| Scrip Code | 544942 |
|---|---|
| NSE Symbol | VARMORA |
| MSEI Symbol | NOTLISTED |
| ISIN | INE0M5301040 |
| Name of company | VARMORA GRANITO LIMITED |
| Type of company | Main Board |
| Class of security | Equity |
| Date of start of financial year | 01-04-2026 |
| Date of end of financial year | 31-03-2027 |
| Date of board meeting when results were approved | 19-10-2026 |
| Date on which prior intimation of the meeting for considering financial results was informed to the exchange | |
| Description of presentation currency | INR |
| Level of rounding used in financial results | Lakhs |
| Reporting Type | Quarterly |
| Reporting Quarter | Second quarter |
| Nature of report standalone or consolidated | Consolidated |
| Whether results are audited or unaudited for the quarter ended | Unaudited |
| Whether results are audited or unaudited for the Year to date for current period ended/year ended | Unaudited |
| Segment Reporting | Single segment |
| Description of single segment | Not Applicable |
| Start date and time of board meeting | 19-10-2026 16:00:00 |
| End date and time of board meeting | 19-10-2026 20:00:00 |
| Whether cash flow statement is applicable on company | Yes |
| Type of cash flow statement | Cash Flow Indirect |
| Declaration of unmodified opinion or statement on impact of audit qualification | Not applicable |
| Particulars | 3 months/ 6 months ended (dd-mm-yyyy) | Year to date figures for current period ended (dd-mm-yyyy) | |
|---|---|---|---|
| A | Date of start of reporting period | 01-07-2026 | 01-04-2026 |
| B | Date of end of reporting period | 30-09-2026 | 30-09-2026 |
| C | Whether results are audited or unaudited | Unaudited | Unaudited |
| D | Nature of report standalone or consolidated | Consolidated | Consolidated |
| 1 | Income | ||
| Revenue from operations | 39,896.60 | 71,424.10 | |
| Other income | 362.10 | 812.60 | |
| Total income | 40,258.70 | 72,236.70 | |
| 2 | Expenses | ||
| (a) | Cost of materials consumed | 9,659.60 | 17,411.70 |
| (b) | Purchases of stock-in-trade | 6,702.10 | 11,363.10 |
| (c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | (2,732.60) | (3,374.00) |
| (d) | Employee benefit expense | 2,570.10 | 4,996.10 |
| (e) | Finance costs | 678.00 | 1,390.90 |
| (f) | Depreciation, depletion and amortisation expense | 1,088.80 | 2,238.60 |
| (f) | Other Expenses | ||
| 1 | Other expenses | 17,233.60 | 31,714.00 |
| Total other expenses | 17,233.60 | 31,714.00 | |
| Total expenses | 35,199.60 | 65,740.40 | |
| 3 | Total profit before exceptional items and tax | 5,059.10 | 6,496.30 |
| 4 | Exceptional items | 58.10 | 58.10 |
| 5 | Total profit before tax | 5,117.20 | 6,554.40 |
| 6 | Tax expense | ||
| 7 | Current tax | 713.60 | 773.50 |
| 8 | Deferred tax | 13.20 | 394.30 |
| 9 | Total tax expenses | 726.80 | 1,167.80 |
| 10 | Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement | 0.00 | 0.00 |
| 11 | Net Profit Loss for the period from continuing operations | 4,390.40 | 5,386.60 |
| 12 | Profit (loss) from discontinued operations before tax | 0.00 | 0.00 |
| 13 | Tax expense of discontinued operations | 0.00 | 0.00 |
| 14 | Net profit (loss) from discontinued operation after tax | 0.00 | 0.00 |
| 15 | Share of profit (loss) of associates and joint ventures accounted for using equity method | 5.10 | (20.80) |
| 16 | Total profit (loss) for period | 4,395.50 | 5,365.80 |
| 17 | Other comprehensive income net of taxes | 5.60 | 11.20 |
| 18 | Total Comprehensive Income for the period | 4,401.10 | 5,377.00 |
| 19 | Total profit or loss, attributable to | ||
| Profit or loss, attributable to owners of parent | 4,532.20 | 5,795.80 | |
| Total profit or loss, attributable to non-controlling interests | (136.70) | (430.00) | |
| 20 | Total Comprehensive income for the period attributable to | ||
| Comprehensive income for the period attributable to owners of parent | 4,537.80 | 5,807.00 | |
| Total comprehensive income for the period attributable to owners of parent non-controlling interests | (136.70) | (430.00) | |
| 21 | Details of equity share capital | ||
