DRHP Status : Not Filed
1290
All documents are provided for informational purposes and are subject to regulatory disclosures.
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 119690.2 | 138112 | 155091 | 149217 |
| Cost of Material Consumed | 70423.5 | 91387 | 107085 | 110856 |
| Change in Inventory | -3150.7 | 1901 | -318 | -599 |
| Gross Margins | 43.79 | 32.45 | 31.16 | 26.11 |
| Employee Benefit Expenses | 761 | 835 | 1044 | 1025 |
| Other Expenses | 46969.3 | 26431 | 27550 | 26748 |
| EBITDA | 4687.1 | 17558 | 19730 | 11187 |
| OPM | 3.92 | 12.71 | 12.72 | 7.5 |
| Other Income | 314.6 | 754 | 939 | 1107 |
| Finance Cost | 1839.6 | 2377 | 2242 | 1706 |
| D&A | 1941.1 | 3401 | 1998 | 2130 |
| EBIT | 2746 | 14157 | 17732 | 9057 |
| EBIT Margins | 2.29 | 10.25 | 11.43 | 6.07 |
| PBT | 1221 | 12534 | 16430 | 8458 |
| PBT Margins | 1.02 | 9.08 | 10.59 | 5.67 |
| Tax | 300 | 3108 | 4109 | 2379 |
| PAT | 921 | 9426 | 12321 | 6079 |
| NPM | 0.77 | 6.82 | 7.94 | 4.07 |
| EPS | 6.11 | 62.54 | 81.75 | 40.33 |
| Financial Ratios | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 3.92 | 12.71 | 12.72 | 7.5 |
| Net Profit Margin | 0.77 | 6.82 | 7.94 | 4.07 |
| Earning Per Share (Diluted) | 6.11 | 62.54 | 81.75 | 40.33 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 41856.2 | 42441 | 40987 | 44886 |
| CWIP | 2271.1 | 4055 | 5421 | 1804 |
| Investments | 0 | 1780 | 375 | 958 |
| Trade Receivables | 5086.6 | 5265 | 7320 | 4213 |
| Inventory | 12344.1 | 9595 | 10393 | 10457 |
| Other Assets | 19787.4 | 21705 | 23253 | 23130 |
| Total Assets | 81345.4 | 84841 | 87749 | 85448 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 1507.2 | 1507.2 | 1507.2 | 1507.2 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 20134.5 | 29026 | 41984 | 48503 |
| Borrowings | 13697.3 | 12043 | 11785 | 12602 |
| Trade Payables | 16292.1 | 14587 | 11786 | 7112 |
| Other Liabilities | 29714.3 | 27677.8 | 20686.8 | 15723.8 |
| Total Liabilities | 81345.4 | 84841 | 87749 | 85448 |
Let us take a glance at key points about Nayara Energy Limited. After the following table, we will explain these points in detail:
| Parameter | Key Numbers | Insights |
|---|---|---|
| Business Overview | FY25 Revenue ~₹1,49,217 Cr · FY25 PAT ~₹6,079.5 Cr · PAT margin ~4.1% | Large integrated oil refinery and fuel retail business with downstream marketing and a growing petrochemicals focus. |
| Industry & Market Position | Refinery capacity ~400,000 bpd · ~6,500 retail outlets | Among India’s largest private refiners and fuel retailers with significant retail network scale. |
| Revenue Growth Trend | FY24–FY25 revenue declined by ~3.8% | Revenue softness in FY25 linked to market cycles and fluctuations in refining margins. |
| Profitability & Margins | FY25 PAT ~₹6,079.5 Cr · Net margin ~4.1% | Profitability remains positive, supported by refining spreads and scale efficiencies. |
| Cash Flow Quality | Net CFO (FY24): ₹3,455.3 Cr · Net CFI (FY24): –₹6,382.7 Cr | Strong operating cash flows; investing outflows reflect ongoing capex and asset expansion. |
| Balance Sheet Strength | Total assets (FY24): ~₹87,749 Cr · Net worth: ~₹43,491 Cr · Debt: ~₹11,785 Cr | Large asset base with healthy equity levels and moderate leverage typical of energy-intensive industries. |
| Unlisted Valuation | ~₹1.9–1.93 lakh Cr | Valuation reflects steady cash flows and strong scale across fuels and downstream products. |
| Management & Governance | Major shareholders: Rosneft (~49.13%) · Trafigura / UCP consortium (~49.13%) | Professionally managed with backing from global energy players; governance shaped by international norms and sanctions environment. |
| Growth Triggers & Catalysts | Retail expansion and petrochemical capex (~₹6,000 Cr) | Expansion into petrochemicals and biofuels provides future earnings diversification. |
| Liquidity & Exit Visibility | Unlisted · OTC trading; buybacks observed | Liquidity limited pre-IPO; periodic buyback events offer partial exit opportunities. |
Nayara Energy (formerly Essar Oil) is one of India’s largest and most strategically important integrated downstream oil & gas companies. It operates across the hydrocarbon value chain, including refining, production, supply & distribution, trading, and retail marketing.
