TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 830.0M
Total Liabilities 459.4M
Shareholders Equity 370.6M
Debt to Equity 1.24

Cash Flow Metrics

Revenue & Profitability Trend

Naturo Indiabull Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i20.5M418.8M161.6M112.8M70.1M
Cost of Goods Sold i20.3M397.0M138.1M81.4M50.4M
Gross Profit i240.0K21.8M23.5M31.3M19.6M
Gross Margin % i1.2%5.2%14.6%27.8%28.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i1.4M912.0K307.0K501.0K3.2M
Other Operating Expenses i1.5M2.6M3.7M1.2M912.0K
Total Operating Expenses i2.9M3.5M4.0M1.7M4.1M
Operating Income i-12.6M9.9M14.0M26.8M10.7M
Operating Margin % i-61.6%2.4%8.6%23.8%15.3%
Non-Operating Items
Interest Income i00464.0K0-
Interest Expense i1.3M717.0K461.0K00
Other Non-Operating Income-----
Pre-tax Income i-13.9M11.5M13.9M14.5M10.6M
Income Tax i-891.0K1.5M3.5M3.7M3.1M
Effective Tax Rate % i0.0%13.3%25.0%25.3%29.7%
Net Income i-13.0M9.9M10.4M10.8M7.5M
Net Margin % i-63.2%2.4%6.4%9.6%10.6%
Key Metrics
EBITDA i-6.3M14.7M16.8M28.9M10.8M
EPS (Basic) i-₹0.67₹0.70₹1.06₹0.73
EPS (Diluted) i-₹0.67₹0.70₹1.06₹0.73
Basic Shares Outstanding i-148280148280001019804810198048
Diluted Shares Outstanding i-148280148280001019804810198048

Income Statement Trend

Naturo Indiabull Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i929.0K2.8M3.4M318.0K259.0K
Short-term Investments i-----
Accounts Receivable i150.2M115.4M77.9M42.1M79.1M
Inventory i106.5M106.4M62.0M34.0M7.5M
Other Current Assets--1.0K1.0K--
Total Current Assets i811.4M898.2M277.6M130.7M108.7M
Non-Current Assets
Property, Plant & Equipment i-19.6M---
Goodwill i00000
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets-130.0K---
Total Non-Current Assets i18.6M22.8M12.0M3.7M22.5M
Total Assets i830.0M920.9M289.6M134.4M131.2M
Liabilities
Current Liabilities
Accounts Payable i255.5M290.3M1.9M2.4M7.3M
Short-term Debt i73.6M108.3M29.5M2.1M16.0M
Current Portion of Long-term Debt-----
Other Current Liabilities--141.0K98.0K25.0K-
Total Current Liabilities i448.7M524.1M41.4M10.3M61.5M
Non-Current Liabilities
Long-term Debt i10.8M13.2M4.5M0-
Deferred Tax Liabilities i00000
Other Non-Current Liabilities-1.0K1.0K1.0K-
Total Non-Current Liabilities i10.8M13.2M4.5M1.0K0
Total Liabilities i459.4M537.3M45.9M10.3M61.5M
Equity
Common Stock i188.6M188.6M102.0M65.6M2.6M
Retained Earnings i-45.8M35.9M25.5M14.7M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i370.6M383.6M243.7M124.1M69.7M
Key Metrics
Total Debt i84.4M121.5M34.1M2.1M16.0M
Working Capital i362.8M374.0M236.2M120.4M47.3M

Balance Sheet Composition

Naturo Indiabull Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i-13.9M11.5M13.9M14.5M10.6M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i78.9M-509.0M-143.3M-137.0M-63.5M
Operating Cash Flow i66.3M-496.8M-129.0M-122.5M-52.9M
Investing Activities
Capital Expenditures i-1.2M-13.6M-10.8M-2.7M-851.0K
Acquisitions i-----
Investment Purchases i-10.0K----
Investment Sales i-0119.0K21.1M-
Investing Cash Flow i-1.2M-11.3M-10.7M18.4M-851.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i-34.7M208.8M136.6M29.6M48.5M
Free Cash Flow i36.6M-219.6M-137.8M-129.8M-54.3M
Net Change in Cash i30.4M-299.3M-3.1M-74.5M-5.2M

Cash Flow Trend

Naturo Indiabull Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 24.22
Price to Book 0.17
Price to Sales 3.18

Profitability Ratios

Profit Margin -63.22%
Operating Margin 16.00%
Return on Equity -3.44%
Return on Assets -0.90%

Financial Health

Current Ratio 1.81
Debt to Equity 22.77
Beta 0.31

Per Share Data

EPS (TTM) ₹-0.69
Book Value per Share ₹19.89
Revenue per Share ₹1.09

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
naturo65.3M24.220.17-3.44%-63.22%22.77
Hindustan Unilever 6.1T56.1912.2821.47%16.89%3.32
Godrej Consumer 1.3T69.1610.6815.43%12.62%33.69
Bajaj Consumer Care 31.3B25.004.2116.75%12.79%0.56
Kaya 6.4B6.75-4.05-60.00%-15.18%-1.84
Khemani Distributors 3.1B19.142.8415.92%14.87%5.93

Financial data is updated regularly. All figures are in the company's reporting currency.