| Paid-up equity share capital | 4,520.20 | 4,520.20 | |
| Face value of equity share capital | 2 | 2 | |
| 27 | Details of debt securities | ||
| 22 | Reserves excluding revaluation reserve | ||
| 23 | Earnings per share | ||
| i | Earnings per equity share for continuing operations | ||
| Basic earnings (loss) per share from continuing operations | 2.23 | 2.87 | |
| Diluted earnings (loss) per share from continuing operations | 2.23 | 2.87 | |
| ii | Earnings per equity share for discontinued operations | ||
| Basic earnings (loss) per share from discontinued operations | 0 | 0 | |
| Diluted earnings (loss) per share from discontinued operations | 0 | 0 | |
| ii | Earnings per equity share | ||
| Basic earnings (loss) per share from continuing and discontinued operations | 2.23 | 2.87 | |
| Diluted earnings (loss) per share from continuing and discontinued operations | 2.23 | 2.87 | |
| 24 | Debt equity ratio | ||
| 25 | Debt service coverage ratio | ||
| 26 | Interest service coverage ratio | ||
| 27 | Disclosure of notes on financial results | Textual Information(1) | |
| Textual Information(1) | 1 The unaudited consolidated financial results of the Holding Company and its Subsidiaries (referred to as the Group) for the quarter and half year ended September 30, 2026 have been reviewed by the Audit Committee and approved by the Board of Directors of the Group at their respective meeting held on October 19, 2026. The Statutory auditors have carried out a limited review of these results. 2 The unaudited consolidated financial results of the Group have been prepared in accordance with the recognition and measurement principles laid down in the Indian Accounting Standards 34, Interim Financial Reporting as prescribed under section 133 of the Companies Act, 2013 read with relevant rules issued thereunder and other accounting principles generally accepted in India and is in compliance with the presentation and disclosure requirements of Regulation 33 of the SEBI (Listing Obligation and Disclosure Requirements) Regulation, 2015 (as amended). 3 The figures for the quarter and half year ended September 30, 2025 have been extracted from the Group's unaudited consolidated financial statements as approved by the Board of Directors, which were neither subjected to review nor audit by the Statutory Auditors. However, the management has exercised necessary due diligence to ensure that the financial results for such periods provide a true and fair view of Group's affairs. 4 The Holding Company’s equity shares have been listed on the National Stock Exchange of India (NSE) and on BSE Limited (BSE) on September 29, 2026, by completing Initial Public of 47,839,255 equity shares of face value of Rs. 2 each at an issue price of Rs. 148 per equity share, comprising of offer for sale of 26,217,634 equity shares by selling shareholders and 21,621,621 fresh issue of equity shares. The utilisation of the lPO proceeds is summarized below: - Objects of the issue as per the prospectus Utilisation planned as per prospectus* Repayment/ pre-payment, in full or in part, of all or certain outstanding borrowings and accrued interest thereon Rs. 2,150 Millions Repayment/ pre-payment, in full or in part, of all or certain outstanding borrowings and accrued interest thereon availed by wholly-owned subsidiaries namely Covertek Ceramica Private Limited and Varmora Sanitarywares Private Limited (formerly, Varmora Sanitarywares LLP), through investment in such Subsidiaries Rs. 300 Millions General Corporate purpose Rs. 480.03 Millions * net of share issue expenses of INR 269.97 Millions Unutilised as at September 30, 2026 # # the above mentioned unutilised proceeds is held in deposits/accounts in Monitoring accounts. 5 The Group's business falls under single operating segment of manufacturing and selling of tiles and related products. Hence, there are no reportable segment disclosure under lnd AS 108, Operating Segments. 