Calcom Vision Ltd

NSE: BSE: 517236

₹87.30

+1.35 (1.57%)

Sat, 24 Oct 2026, 02:59 am

MTF 5xInvest in Calcom Vision Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)120.2

PE Ratio112.34

Dividend0

Producer Manufacturing

Electrical Products

24.5K

Calcom Vision Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	69.20M	108.95M	146.83M	129.00M	190.94M	174.15M	150.73M	146.58M	100.93M	139.92M	249.85M	523.23M	473.62M	576.81M	1.00B	1.60B	1.60B	1.57B
Gross profit	-13.96M	-10.17M	8.29M	11.53M	7.39M	4.04M	6.08M	5.30M	-26.78M	25.89M	42.08M	77.04M	50.22M	49.73M	65.07M	145.11M	119.57M	153.56M
Operating expenses (excl. COGS)	-102.45K	-1.02M	-12.91M	-16.98M	-9.90M	-10.04M	-7.05M	-8.84M	-9.64M	-19.44M	-26.79M	-36.02M	-32.80M	-22.55M	-30.31M	-41.23M	-63.10M	-75.61M
Selling/general/admin expenses, total	—	—	-12.24M	-16.72M	-9.54M	-10.39M	-7.07M	-8.79M	-9.58M	-19.19M	-26.43M	-35.85M	-32.57M	-23.02M	-29.76M	-40.98M	-62.95M	-75.13M
Research & development	—	—	—	-476.25K	-1.50M	-205.00K	-44.34K	-151.63K	-150.99K	-8.55M	-1.12M	-2.01M	-2.14M	-2.04M	-1.65M	-2.81M	-3.53M	-2.30M
Selling/general/admin expenses, other	—	—	-12.24M	-16.24M	-8.04M	-10.19M	-7.02M	-8.64M	-9.43M	-10.64M	-25.31M	-33.85M	-30.43M	-20.98M	-28.11M	-38.17M	-59.42M	-72.83M
Other operating expenses, total	-102.45K	-1.02M	-672.19K	-266.58K	-362.24K	347.13K	16.94K	-50.42K	-60.72K	-249.81K	-359.00K	-163.00K	-229.00K	476.00K	-554.00K	-254.00K	-150.00K	-478.00K
Operating income	-14.06M	-11.19M	-4.62M	-5.45M	-2.51M	-6.00M	-968.01K	-3.54M	-36.42M	6.45M	15.29M	41.03M	17.42M	27.18M	34.76M	103.88M	56.47M	77.95M
Non-operating income, total	2.26M	2.54M	2.02M	1.90M	480.78K	2.92M	360.19K	-567.58K	37.10M	780.41K	11.42M	-10.88M	-14.64M	-16.67M	-21.25M	-23.02M	-34.85M	-57.64M
Interest expense, net of interest capitalized	-117.25K	-78.26K	-1.29M	-1.80M	-145.31K	-150.84K	-495.68K	-1.76M	-1.79M	-642.56K	-9.19M	-11.67M	-16.06M	-16.93M	-22.47M	-31.47M	-48.53M	-57.30M
Interest capitalized	—	—	—	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	2.38M	2.62M	3.31M	3.70M	847.51K	836.61K	855.87K	-3.52M	37.92M	1.27M	3.40M	789.00K	1.42M	260.00K	77.00K	4.33M	13.29M	-824.00K
Non-operating interest income	0	130.14K	57.66K	73.45K	100.49K	124.37K	40.19K	142.84K	142.44K	130.04K	2.59M	187.00K	375.00K	394.00K	751.00K	1.70M	3.69M	4.58M
Miscellaneous non-operating expense	2.38M	2.49M	3.25M	3.63M	747.02K	712.24K	815.68K	-3.66M	37.77M	1.14M	811.00K	602.00K	1.04M	-134.00K	-674.00K	2.63M	9.60M	-5.40M
Unusual income/expense	—	—	—	—	-221.41K	2.24M	—	4.71M	970.60K	153.96K	17.20M	0	0	0	1.14M	4.12M	397.00K	481.00K
Pretax income	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	2.77M	10.51M	13.51M	80.86M	21.62M	20.31M
Taxes	0	0	0	0	0	0	0	0	0	0	0	0	1.81M	-2.93M	-4.97M	-24.40M	-8.41M	-5.96M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Net income	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-6.28M	-3.42M	3.09M	1.11M	3.33M	532.78K	5.44M	1.48M	-33.58M	9.55M	19.88M	47.21M	25.30M	36.25M	52.98M	128.02M	86.36M	117.53M
EBIT	-14.06M	-11.19M	-4.62M	-5.45M	-2.51M	-6.00M	-968.02K	-3.54M	-36.42M	6.45M	15.29M	41.03M	17.42M	27.18M	34.76M	103.88M	56.47M	77.95M
Total operating expenses	-83.27M	-120.14M	-151.45M	-134.45M	-193.45M	-180.15M	-151.70M	-150.12M	-137.35M	-133.47M	-234.56M	-482.20M	-456.21M	-549.63M	-965.89M	-1.50B	-1.55B	-1.49B
Prepaid expenses	0	0	0	—	—	—	—	—	372.22K	327.18K	786.00K	1.79M	2.08M	976.00K	1.26M	2.68M	2.89M	4.52M
Deferred income, current	—	—	—	—	—	—	14.23M	—	21.90K	158.10K	22.64M	6.68M	28.10M	2.21M	842.00K	4.01M	341.00K	1.87M
Capital and operating lease obligations	—	—	—	0	0	0	0	0	0	0	0	0	4.00K	4.00K	4.00K	4.00K	4.00K	3.60K
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	899.00K	5.95M	12.61M	15.81M	22.44M
