here to support you every step of the way.

If the company you’ve invested in gets acquired, the value of your investment will depend on the terms of the acquisition. You’ll typically receive a payout based on the acquisition deal, which could be in the form of cash or shares in the acquiring company. Our team will keep you updated on any significant events like acquisitions or mergers.

Yes! You can diversify your portfolio by investing in multiple unlisted shares available on our platform. This approach can help spread your risk while potentially increasing your return opportunities.

The withdrawal process depends on the liquidity of the unlisted shares you’ve invested in. Once the shares become tradable or the company undergoes an IPO, you can sell your shares and withdraw your funds. Specific withdrawal instructions will be provided at the time of the investment.

Yes, if the company goes public through an IPO, your unlisted shares become listed shares and can be traded on the stock exchange after the lock-in period, if applicable.

Some of the most talked-about unlisted companies include:

(Availability may vary—verify before investing.)

Particulars (cr)	Revenue (Fy24)	EPS (FY24)	Mcap (21.10.24)	P/E (21.10.24)
NSE	14780	34	470250	55x
BSE	1592	57	57203	96x

Name	Designation	Experience
Shri Ashishkumar Chauhan	CMD	30+ years
G.C Chaturvedi	Chairman	30+ years
Ashishkumar Chauhan	MD & CEO	30+ years

NSE India ₹ 1625 (119.59%)

OYO ₹ 52 (-62.86%)

Apollo Green Energy ₹ 225 (-50%)

Onix Renewable Limited ₹ 14500 (34.21%)

Cochin International Airport ₹ 425 (102.38%)

Tata Capital₹ 975 (116.67%)

Big Basket₹ 1950 (2.63%)

Boat₹ 1675 (26.42%)

Boat Unlisted Shares Price (Imagine Marketing)

₹ 1675 (350) (26.42%) 5Y