6 Effective April 01, 2026, the Group has changed the method of depreciation, based on review of key operational estimates including an operational efficiency and patten in which the future economic benefits of these assets are expected to be consumed, from diminishing balance method to straight line method. Accordingly, change in method of depreciation of the said asset is being applied prospectively in accordance with Ind AS 8 - Accounting Policies, Change in Accounting Estimates and Errors. Had the Group continued with the previous estimated method for charging depreciation, charge for depreciation would have been higher by Rs. 112.73 Millions for the quarter and by Rs. 225.13 Millions for half-year ended September 30, 2026, net profit have been lower by Rs. 84.89 Millions for the quarter and by Rs. 169.59 Millions for half-year ended September 30, 2026. 7 (i) The Government of India has consolidated 29 existing labour legislations into a unified framework comprising four Labour Codes, viz. Code on Wages, 2019, Code on Social Security, 2020, Industrial Relations Code, 2020 and Occupational Safety, Health and Working Conditions Code 2020 collectively referred to as the New Labour Codes. These Codes have been made effective from November 21, 2025. In accordance with the guidance issued by the Institute of Chartered Accountants of India and based on actuarial valuation, the Group has estimated the financial implications thereof and made additional provision of Rs. 7.74 Millions towards gratuity disclosed under Exceptional items in the Statement for the year ended March 31, 2026. (ii) During the quarter ended September 30, 2026, the Group has executed the Memorandum of Understanding dated September 05, 2026 by and amongst the Group, Chaturbhai Kamarshibhai Detroja, Kiritkumar Karamsibhai Detroja and Simola Tiles LLP for sale of the operations of Simola Tiles LLP, a subsidiary of the Group due to lack of strategic fit and continued losses for a consideration of INR 373.50 Millions. Accordingly, the Group has incurred a gain on sale of investment and call option of Rs. 5.81 Millions and same has been charged under exceptional items in the Statement for the quarter and half year ended September 30, 2026. 8 During the quarter and half year ended September 30, 2026, the Group has allotted 27,65,095 equity shares of face value of Rs. 2/- each to eligible employees upon exercise of stock options under the Varmora Employee Stock Option Plan 2023. |
|---|
| Debt equity ratio | |
|---|---|
| Debt service coverage ratio | |
| Interest service coverage ratio |
| Particulars | Year ended (dd-mm-yyyy) | |
|---|---|---|
| Date of start of reporting period | 01-04-2026 | |
| Date of end of reporting period | 30-09-2026 | |
| Whether results are audited or unaudited | Unaudited | |
| Nature of report standalone or consolidated | Consolidated | |
| Assets | ||
| 1 | Non-current assets | |
| Property, plant and equipment | 49,759.10 | |
| Capital work-in-progress | 3,523.50 | |
| Investment property | 0.00 | |
| Goodwill | 0.00 | |
| Other intangible assets | 63.50 | |
| Intangible assets under development | ||
| Biological assets other than bearer plants | ||
| Investments accounted for using equity method | ||
| Non-current financial assets | ||
| Non-current investments | 5,970.40 | |
| Trade receivables, non-current | 0.00 | |
| Loans, non-current | 0.00 | |
| Other non-current financial assets | ||
| 1 | Other financial assets | 542.90 |
| Total of other non-current financial assets | 542.90 | |
| Total non-current financial assets | 6,513.30 | |
| Deferred tax assets (net) | 13.80 | |
| Other non-current assets | ||
| 1 | Non current tax assets (net) | 57.70 |
| 2 | Other non-current assets | 427.70 |
| Total of other non-current assets | 485.40 | |
| Total non-current assets | 60,358.60 | |
| 2 | Current assets | |
| Inventories | 27,617.80 | |
| Current financial asset | ||
| Current investments | 0.00 | |
| Trade receivables, current | 32,241.20 | |
| Cash and cash equivalents | 37,169.20 | |
| Bank balance other than cash and cash equivalents | 5,984.60 | |
| Loans, current | 6,017.80 | |
| Other current financial assets | ||
