Financials

P&L Statement

P&L Statement	2021	2022	2023	2024	2025(A)	2026(E)
Revenue	65	100	146	354	1144	2500
Cost of Material Consumed	61	90	98	284	-	-
Gross Margins	6.15	10	32.88	19.09	-	-
Change in Inventory	-5	-5	-12	-66	-	-
Employee Benefit Expenses	4	5	6	14	-	-
Other Expenses	3	7	42	61	-	-
EBITDA	2	3	12	58	160	525
OPM	3.08	3	8.22	16.52	-	-
Other Income	0.2	0	0	0	-	-
Finance Cost	0.8	0.9	1	4.5	-	-
D&A	0	0.1	0	1	-	-
EBIT	2	2.9	12	57	-	-
EBIT Margins	3.08	2.9	8.22	16.24	-	21
PBT	1.1	2	11	52.7	-	-
PBT Margins	1.69	2	7.53	15.01	-	-
TAX	0.1	0	2	13.3	-	-
PAT	1	2	9	39.4	110	350
NPM	1.54	2	6.16	11.23	-	-
EPS	7.87	12.9	58.06	235.93	-	-

Financial Ratios	2021	2022	2023	2024	2025(A)	2026(E)
Operating Profit Margin	3.08	3	8.22	16.52	-	-
Net Profit Margin	1.54	2	6.16	11.23	-	14
Earning Per Share (Diluted)	7.87	12.9	58.06	235.93	-	-

Balance Sheet

Balance Sheet	2021	2022	2023	2024
Fixed Assets	6.4	7.5	7.35	10.8
CWIP	1	0	4	0
Investments	0	0	13	0
Trade Receivables	15	7	16	134
Inventory	7	12	24	106
Other Assets	8.6	9.5	25.65	245
Total Assets	38	36	90	495.8

Liabilities	2021	2022	2023	2024
Share Capital	1.27	1.55	1.55	1.67
FV	10	10	10	10
Reserves	4	8.6	17	95.8
Borrowings	7	10	15	89.7
Trade Payables	17	7	42	143
Other Liabilities	8.73	8.85	14.45	165
Total Liabilities	38	36	90	495.17
Earning Per Share (Diluted)	72.18	105.01	151.54	169.87

Cash-Flow statement

Cash-Flow statement	2021	2022	2023	2024
Revenue	5624	8929	11856	14780
Cost of Material Consumed	0	0	0	0
Gross Margins	100	100	100	100
Change in Inventory	0	0	0	0
Employee Benefit Expenses	479	689	366	460
Other Expenses	1004	1470	1859	2709
EBITDA	4141	6500	9631	11611
OPM	73.33	72.8	81.23	78.56
Other Income	577	570	794	13
Finance Cost	0	0	0	0
D&A	226	388	384	439
EBIT	3915	6162	9247	11172
EBIT Margins	69.61	69.01	77.99	75.59

Data not found

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.)

Name	Designation	Experience	Social Profile
Divyesh Savaliya	MD & Chairman	15 years
Nikhil Savaliya	Director	15 years

NSE India ₹ 1700 (129.79%)

OYO ₹ 52 (-62.86%)

Apollo Green Energy ₹ 225 (-50%)

Onix Renewable Limited ₹ 15950 (59.5%)

Cochin International Airport ₹ 425 (102.38%)

Tata Capital₹ 975 (116.67%)

Big Basket₹ 1950 (2.63%)

Boat₹ 1675 (26.42%)

Onix Renewable Limited Unlisted Shares

₹ 15950 (5950) (59.5%)

Onix Renewable Limited Limited Unlisted Shares

₹15950