Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.93 | 1.81 | 1.76 | 1.56 | 1.51 | 1.54 | 1.71 | 1.30 | 1.56 | 1.62 | 4.07 | 1.59 |
| Expenses | 1.53 | 1.53 | 5.91 | 1.20 | 3.38 | 1.40 | 1.25 | 1.33 | 1.16 | 1.31 | 4.14 | 1.22 |
| Operating Profit | 0.40 | 0.28 | -4.15 | 0.36 | -1.87 | 0.14 | 0.46 | -0.03 | 0.40 | 0.31 | -0.07 | 0.37 |
| OPM % | 20.73% | 15.47% | -235.80% | 23.08% | -123.84% | 9.09% | 26.90% | -2.31% | 25.64% | 19.14% | -1.72% | 23.27% |
| Other Income | 0.51 | 0.46 | -0.49 | 0.20 | 0.22 | 0.24 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.46 |
| Interest | 3.35 | 3.35 | 2.61 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 9.40 | 3.36 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Profit before tax | -2.44 | -2.61 | -7.25 | -2.61 | -4.82 | -2.79 | -2.48 | -2.94 | -2.51 | -2.60 | -9.21 | -2.54 |
| Tax % | 11.48% | 3.83% | -14.07% | 2.30% | -4.15% | -9.32% | 16.13% | 1.36% | 5.98% | 5.00% | 19.11% | 14.17% |
| Net Profit | -2.73 | -2.71 | -6.24 | -2.67 | -4.62 | -2.53 | -2.88 | -2.98 | -2.66 | -2.73 | -10.97 | -2.90 |
| EPS in Rs | -8.56 | -8.50 | -19.57 | -8.37 | -17.88 | -9.79 | -11.15 | -11.54 | -10.30 | -10.57 | -42.47 | -11.23 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 8 | 9 | 7 | 9 | 9 | 6 | 8 | 8 | 7 | 6 | 9 | 9 |
| Expenses | 7 | 8 | 6 | 7 | 7 | 4 | 5 | 6 | 10 | 7 | 8 | 8 |
| Operating Profit | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | -3 | -1 | 1 | 1 |
| OPM % | 12% | 12% | 15% | 20% | 27% | 34% | 29% | 25% | -47% | -15% | 7% | 11% |
| Other Income | 0 | 0 | 1 | -1 | 1 | 34 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 16 | 16 | 16 | 16 | 13 | 13 | 14 | 13 | 13 | 19 | 19 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | -15 | -14 | -15 | -13 | 23 | -10 | -10 | -15 | -13 | -17 | -17 |
| Tax % | 38% | 2% | 2% | 3% | 4% | 2% | 9% | 5% | -4% | -0% | 12% | |
| Net Profit | 1 | -15 | -14 | -16 | -13 | 22 | -11 | -11 | -14 | -13 | -19 | -19 |
| EPS in Rs | 1.91 | -47.14 | -45.19 | -48.86 | -41.49 | 69.78 | -35.22 | -34.12 | -45.48 | -49.20 | -75.21 | -74.57 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 1% | 7% | 4% | 46% | ||
| Compounded Profit Growth | % | % | -40% | -48% | ||
| Stock Price CAGR | 3% | 14% | 39% | 43% | ||
| Return on Equity | % | % | % | % |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 26 | 26 | -127 | -141 | -157 | -171 | -148 | -160 | -171 | -185 | -231 | -251 |
| Borrowings | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 146 | 145 |
| Other Liabilities | 4 | 4 | 157 | 171 | 184 | 199 | 178 | 192 | 204 | 220 | 261 | 275 |
| Total Liabilities | 174 | 175 | 174 | 173 | 171 | 172 | 174 | 176 | 177 | 179 | 178 | 172 |
| Fixed Assets | 156 | 155 | 155 | 155 | 155 | 155 | 156 | 156 | 156 | 156 | 159 | 159 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 18 | 19 | 19 | 18 | 16 | 16 | 18 | 20 | 21 | 24 | 19 | 13 |
| Total Assets | 174 | 175 | 174 | 173 | 171 | 172 | 174 | 176 | 177 | 179 | 178 | 172 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1 | 1 | -2 | -3 | -2 | -2 | -2 | -1 | -7 | 3 | 26 | -4 |
| Cash from Investing Activity | -1 | -0 | 2 | 3 | 3 | 4 | 1 | 2 | 7 | 1 | -2 | 5 |
| Cash from Financing Activity | 0 | 0 | -0 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | -29 | -1 |
| Net Cash Flow | -0 | 0 | -0 | 0 | 0 | 0 | -1 | 0 | 0 | 4 | -4 | -0 |
| Free Cash Flow | 1 | 1 | -2 | -3 | -2 | -2 | -2 | -2 | -7 | 3 | 23 | -4 |
| CFO/OP | 132% | 118% | -151% | -225% | -57% | -43% | -49% | -33% | -312% | -110% | -2,889% | -489% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 26 | 33 | 18 | 21 | 22 | 29 | 54 | 56 | 20 | 17 | 21 | 28 |
| Inventory Days | 126 | 121 | 89 | 145 | 120 | 134 | 285 | 191 | 189 | 182 | 173 | 205 |
| Days Payable | 103 | 113 | 98 | 151 | 58 | 61 | 206 | 176 | 107 | 85 | 74 | 128 |
| Cash Conversion Cycle | 50 | 41 | 8 | 15 | 84 | 101 | 134 | 72 | 102 | 115 | 119 | 105 |
| Working Capital Days | 762 | 683 | -6,102 | -8,421 | -7,170 | -7,814 | -10,233 | -8,934 | -9,718 | -11,430 | -13,054 | -10,135 |
| ROCE % | 1% | 1% | 2% | 20% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 74.86% | 74.86% | 74.86% | 74.86% | 74.86% | 68.98% | 68.98% | 68.98% | 68.98% | 68.97% | 68.97% | 68.98% |
| DIIs | 2.38% | 2.38% | 2.38% | 2.38% | 2.38% | 2.93% | 2.93% | 2.93% | 2.93% | 2.93% | 2.93% | 2.93% |
| Government | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 2.04% | 2.04% | 2.04% | 0.15% | 0.15% | 0.15% | 0.15% |
| Public | 21.10% | 21.11% | 21.11% | 21.11% | 21.11% | 26.06% | 26.06% | 26.06% | 27.94% | 27.94% | 27.93% | 27.93% |
| No. of Shareholders | 8,139 | 8,090 | 8,044 | 8,047 | 8,045 | 8,041 | 8,036 | 8,037 | 7,965 | 7,874 | 7,809 | 7,764 |
Fundamentals
Market Cap₹ 86.2 Cr.
Current Price₹ 334
Book Value₹ -970
ROCE%
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)46%
Compounded Profit Growth (TTM)-48%
Standalone figures.
Valuation
Market capRs 86 Cr
Enterprise valueRs 228 Cr
Price to book-0.35x
Price to sales9.75x
EV / EBITDA100.87x
EV / EBIT101.77x
EV / sales25.79x
Earnings yield-22.34%
P/B, 3-year average-0.31x
P/B, 5-year average-0.27x
Profitability
Operating margin (excl. other income)7.24%
Operating margin (incl. other income)19.28%
EBITDA margin25.57%
Pre-tax margin-190.72%
Net profit margin-217.87%
Net margin, latest quarter-182.39%
ROE8.15%
ROA-11.11%
ROE, 3-year average7.55%
ROA, 3-year average-8.79%
ROE, 5-year average7.36%
ROA, 5-year average-7.79%
Tax rate-12.44%
Other income / net worth-0.42%
Growth
Sales growth (latest year)35.44%
Sales CAGR, 3 years4.23%
Sales CAGR, 5 years6.84%
Sales growth QoQ-60.93%
Sales growth YoY (latest quarter)22.31%
Per share
EPS (TTM)Rs -74.56
EPS (latest year)Rs -75.21
EPS (latest quarter)Rs -11.23
EPS, 3-year averageRs -56.63
EPS, 5-year averageRs -47.85
Book value per shareRs -960.10
Sales per shareRs 34.22
Cash flow per shareRs -13.78
Free cash flow per shareRs -15.48
Efficiency
Asset turnover0.05x
Fixed asset turnover0.05x
Inventory turnover2.11x
Inventory days173 days
Debtor days28 days
Debtors turnover12.97x
Creditor days128 days
Cash conversion cycle105 days
Working capital days-10135 days
Leverage
Total debtRs 145 Cr
Cash and bankRs 3 Cr
Net debtRs 142 Cr
Debt to equity-0.58x
Net debt / EBITDA62.72x
Interest coverage0.12x
Owners' fund to total sources-144.21%
Debt to assets84.14%
Cash flow
Cash from Operating Activity (latest year)Rs -4 Cr
Cash from Investing Activity (latest year)Rs 5 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -4 Cr
FCFE (approx.: FCF + change in debt)Rs -5 Cr
Statement figures
Net sales (TTM)Rs 9 Cr
Net sales (latest year)Rs 9 Cr
Sales (latest quarter)Rs 2 Cr
Operating profit excl. other income (latest year)Rs 1 Cr
Operating profit (latest quarter)Rs 0 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs -17 Cr
Profit before tax (TTM)Rs -17 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs -19 Cr
Net profit (latest year)Rs -19 Cr
Net profit (latest quarter)Rs -3 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 19 Cr
Cost of goods sold (latest year)Rs 4 Cr
Total expenditure (latest year)Rs 8 Cr
Total income (latest year)Rs 10 Cr
Share capitalRs 3 Cr
ReservesRs -251 Cr
Shareholders' fundsRs -248 Cr
Total assetsRs 172 Cr
Net blockRs 159 Cr
ReceivablesRs 1 Cr
InventoryRs 2 Cr
Other liabilitiesRs 275 Cr
Shares outstanding (crore)0.26
Ownership
Promoter holding68.98% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 535620 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +47.6% | -2.8% | +50.4 pts |
| 1 month | +8.8% | -6.8% | +15.6 pts |
| 3 years | +166.6% | +14.2% | +152.4 pts |
| 5 years | +76.6% | +27.9% | +48.7 pts |
Red flags
F-score 4 of 8| serious | Negative equity Shareholders' equity is negative |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹2 Cr +22.3% vs Jun 2025.
Net loss ₹3 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Redington Ltd | 31,697 | 17.6 | 18.4 % |
| MMTC Ltd | 8,514 | 42.3 | 8.67 % |
| MSTC Ltd | 5,028 | 21.5 | 30.3 % |
| BN Agrochem Ltd | 1,898 | 111 | 4.44 % |
| Creative Newtech Ltd | 1,646 | 22.3 | 18.8 % |
| Pervasive Commodities Ltd | 1,049 | 22.1 % | |
| RRP Defense Ltd | 843 | -11.1 % | |
| Yamuna Syndicate Ltd | 784 | 8.56 | 4.17 % |
| Shiv Aum Steels Ltd | 742 | 77.9 | 8.20 % |
| State Trading Corporation of India Ltd | 644 | 13.3 | % |
| Arvaya Healthcare Ltd | 600 | 451 | % |
| SMT Engineering Ltd | 596 | 24.3 | 25.4 % |
| HP Telecom India Ltd | 528 | 20.7 | 19.9 % |
| Riddhi Siddhi Gluco Biols Ltd | 527 | 37.2 | 2.74 % |
| Oswal Agro Mills Ltd | 474 | 2.03 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Binny Mills Ltd?
Binny Mills Ltd (535620) has a market capitalisation of Rs 86.2 Cr. at the 2026-09-28 close.
What were Binny Mills Ltd's latest quarterly results?
In the Jun 2026 quarter, Binny Mills Ltd sales was Rs 2 Cr (+22.3% vs Jun 2025) with a net loss of Rs 3 Cr.