Felix Industries logo

Felix Industries financials and balance sheet

NSE: FELIXOther Utilities

Last close ₹177.85down ₹4.10 (2.25%)

Share price at the NSE close on 23 Oct 2026. Previous close ₹181.95.

52-week range of traded prices to 23 Oct 2026
₹142.65Low, 8 Dec 2025₹232.95High, 22 Apr 2026
Market cap
₹306 Cr
P/E
15.7
P/B
2.0
Dividend yield
Nonein the last 12 months
ROE
16.2%
Debt to equity
0.21
Volume, NSE
54,00039.8% delivered

9 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Felix Industries annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹77 Cr, year to Mar 2026A loss in 3 of the 9 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue77
  2. Materials and goods−24
  3. Employee costs−9.0
  4. Other expenses−16
  5. Operating profit28
  6. Depreciation−0.7
  7. Other income+3.5
  8. Finance costs−2.8
  9. Profit before tax28
  10. Tax−8.4
  11. Net profit20

What the company owns

  • Plant, investments and other assets₹154 Cr
  • Receivables₹28 Cr
  • Inventory₹13 Cr
  • Cash and bank₹8 Cr

What pays for it: net worth and liabilities

  • Net worth₹149 Cr
  • Borrowings₹29 Cr
  • Other liabilities₹19 Cr
  • Owed to suppliers₹7 Cr

Profit and loss

Standalone, ₹ crore, years to March.Felix Industries quarterly results

₹ croreMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 24 JunMar 2026Filed 29 May
Revenue from operations5.22.01.93.012.419.428.930.777.4
4.93.02.33.410.617.224.021.649.2
Materials and goods bought3.31.50.92.06.09.112.610.224.4
Employee costs0.90.80.70.72.04.65.46.29.0
Other expenses0.70.70.70.82.63.56.05.215.7
Operating profit before depreciation0.4−1.1−0.4−0.51.82.14.99.128.2
Operating margin7.4%−53.7%−22.9%−15.9%14.4%11.0%17.0%29.5%36.4%
Materials, % of revenue62.1%75.5%47.1%66.6%48.6%46.8%43.7%33.4%31.6%
Employee costs, % of revenue16.9%41.8%37.4%23.5%15.8%23.9%18.7%20.2%11.7%
Other expenses, % of revenue13.6%36.4%38.4%25.8%21.2%18.3%20.7%16.9%20.3%
Depreciation and amortisation0.00.10.10.10.20.30.30.40.7
Operating profit after depreciation0.4−1.2−0.6−0.61.61.94.68.627.5
Other income0.20.20.00.10.00.11.32.43.5
Finance costs0.20.10.20.20.30.50.60.52.8
One-off items0.0–0.00.00.00.00.0––
Profit before tax0.4−1.1−0.7−0.81.31.45.310.528.2
0.10.0−0.4−0.20.50.31.63.08.4
Net profit0.3−1.1−0.3−0.60.81.23.87.519.8
Net margin4.9%−57.7%−15.6%−20.3%6.7%6.0%13.0%24.5%25.6%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2025Filed 24 JunMar 2026Filed 29 May
88149
Share capital–17
Reserves–132
1229
2244
610
Total assets116203
5266
64138
Net debt1021
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2025Filed 24 JunMar 2026Filed 29 May
9.1−38.5
10.7−35.7
1.5−65.5
Receivables−5.3−67.9
Inventories−1.9−1.4
Payables8.73.9
Tax paid−1.5−2.8
Capital spending19.27.3
Free cash flow−10.1−45.8
−35.9−11.1
24.954.9
Dividends paid0.00.0
Shares issued15.746.4
Net change in cash−1.95.3
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2022Mar 2023Mar 2024Mar 2025Filed 24 JunMar 2026Filed 29 May
Earnings per share–––₹5.66₹12.54
Diluted earnings per share–––₹4.11₹12.54
Book value per share–––₹64.31₹86.80
Shareholder yield–––−7.8%−17.0%
Market cap at the year end (₹ crore)864414201273

Ratios

Standalone, years to March.Felix Industries PE ratio and valuation

RatioMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 24 JunMar 2026Filed 29 May
Revenue growth–−62.6%−4.7%58.2%319.1%56.5%48.9%6.3%152.1%
Operating profit growth–––––19.6%129.5%84.6%211.3%
Net profit growth–––––41.2%221.1%100.1%163.5%
Earnings per share growth––––––––121.6%
–––––––8.5%16.7%
––––––––8.1 pts
From the net margin––––––––0.4 pts
From asset turnover––––––––7.4 pts
From borrowing––––––––0.3 pts
Return on capital employed–––––––8.6%15.5%
Cash conversion–––––––121.4%−194.3%
Interest cover2.1–––5.63.78.318.29.9
Debt to equity–––––––0.140.19
Receivable days–––––––187133
Inventory days–––––––423199
Payable days–––––––11299
Cash conversion cycle, days–––––––498232
Working capital days–––––––550498
Asset turnover–––––––0.260.48
Assets per rupee of net worth–––––––1.321.35
Sales per rupee of plant–––––––5.525.48
Capital spending to depreciation–––––––45.7910.98
Interest cover is left blank for the years to Mar 2019, Mar 2020 and Mar 2021: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
12.4%
Cash from operations against operating profit
−136.6%
Measure10 years5 years3 years
Revenue growth, yearly rate–92.1%58.6%
Profit growth, yearly rate––156.8%
Return on equity, average––12.6%
Return on capital employed, average––12.0%
Operating margin, average2.6%21.7%27.6%
Net margin, average−1.4%15.2%21.0%
Asset turnover, average––0.37
Cash conversion cycle, days, average––365
Interest cover, average–9.112.1
Debt to equity, average––0.17

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations−38.5
Cash from investing−11.1
Cash from financing54.9
Capital spending7.3
Dividends paid0.0
Shares issued for cash46.4
Borrowings raised16.2
Borrowings repaid0.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Effective tax ratePublished threshold 17.16 per cent31.84–––36.6718.17–––
A threshold marked as ours has no published figure; it is the line we read the check against.