| Total of other current financial assets | 5,463.30 | |
| Total current financial assets | 86,876.10 | |
| Current tax assets (net) | 0.00 | |
| Other current assets | ||
| 1 | Other current assets | 3,264.10 |
| Total of other current assets | 3,264.10 | |
| Total current assets | 1,17,758.00 | |
| 3 | Non-current assets classified as held for sale | |
| 4 | Regulatory deferral account debit balances and related deferred tax Assets | |
| Total assets | 1,78,116.60 | |
| Equity and liabilities | ||
| 1 | Equity | |
| Equity attributable to owners of parent | ||
| Equity share capital | 4,520.20 | |
| Other equity | 1,12,752.00 | |
| Total equity attributable to owners of parent | 1,17,272.20 | |
| Non controlling interest | 0.00 | |
| Total equity | 1,17,272.20 | |
| 2 | Liabilities | |
| Non-current liabilities | ||
| Non-current financial liabilities | ||
| Borrowings, non-current | 13,228.50 | |
| Trade payables, non-current | ||
| (A) Total outstanding dues of micro enterprises and small enterprises | 0.00 | |
| (B) Total outstanding dues of creditors other than micro enterprises and small enterprises | 0.00 | |
| Total Trade payable | 0.00 | |
| Other non-current financial liabilities | ||
| 1 | Lease Liability | 1,635.20 |
| Total of other non-current financial liabilities | 1,635.20 | |
| Total non-current financial liabilities | 14,863.70 | |
| Provisions, non-current | 618.60 | |
| Deferred tax liabilities (net) | 116.70 | |
| Deferred government grants, Non-current | 0.00 | |
| Other non-current liabilities | ||
| 1 | Other non-current liabilities | 1,449.20 |
| Total of other non-current liabilities | 1,449.20 | |
| Total non-current liabilities | 17,048.20 | |
| Current liabilities | ||
| Current financial liabilities | ||
| Borrowings, current | 17,677.40 | |
| Trade payables, current | ||
| (A) Total outstanding dues of micro enterprises and small enterprises | 313.40 | |
| (B) Total outstanding dues of creditors other than micro enterprises and small enterprises | 14,224.80 | |
| Total Trade payable | 14,538.20 | |
| Other current financial liabilities | ||
| 1 | Lease Liability | 205.20 |
| 2 | Other financial liabilities | 7,924.00 |
| Total of other current financial liabilities | 8,129.20 | |
| Total current financial liabilities | 40,344.80 | |
| Other current liabilities | 2,737.30 | |
| 1 | Contract liabilities | 1,074.80 |
| 2 | Other current liabilities | 1,662.50 |
| Total of other current liabilities | 2,737.30 | |
| Provisions, current | 43.60 | |
| Current tax liabilities (Net) | 670.50 | |
| Deferred government grants, Current | 0.00 | |
| Total current liabilities | 43,796.20 | |
| 3 | Liabilities directly associated with assets in disposal group classified as held for sale | 0.00 |
| 4 | Regulatory deferral account credit balances and related deferred tax liability | 0.00 |
| Total liabilities | 60,844.40 | |
| Total equity and liabilites | 1,78,116.60 | |
| Disclosure of notes on assets and liabilities | ||
| Particulars | 3 months/ 6 month ended (dd-mm-yyyy) | Year to date figures for current period ended (dd-mm-yyyy) | |||||
|---|---|---|---|---|---|---|---|
| Date of start of reporting period | 01-07-2026 | 01-04-2026 | |||||
| Date of end of reporting period | 30-09-2026 | 30-09-2026 | |||||
| Whether results are audited or unaudited | Unaudited | Unaudited | |||||
| Nature of report standalone or consolidated | Consolidated | Consolidated | |||||
| 1 | Segment Revenue (Income) | ||||||
| (net sale/income from each segment should be disclosed) | |||||||
| Total Segment Revenue | |||||||
| Less: Inter segment revenue | |||||||
| Revenue from operations | |||||||
| 2 | Segment Result | ||||||
| Profit (+) / Loss (-) before tax and interest from each segment | |||||||
| Total Profit before tax | |||||||
| i. Finance cost | |||||||
| ii. Other Unallocable Expenditure net off Unallocable income | |||||||
| Profit before tax | |||||||
| 3 | (Segment Asset - Segment Liabilities) | ||||||
| Segment Asset | |||||||
| Total Segment Asset | |||||||
| Un-allocable Assets | null | null | |||||
