Formerly Godha Cabcon & Insulation Limited; renamed Auri Grow India Limited in 2025 after amending its objects clause to add real estate, jewellery, IT services, textiles, agriculture and petroleum trading.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 22 | 22 | 67 | 91 | 148 | 148 |
| Reserves | 14 | 13 | 3 | 2 | 2 | 8 | 9 | 7 |
| Borrowings | 8 | 7 | 4 | 3 | 2 | 79 | 22 | 23 |
| Other Liabilities | 6 | 1 | 0 | 0 | 0 | 95 | 95 | 95 |
| Total Liabilities | 39 | 33 | 29 | 27 | 71 | 273 | 273 | 272 |
| AssetsFixed Assets | 2 | 2 | 5 | 3 | 2 | 0 | 0 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 37 | 31 | 24 | 23 | 68 | 272 | 273 | 272 |
| Total Assets | 39 | 33 | 29 | 27 | 71 | 273 | 273 | 272 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | 2 | -2 | 3 | 4 | -46 | -106 | 1 |
| Cash from Investing | 7 | -0 | 0 | -4 | -1 | 2 | 5 | 0 |
| Cash from Financing | 0 | -1 | 0 | 1 | -2 | 43 | 101 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -7 | 1 | -2 | 3 | 4 | -46 | -106 | 1 |
| FCF Margin | — | — | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
AURIGROW · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.