The company owns and operates:
Russia’s state-owned Rosneft holds a 49.13% stake (acquired in 2016 for $12.9 billion alongside Trafigura and UCP Investment Group, who jointly hold the other 49.13%). In May 2018, the company rebranded as Nayara Energy, symbolizing a “new era” of energy transformation.
Today, Nayara remains a major private player in India’s retail fuel market and a key contributor to national energy security, despite challenges from EU sanctions imposed in July 2025 due to its Rosneft ties.
The following table highlights the business model of Nayara Energy
| Business Segment | Revenue Source |
|---|---|
| Fuel Retail | Sale of petrol and diesel through 6,500+ petrol pumps |
| Refining | Production and sale of refined petroleum products |
| Institutional / Industrial | Sales of bitumen, petcoke, sulphur, and other by-products |
| Exports | Overseas supply from Vadinar refinery (impacted post-sanctions) |
| Ports & Infrastructure | Terminal handling, storage, and logistics services |
Nayara has aggressively scaled its retail network, adding outlets at a pace of one per day in recent periods, with a focus on tier-2/3 cities and remote areas covering 577 districts and 4,475 pin codes.
No active IPO or listing plans announced as of February 2026; remains privately held with unlisted shares actively traded in pre-IPO markets.
Nayara’s unlisted shares are attractive for private investors due to asset backing, retail scale, and cash flows.
As of February 2, 2026, unlisted shares trade around ₹1,330 per share (face value ₹10, lot size 25), with 52-week range ₹870–₹1,990. Implied valuations reflect P/B ~4.2x and strong book value growth (~30% CAGR historically), positioning it as a stable, compounding play despite cyclical pressures.
Nayara Energy is a downstream energy powerhouse with India’s second-largest refinery, a vast private retail network (6,500+ outlets, expanding toward 7,500), and integrated infrastructure. Despite EU sanctions since 2025 limiting diversification, it has rebounded through exclusive Russian crude sourcing (~40% of India’s Russian imports in Jan 2026), domestic retail dominance, and operational resilience. Strong cash flows, deleveraging history, and growth in tier-2/3 markets underscore its strategic importance. For unlisted investors, it offers asset-backed stability with scalability potential, though geopolitical and margin risks persist. Nayara continues participating actively in industry events like India Energy Week 2026.
Click to view the official website of Nayara Energy Ltd.
| Name | Holding |
|---|---|
| Rosneft Singapore Pte. Limited | 49.13% |
| GDS Held By Kesani Enterprise Company Limited | 31.92% |
| Equity Shares Held By Kesani Enterprise Company Limited | 17.21% |
| Others | 1.73% |
Click here to view the official website of Nayara Energy Ltd.
Coming soon...
These are equity shares of Nayara Energy, a major private oil refinery and fuel retail company in India, traded privately because it is not yet listed on NSE/BSE.
Yes. After KYC verification and order confirmation, shares are credited into your demat account within 24 hours.
All unlisted shares carry risk. However, Nayara Energy is a large operational business backed by global investors and strong refinery infrastructure, which may appeal to long-term investors.
Through private-market trades, investor demand, market outlook for the energy sector, and company financial performance. UnlistedKraft updates pricing regularly.
Yes. A demat account is required to receive unlisted shares of Nayara Energy.
No compulsory duration unless the company lists. Many investors hold until IPO or strategic acquisition.
Yes, through the UnlistedKraft resale network depending on availability of buyers and price trends.
Yes. Six-month lock-in applies to all unlisted shareholders after public listing.
LTCG taxed at 20% with indexation after 24 months; below two years is STCG as per tax slab.
UnlistedKraft offers genuine sourcing, transparent execution, guided support, and quick transfer of shares to your demat account.