| Net Segment Asset | null | null | |||||
| 4 | Segment Liabilities | ||||||
| Segment Liabilities | |||||||
| Total Segment Liabilities | |||||||
| Un-allocable Liabilities | null | null | |||||
| Net Segment Liabilities | null | null | |||||
| Disclosure of notes on segments | |||||||
| Particulars | 3 months/ 6 months ended (dd-mm-yyyy) | Year to date figures for current period ended (dd-mm-yyyy) | |
|---|---|---|---|
| A | Date of start of reporting period | 01-07-2026 | 01-04-2026 |
| B | Date of end of reporting period | 30-09-2026 | 30-09-2026 |
| C | Whether results are audited or unaudited | Unaudited | Unaudited |
| D | Nature of report standalone or consolidated | Consolidated | Consolidated |
| Other comprehensive income [Abstract] | |||
| 1 | Amount of items that will not be reclassified to profit and loss | ||
| 1 | Items that will not be reclassified to profit or loss | 7.60 | 15.10 |
| 2 | Share of OCI in associates and joint ventures | 0.00 | 0.00 |
| Total Amount of items that will not be reclassified to profit and loss | 7.60 | 15.10 | |
| 2 | Income tax relating to items that will not be reclassified to profit or loss | 2.00 | 3.90 |
| 3 | Amount of items that will be reclassified to profit and loss | ||
| Total Amount of items that will be reclassified to profit and loss | |||
| 4 | Income tax relating to items that will be reclassified to profit or loss | ||
| 5 | Total Other comprehensive income | 5.60 | 11.20 |
| Particulars | Year ended (dd-mm-yyyy) | |||||
|---|---|---|---|---|---|---|
| A | Date of start of reporting period | 01-04-2026 | ||||
| B | Date of end of reporting period | 30-09-2026 | ||||
| C | Whether results are audited or unaudited | Unaudited | ||||
| D | Nature of report standalone or consolidated | Consolidated | ||||
| Statement of cash flows | ||||||
| Cash flows from used in operating activities | ||||||
| Profit before tax | 6,554.40 | |||||
| Adjustments for reconcile profit (loss) | ||||||
| Adjustments for finance costs | 1,390.90 | |||||
| Adjustments for decrease (increase) in inventories | (3,512.50) | |||||
| Adjustments for decrease (increase) in trade receivables, current | 3,010.00 | |||||
| Adjustments for decrease (increase) in trade receivables, non-current | 0.00 | |||||
| Adjustments for decrease (increase) in other current assets | (933.70) | |||||
| Adjustments for decrease (increase) in other non-current assets | 0.00 | |||||
| Adjustments for other financial assets, non-current | 0.00 | |||||
| Adjustments for other financial assets, current | 27.40 | |||||
| Adjustments for other bank balances | 0.00 | |||||
| Adjustments for increase (decrease) in trade payables, current | (5,024.60) | |||||
| Adjustments for increase (decrease) in trade payables, non-current | 0.00 | |||||
| Adjustments for increase (decrease) in other current liabilities | (152.10) | |||||
| Adjustments for increase (decrease) in other non-current liabilities | 0.00 | |||||
| Adjustments for depreciation and amortisation expense | 2,238.60 | |||||
| Adjustments for impairment loss reversal of impairment loss recognised in profit or loss | 526.40 | |||||
| Adjustments for provisions, current | 80.60 | |||||
| Adjustments for provisions, non-current | 0.00 | |||||
| Adjustments for other financial liabilities, current | 4,849.20 | |||||
| Adjustments for other financial liabilities, non-current | 0.00 | |||||
| Adjustments for unrealised foreign exchange losses gains | 0.00 | |||||
| Adjustments for dividend income | 0.00 | |||||
| Adjustments for interest income | 466.70 | |||||
| Adjustments for share-based payments | 0.00 | |||||
| Adjustments for fair value losses (gains) | 0.00 | |||||
| Adjustments for undistributed profits of associates | 0.00 | |||||
| Other adjustments for which cash effects are investing or financing cash flow | 0.00 | |||||
| Other adjustments to reconcile profit (loss) | 0.00 | |||||
| Other adjustments for non-cash items | 112.30 | |||||
| Share of profit and loss from partnership firm or association of persons or limited liability partnerships | 0.00 | |||||