Deferred income, non-current	—	—	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	69.20M	108.95M	146.83M	129.00M	190.94M	174.15M	150.73M	146.58M	100.93M	139.92M	249.85M	523.23M	473.62M	576.81M	1.00B	1.60B	1.60B	1.57B
Gross profit	-13.96M	-10.17M	8.29M	11.53M	7.39M	4.04M	6.08M	5.30M	-26.78M	25.89M	42.08M	77.04M	50.22M	49.73M	65.07M	145.11M	119.57M	153.56M
Operating expenses (excl. COGS)	-102.45K	-1.02M	-12.91M	-16.98M	-9.90M	-10.04M	-7.05M	-8.84M	-9.64M	-19.44M	-26.79M	-36.02M	-32.80M	-22.55M	-30.31M	-41.23M	-63.10M	-75.61M
Selling/general/admin expenses, total	—	—	-12.24M	-16.72M	-9.54M	-10.39M	-7.07M	-8.79M	-9.58M	-19.19M	-26.43M	-35.85M	-32.57M	-23.02M	-29.76M	-40.98M	-62.95M	-75.13M
Research & development	—	—	—	-476.25K	-1.50M	-205.00K	-44.34K	-151.63K	-150.99K	-8.55M	-1.12M	-2.01M	-2.14M	-2.04M	-1.65M	-2.81M	-3.53M	-2.30M
Selling/general/admin expenses, other	—	—	-12.24M	-16.24M	-8.04M	-10.19M	-7.02M	-8.64M	-9.43M	-10.64M	-25.31M	-33.85M	-30.43M	-20.98M	-28.11M	-38.17M	-59.42M	-72.83M
Other operating expenses, total	-102.45K	-1.02M	-672.19K	-266.58K	-362.24K	347.13K	16.94K	-50.42K	-60.72K	-249.81K	-359.00K	-163.00K	-229.00K	476.00K	-554.00K	-254.00K	-150.00K	-478.00K
Operating income	-14.06M	-11.19M	-4.62M	-5.45M	-2.51M	-6.00M	-968.01K	-3.54M	-36.42M	6.45M	15.29M	41.03M	17.42M	27.18M	34.76M	103.88M	56.47M	77.95M
Non-operating income, total	2.26M	2.54M	2.02M	1.90M	480.78K	2.92M	360.19K	-567.58K	37.10M	780.41K	11.42M	-10.88M	-14.64M	-16.67M	-21.25M	-23.02M	-34.85M	-57.64M
Interest expense, net of interest capitalized	-117.25K	-78.26K	-1.29M	-1.80M	-145.31K	-150.84K	-495.68K	-1.76M	-1.79M	-642.56K	-9.19M	-11.67M	-16.06M	-16.93M	-22.47M	-31.47M	-48.53M	-57.30M
Interest capitalized	—	—	—	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	2.38M	2.62M	3.31M	3.70M	847.51K	836.61K	855.87K	-3.52M	37.92M	1.27M	3.40M	789.00K	1.42M	260.00K	77.00K	4.33M	13.29M	-824.00K
Non-operating interest income	0	130.14K	57.66K	73.45K	100.49K	124.37K	40.19K	142.84K	142.44K	130.04K	2.59M	187.00K	375.00K	394.00K	751.00K	1.70M	3.69M	4.58M
Miscellaneous non-operating expense	2.38M	2.49M	3.25M	3.63M	747.02K	712.24K	815.68K	-3.66M	37.77M	1.14M	811.00K	602.00K	1.04M	-134.00K	-674.00K	2.63M	9.60M	-5.40M
Unusual income/expense	—	—	—	—	-221.41K	2.24M	—	4.71M	970.60K	153.96K	17.20M	0	0	0	1.14M	4.12M	397.00K	481.00K
Pretax income	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	2.77M	10.51M	13.51M	80.86M	21.62M	20.31M
Taxes	0	0	0	0	0	0	0	0	0	0	0	0	1.81M	-2.93M	-4.97M	-24.40M	-8.41M	-5.96M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Net income	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-11.80M	-8.65M	-2.59M	-3.55M	-2.03M	-3.08M	-607.83K	-4.11M	677.80K	7.23M	26.71M	30.15M	4.58M	7.58M	8.54M	56.46M	12.82M	11.15M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-6.28M	-3.42M	3.09M	1.11M	3.33M	532.78K	5.44M	1.48M	-33.58M	9.55M	19.88M	47.21M	25.30M	36.25M	52.98M	128.02M	86.36M	117.53M
EBIT	-14.06M	-11.19M	-4.62M	-5.45M	-2.51M	-6.00M	-968.02K	-3.54M	-36.42M	6.45M	15.29M	41.03M	17.42M	27.18M	34.76M	103.88M	56.47M	77.95M
Total operating expenses	-83.27M	-120.14M	-151.45M	-134.45M	-193.45M	-180.15M	-151.70M	-150.12M	-137.35M	-133.47M	-234.56M	-482.20M	-456.21M	-549.63M	-965.89M	-1.50B	-1.55B	-1.49B
Prepaid expenses	0	0	0	—	—	—	—	—	372.22K	327.18K	786.00K	1.79M	2.08M	976.00K	1.26M	2.68M	2.89M	4.52M
Deferred income, current	—	—	—	—	—	—	14.23M	—	21.90K	158.10K	22.64M	6.68M	28.10M	2.21M	842.00K	4.01M	341.00K	1.87M
Capital and operating lease obligations	—	—	—	0	0	0	0	0	0	0	0	0	4.00K	4.00K	4.00K	4.00K	4.00K	3.60K
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	899.00K	5.95M	12.61M	15.81M	22.44M
Deferred income, non-current	—	—	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0