Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Smiths & Founders (India) Ltd.

Forgings

Rating :

39/99

BSE: 513418 | NSE: Not Listed

Watchlist

NSE BSE

4.86

12-Dec-2025

Open
High
Low
Previous Close

4.6
5.04
4.6
4.77

Volume
Traded Value (lacs)
52 Week High
52 Week Low

37352
183897
5.04
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

49.57
39.88
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

48.43
N/A
9.44

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.39
8.43
8.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
13.46
16.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
9.08
63.55

P:E (Median)

8 Years
5 Years
3 Years

46.57
57.81
82.53

P:BV (Average)

8 Years
5 Years
3 Years

12.18
13.17
10.74

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-3.13
13.50
46.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 3.82 3.63 5.23% 3.23 3.11 3.86% 3.25 3.13 3.83% 3.23 2.94 9.86%
Expenses 3.41 3.19 6.90% 2.86 2.72 5.15% 2.81 2.75 2.18% 2.78 2.73 1.83%
EBITDA 0.41 0.44 -6.82% 0.37 0.39 -5.13% 0.44 0.37 18.92% 0.45 0.21 114.29%
EBIDTM 10.83% 12.08% 11.40% 12.54% 13.64% 11.96% 13.92% 7.01%
Other Income 0.00 0.02 -100.00% 0.02 0.03 -33.33% 0.01 0.02 -50.00% 0.02 0.02 0.00%
Interest 0.00 0.04 -100.00% 0.00 0.05 -100.00% 0.01 0.07 -85.71% 0.03 0.07 -57.14%
Depreciation 0.07 0.06 16.67% 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00%
PBT 0.35 0.36 -2.78% 0.32 0.31 3.23% 0.37 0.27 37.04% 0.37 0.10 270.00%
Tax 0.12 0.00 0 0.06 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.23 0.36 -36.11% 0.27 0.31 -12.90% 0.37 0.27 37.04% 0.37 0.10 270.00%
PATM 6.07% 9.96% 8.21% 9.87% 11.46% 8.67% 11.57% 3.27%
EPS 0.02 0.04 -50.00% 0.03 0.03 0.00% 0.04 0.03 33.33% 0.04 0.01 300.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 13.53 13.22 11.66 10.46 11.03 8.82 8.08 10.16 8.83 7.54 7.82 Net Sales Growth 5.62% 13.38% 11.47% -5.17% 25.06% 9.16% -20.47% 15.06% 17.11% -3.58% Cost Of Goods Sold 6.37 5.89 5.27 4.41 3.97 3.36 3.36 4.17 2.97 2.83 3.37 Gross Profit 7.16 7.32 6.38 6.05 7.06 5.47 4.72 5.99 5.87 4.71 4.44 GP Margin 52.93% 55.37% 54.72% 57.84% 64.01% 62.02% 58.42% 58.96% 66.48% 62.47% 56.78% Total Expenditure 11.86 11.49 10.63 9.67 9.26 7.90 8.45 10.67 8.40 8.03 8.73 Power & Fuel Cost - 1.07 1.15 1.01 1.00 0.90 0.90 1.22 1.19 1.05 0.99 % Of Sales - 8.09% 9.86% 9.66% 9.07% 10.20% 11.14% 12.01% 13.48% 13.93% 12.66% Employee Cost - 2.61 2.56 2.55 2.43 1.99 2.22 2.16 1.95 1.74 1.80 % Of Sales - 19.74% 21.96% 24.38% 22.03% 22.56% 27.48% 21.26% 22.08% 23.08% 23.02% Manufacturing Exp. - 1.12 0.87 0.97 1.18 0.93 1.09 1.82 1.05 1.01 0.93 % Of Sales - 8.47% 7.46% 9.27% 10.70% 10.54% 13.49% 17.91% 11.89% 13.40% 11.89% General & Admin Exp. - 0.68 0.64 0.66 0.61 0.67 0.83 1.22 1.21 1.29 1.55 % Of Sales - 5.14% 5.49% 6.31% 5.53% 7.60% 10.27% 12.01% 13.70% 17.11% 19.82% Selling & Distn. Exp. - 0.10 0.09 0.06 0.06 0.05 0.04 0.06 0.03 0.08 0.07 % Of Sales - 0.76% 0.77% 0.57% 0.54% 0.57% 0.50% 0.59% 0.34% 1.06% 0.90% Miscellaneous Exp. - 0.01 0.05 0.01 0.00 0.01 0.01 0.02 0.01 0.03 0.07 % Of Sales - 0.08% 0.43% 0.10% 0% 0.11% 0.12% 0.20% 0.11% 0.40% 0.13% EBITDA 1.67 1.73 1.03 0.79 1.77 0.92 -0.37 -0.51 0.43 -0.49 -0.91 EBITDA Margin 12.34% 13.09% 8.83% 7.55% 16.05% 10.43% -4.58% -5.02% 4.87% -6.50% -11.64% Other Income 0.05 0.08 0.11 0.01 0.27 0.44 0.03 0.05 0.01 0.70 0.86 Interest 0.04 0.13 0.26 0.32 0.35 0.43 0.40 0.29 0.26 0.19 0.98 Depreciation 0.25 0.25 0.24 0.24 0.24 0.25 0.32 0.29 0.26 0.24 0.35 PBT 1.41 1.42 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.38 Tax 0.18 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 Tax Rate 12.77% 26.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -10.14% PAT 1.24 1.05 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.52 PAT before Minority Interest 1.24 1.05 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.52 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.16% 7.94% 5.40% 2.29% 13.15% 7.71% -13.12% -10.33% -0.91% -3.05% -19.44% PAT Growth 19.23% 66.67% 162.50% -83.45% 113.24% - - - - - EPS 0.12 0.10 0.06 0.02 0.14 0.07 -0.10 -0.10 -0.01 -0.02 -0.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 19.88 18.94 18.27 4.91 3.55 2.92 3.97 5.08 5.16 5.81 Share Capital 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 Total Reserves 9.68 8.74 8.07 -5.29 -6.65 -7.28 -6.23 -5.12 -5.04 -4.39 Non-Current Liabilities 1.38 2.67 2.97 3.43 3.43 3.43 1.87 1.96 1.17 1.27 Secured Loans 0.00 0.00 0.00 1.59 0.96 0.96 1.19 1.39 0.69 0.81 Unsecured Loans 0.00 1.66 2.05 1.01 1.76 1.66 0.00 0.00 0.00 0.00 Long Term Provisions 1.16 1.01 0.92 0.83 0.71 0.80 0.69 0.57 0.48 0.45 Current Liabilities 1.04 1.33 1.58 0.75 2.74 2.88 3.55 2.24 2.23 2.87 Trade Payables 0.05 0.09 0.16 0.11 0.11 0.20 0.17 0.79 0.27 1.38 Other Current Liabilities 0.29 0.54 0.45 0.52 0.77 0.67 0.84 0.84 0.48 0.46 Short Term Borrowings 0.41 0.58 0.86 0.00 1.77 1.88 2.41 0.61 1.46 0.95 Short Term Provisions 0.28 0.12 0.12 0.13 0.09 0.13 0.13 0.00 0.01 0.07 Total Liabilities 22.30 22.94 22.82 9.09 9.72 9.23 9.39 9.28 8.56 9.95 Net Block 18.85 18.85 18.76 5.67 5.81 6.17 6.28 5.87 5.85 7.29 Gross Block 24.41 24.15 24.28 10.96 10.88 11.73 11.57 10.99 10.70 12.19 Accumulated Depreciation 5.56 5.30 5.53 5.28 5.07 5.56 5.29 5.12 4.85 4.90 Non Current Assets 19.04 19.05 18.98 5.90 6.03 6.40 6.55 6.07 5.99 7.64 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.03 0.00 0.05 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.19 0.19 0.22 0.22 0.22 0.23 0.21 0.18 0.15 0.30 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3.26 3.89 3.84 3.18 3.69 2.82 2.84 3.20 2.56 2.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.37 1.96 2.58 2.36 1.87 1.68 1.66 1.96 1.02 0.98 Sundry Debtors 1.68 1.80 1.16 0.64 1.63 0.99 0.94 0.99 1.14 0.98 Cash & Bank 0.03 0.02 0.04 0.08 0.01 0.01 0.06 0.13 0.34 0.29 Other Current Assets 0.18 0.09 0.02 0.03 0.17 0.14 0.18 0.12 0.06 0.06 Short Term Loans & Adv. 0.15 0.03 0.04 0.07 0.12 0.09 0.10 0.09 0.05 0.05 Net Current Assets 2.22 2.57 2.26 2.44 0.94 -0.05 -0.71 0.96 0.33 -0.56 Total Assets 22.30 22.94 22.82 9.08 9.72 9.22 9.39 9.27 8.55 9.95