| Total adjustments for reconcile profit (loss) | 2,145.80 | |||||
| Net cash flows from (used in) operations | 8,700.20 | |||||
| Dividends received | 0.00 | |||||
| Interest paid | 0.00 | |||||
| Interest received | 0.00 | |||||
| Income taxes paid (refund) | 832.50 | |||||
| Other inflows (outflows) of cash | 0.00 | |||||
| Net cash flows from (used in) operating activities | 7,867.70 | |||||
| Cash flows from used in investing activities | ||||||
| Cash flows from losing control of subsidiaries or other businesses | 0.00 | |||||
| Cash flows used in obtaining control of subsidiaries or other businesses | 700.00 | |||||
| Other cash receipts from sales of equity or debt instruments of other entities | 0.00 | |||||
| Other cash payments to acquire equity or debt instruments of other entities | 0.00 | |||||
| Other cash receipts from sales of interests in joint ventures | 0.00 | |||||
| Other cash payments to acquire interests in joint ventures | 0.00 | |||||
| Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships | 0.00 | |||||
| Cash payment for investment in partnership firm or association of persons or limited liability partnerships | 0.00 | |||||
| Proceeds from sales of property, plant and equipment | 548.20 | |||||
| Purchase of property, plant and equipment | 1,170.70 | |||||
| Proceeds from sales of investment property | 0.00 | |||||
| Purchase of investment property | 0.00 | |||||
| Proceeds from sales of intangible assets | 0.00 | |||||
| Purchase of intangible assets | 0.00 | |||||
| Proceeds from sales of intangible assets under development | 0.00 | |||||
| Purchase of intangible assets under development | 0.00 | |||||
| Proceeds from sales of goodwill | 0.00 | |||||
| Purchase of goodwill | 0.00 | |||||
| Proceeds from biological assets other than bearer plants | 0.00 | |||||
| Purchase of biological assets other than bearer plants | 0.00 | |||||
| Proceeds from government grants | 0.00 | |||||
| Proceeds from sales of other long-term assets | 0.00 | |||||
| Purchase of other long-term assets | 0.00 | |||||
| Cash advances and loans made to other parties | 5,057.50 | |||||
| Cash receipts from repayment of advances and loans made to other parties | 0.00 | |||||
| Cash payments for future contracts, forward contracts, option contracts and swap contracts | 0.00 | |||||
| Cash receipts from future contracts, forward contracts, option contracts and swap contracts | 0.00 | |||||
| Dividends received | 0.00 | |||||
| Interest received | 262.20 | |||||
| Income taxes paid (refund) | 0.00 | |||||
| Other inflows (outflows) of cash | (2,705.50) | |||||
| Net cash flows from (used in) investing activities | (8,823.30) | |||||
| Cash flows from used in financing activities | ||||||
| Proceeds from changes in ownership interests in subsidiaries | 0.00 | |||||
| Payments from changes in ownership interests in subsidiaries | 0.00 | |||||
| Proceeds from issuing shares | 29,604.30 | |||||
| Proceeds from issuing other equity instruments | 0.00 | |||||
| Payments to acquire or redeem entity's shares | 0.00 | |||||
| Payments of other equity instruments | 0.00 | |||||
| Proceeds from exercise of stock options | 0.00 | |||||
| Proceeds from issuing debentures notes bonds etc | 0.00 | |||||
| Proceeds from borrowings | 0.00 | |||||
| Repayments of borrowings | (1,813.50) | |||||
| Payments of lease liabilities | 138.30 | |||||
| Dividends paid | 0.00 | |||||
| Interest paid | 1,345.90 | |||||
| Income taxes paid (refund) | 0.00 | |||||
| Other inflows (outflows) of cash | 0.00 | |||||
| Net cash flows from (used in) financing activities | 29,933.60 | |||||
| Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes | 28,978.00 | |||||
| Effect of exchange rate changes on cash and cash equivalents | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 0.00 | |||||
| Net increase (decrease) in cash and cash equivalents | 28,978.00 | |||||
| Cash and cash equivalents cash flow statement at beginning of period | 8,191.20 | |||||
| Cash and cash equivalents cash flow statement at end of period | 37,169.20 | |||||