PNGS Gargi Fashion (GARGI) | Financial Analysis & Statements
PNGS Gargi Fashion Jewellery Ltd. Small-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
273.1M
Gross Profit
111.1M
40.66%
Operating Income
60.7M
22.23%
Net Income
53.1M
19.45%
EPS (Diluted)
₹5.13
Balance Sheet Metrics
Total Assets
1.2B
Total Liabilities
175.1M
Shareholders Equity
996.9M
Debt to Equity
0.18
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
PNGS Gargi Fashion Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.3B | 504.8M | 286.7M | 59.4M | 60.0K |
| Cost of Goods Sold | 759.9M | 291.5M | 161.4M | 34.4M | 0 |
| Gross Profit | 503.0M | 213.3M | 125.3M | 25.0M | 60.0K |
| Gross Margin % | 39.8% | 42.3% | 43.7% | 42.1% | 100.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 72.4M | 37.2M | 19.3M | 5.5M | 6.0K |
| Other Operating Expenses | 34.5M | 48.2M | 30.8M | 1.7M | 3.0K |
| Total Operating Expenses | 106.9M | 85.4M | 50.1M | 7.3M | 9.0K |
| Operating Income | 369.5M | 108.9M | 63.3M | 15.0M | 51.0K |
| Operating Margin % | 29.3% | 21.6% | 22.1% | 25.3% | 85.0% |
| Non-Operating Items | |||||
| Interest Income | 20.8M | 5.7M | 1.5M | 1.0K | 0 |
| Interest Expense | 2.6M | 1.4M | 1.4M | 195.0K | 0 |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 387.0M | 113.5M | 63.4M | 14.8M | 41.0K |
| Income Tax | 99.0M | 29.0M | 16.5M | 3.8M | 6.0K |
| Effective Tax Rate % | 25.6% | 25.5% | 26.1% | 25.5% | 14.6% |
| Net Income | 288.1M | 84.6M | 46.9M | 11.1M | 35.0K |
| Net Margin % | 22.8% | 16.8% | 16.4% | 18.6% | 58.3% |
| Key Metrics | |||||
| EBITDA | 396.4M | 118.2M | 66.6M | 15.2M | 51.0K |
| EPS (Basic) | ₹28.62 | ₹8.79 | ₹10.20 | ₹1.15 | ₹0.00 |
| EPS (Diluted) | ₹28.62 | ₹8.79 | ₹10.20 | ₹1.15 | ₹0.00 |
| Basic Shares Outstanding | 10063884 | 9628003 | 4599510 | 9628003 | 9628003 |
| Diluted Shares Outstanding | 10063884 | 9628003 | 4599510 | 9628003 | 9628003 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
PNGS Gargi Fashion Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 198.7M | 7.0M | 113.4M | 6.3M | 189.0K |
| Short-term Investments | 342.6M | 965.0K | 32.0K | - | - |
| Accounts Receivable | 138.5M | 18.8M | 276.0K | 69.0K | 60.0K |
| Inventory | 317.8M | 321.1M | 104.5M | 68.2M | 0 |
| Other Current Assets | 1.0K | 20.5M | 9.5M | - | - |
| Total Current Assets | 1.1B | 368.4M | 227.7M | 79.8M | 264.0K |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 1.8M | 807.0K | 238.0K | 238.0K | 0 |
| Goodwill | 4.4M | 2.7M | 2.6M | 634.0K | 0 |
| Intangible Assets | 4.4M | 2.7M | 2.6M | 634.0K | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | 89.7M | 18.0M | 14.5M | 3.8M | 0 |
| Total Assets | 1.2B | 386.4M | 242.2M | 83.6M | 264.0K |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 83.3M | 49.5M | 13.8M | 13.0M | 60.0K |
| Short-term Debt | 7.4M | 18.5M | 9.4M | 53.1M | 36.0K |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | 2.3M | 1.0M | - | - |
| Total Current Liabilities | 108.2M | 87.0M | 30.9M | 71.3M | 102.0K |
| Non-Current Liabilities | |||||
| Long-term Debt | 29.1M | 2.8M | 4.0M | 0 | 0 |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 67.0M | 9.0M | 5.4M | 1.1M | 0 |
| Total Liabilities | 175.1M | 96.0M | 36.4M | 72.4M | 102.0K |
| Equity | |||||
| Common Stock | 103.6M | 96.3M | 96.3M | 100.0K | 100.0K |
| Retained Earnings | 430.7M | 142.6M | 58.0M | 11.1M | 62.0K |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 996.9M | 290.4M | 205.8M | 11.2M | 162.0K |
| Key Metrics | |||||
| Total Debt | 36.5M | 21.3M | 13.4M | 53.1M | 36.0K |
| Working Capital | 974.1M | 281.4M | 196.8M | 8.5M | 162.0K |
Balance Sheet Composition
PNGS Gargi Fashion Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 387.0M | 113.5M | 63.4M | 14.8M | 41.0K |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | -128.8M | -240.2M | -38.0M | -70.8M | -6.0K |
| Operating Cash Flow | 240.0M | -131.2M | 29.0M | -55.8M | 35.0K |
| Investing Activities | |||||
| Capital Expenditures | -12.2M | -4.3M | -8.9M | -3.1M | 5.0K |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | 0 | -2.0M | 0 | - | - |
| Investment Sales | 1.0M | - | - | - | - |
| Investing Cash Flow | -353.3M | -6.3M | -8.9M | -3.1M | 5.0K |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | 415.7M | 5.7M | 153.0M | 0 | 0 |
| Free Cash Flow | 168.4M | -122.4M | 5.9M | -46.8M | -24.0K |
| Net Change in Cash | 302.4M | -131.8M | 173.1M | -58.9M | 40.0K |
Cash Flow Trend
PNGS Gargi Fashion Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.76
Price to Book
7.11
Price to Sales
6.34
PEG Ratio
0.31
Profitability Ratios
Profit Margin
21.26%
Operating Margin
28.06%
Return on Equity
28.90%
Return on Assets
24.58%
Financial Health
Current Ratio
10.01
Debt to Equity
6.27
Beta
0.70
Per Share Data
EPS (TTM)
₹29.00
Book Value per Share
₹121.28
Revenue per Share
₹137.10
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| GARGI | 9.0B | 29.76 | 7.11 | 28.90% | 21.26% | 6.27 |
| Titan Company | 3.9T | 82.68 | 30.87 | 28.71% | 6.31% | 223.02 |
| Kalyan Jewellers | 426.4B | 37.74 | 7.99 | 14.88% | 3.57% | 99.88 |
| Goldiam | 44.7B | 28.87 | 4.46 | 15.71% | 16.61% | 2.36 |
| Rajesh Exports | 38.0B | 21.54 | 0.22 | 0.60% | 0.02% | 5.25 |
| Vaibhav Global | 35.9B | 17.36 | 2.48 | 11.36% | 5.80% | 15.73 |
Financial data is updated regularly. All figures are in the company's reporting currency.