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2.04 1.17 0.38 2.28 -0.04 -0.40 -0.27 -0.18 -1.80 0.31 PBT 1.36 0.62 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.38 Adjustment 0.32 0.49 0.56 0.31 0.26 0.71 0.55 0.50 -0.22 0.48 Changes in Working Capital 0.52 0.05 -0.42 0.52 -0.98 -0.05 0.28 -0.59 -1.28 1.28 Cash after chg. in Working capital 2.20 1.17 0.38 2.28 -0.04 -0.40 -0.21 -0.18 -1.73 0.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.07 -0.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 -0.05 0.00 0.00 0.00 Cash From Investing Activity -0.24 -0.27 -0.21 0.08 0.47 -0.16 -0.75 -0.34 1.64 7.05 Net Fixed Assets -0.26 0.13 -13.32 -0.08 0.85 -0.10 -0.61 -0.32 1.54 12.22 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.02 -0.40 13.11 0.16 -0.38 -0.06 -0.14 -0.02 0.10 -5.17 Cash from Financing Activity -1.79 -0.92 -0.22 -0.51 -0.33 0.60 -0.41 -0.30 0.22 -7.08 Net Cash Inflow / Outflow 0.01 -0.02 -0.05 1.85 0.10 0.03 -1.43 -0.81 0.05 0.28 Opening Cash & Equivalents 0.02 0.04 0.08 -1.76 -1.87 -1.90 -0.48 0.34 0.29 0.01 Closing Cash & Equivalent 0.03 0.02 0.04 0.08 -1.76 -1.87 -1.90 -0.48 0.34 0.29

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 0.47 0.37 0.31 0.28 0.14 0.08 0.18 0.50 0.51 0.32 ROA 4.63% 2.77% 1.52% 15.41% 7.20% -11.43% -11.24% -0.92% -2.50% -9.42% ROE 24.45% 18.26% 8.07% 66.48% 60.66% -81.99% -30.43% -1.60% -5.50% -37.99% ROCE 27.52% 14.70% 9.57% 30.18% 18.92% -11.90% -11.65% 2.41% -0.62% -4.44% Fixed Asset Turnover 0.54 0.48 0.60 1.01 0.79 0.70 0.90 0.84 0.74 0.48 Receivable days 48.01 46.24 31.12 37.61 53.91 43.34 34.54 42.88 45.80 42.73 Inventory Days 45.93 71.11 85.50 69.96 73.10 75.35 65.00 60.11 43.21 50.14 Payable days 4.48 8.57 10.84 9.82 16.74 20.01 16.40 22.92 38.16 49.57 Cash Conversion Cycle 89.46 108.78 105.78 97.75 110.27 98.69 83.15 80.07 50.86 43.30 Total Debt/Equity 0.09 0.59 0.93 0.98 3.22 6.13 2.12 0.43 0.44 0.57 Interest Cover 11.98 3.48 1.76 5.13 2.59 -1.67 -2.56 0.68 -0.20 -0.40

Top Investors:

sathish shastry

Annual Reports:

News Update:

Smiths & Founders - Quarterly Results
4th Nov 2025, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback