Nifty

:

26172.40

Sensex

:

85567.48

206.00 (0.79%)
638.12 (0.75%)

Login

Nifty
Sensex

:
:

26172.40
85567.48

206.00 (0.79%)
638.12 (0.75%)

Sharda Ispat Ltd.

Metal - Ferrous

Rating :

43/99

BSE: 513548 | NSE: Not Listed

Watchlist

NSE BSE

178.20

22-Dec-2025

Open
High
Low
Previous Close

180
180
175
180.00

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

136
23932
180
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

90.47
19.92
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

121.11
N/A
1.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.45
12.99
6.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.87
14.87
9.57

PAT CAGR (%)

10 Years
5 Years
3 Years

19.58
17.08
23.91

P:E (Median)

8 Years
5 Years
3 Years

11.21
12.71
13.85

P:BV (Average)

8 Years
5 Years
3 Years

1.90
2.03
2.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.40
9.46
10.65

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 26.19 32.45 -19.29% 27.82 47.76 -41.75% 40.88 52.66 -22.37% 54.36 58.32 -6.79%
Expenses 26.08 31.94 -18.35% 27.62 43.81 -36.96% 39.53 47.80 -17.30% 50.73 53.55 -5.27%
EBITDA 0.11 0.51 -78.43% 0.20 3.94 -94.92% 1.34 4.86 -72.43% 3.63 4.77 -23.90%
EBIDTM 0.42% 1.57% 0.73% 8.26% 3.29% 9.22% 6.67% 8.17%
Other Income 1.01 0.63 60.32% 1.01 0.60 68.33% 0.71 0.61 16.39% 1.18 0.54 118.52%
Interest 0.69 0.35 97.14% 0.64 0.32 100.00% 0.44 0.35 25.71% 0.39 0.38 2.63%
Depreciation 0.20 0.21 -4.76% 0.18 0.21 -14.29% 0.21 0.21 0.00% 0.21 0.21 0.00%
PBT 0.24 0.58 -58.62% 0.39 4.01 -90.27% 1.41 4.91 -71.28% 4.20 4.71 -10.83%
Tax 0.11 0.09 22.22% 0.11 1.05 -89.52% 0.40 0.73 -45.21% 1.08 1.18 -8.47%
PAT 0.13 0.49 -73.47% 0.28 2.96 -90.54% 1.00 4.19 -76.13% 3.13 3.54 -11.58%
PATM 0.49% 1.51% 1.02% 6.21% 2.46% 7.95% 5.75% 6.07%
EPS 0.25 0.96 -73.96% 0.55 5.81 -90.53% 1.97 8.21 -76.00% 6.13 6.94 -11.67%

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 149.25 175.44 227.27 143.27 119.35 95.28 92.91 114.17 88.71 55.87 59.36 Net Sales Growth -21.94% -22.81% 58.63% 20.04% 25.26% 2.55% -18.62% 28.70% 58.78% -5.88% Cost Of Goods Sold 122.72 143.97 182.90 120.10 99.46 78.34 73.33 87.50 67.26 41.47 47.95 Gross Profit 26.53 31.47 44.36 23.17 19.89 16.93 19.58 26.67 21.45 14.41 11.41 GP Margin 17.78% 17.94% 19.52% 16.17% 16.67% 17.77% 21.07% 23.36% 24.18% 25.79% 19.22% Total Expenditure 143.96 165.98 208.01 137.28 114.27 90.55 87.26 104.95 81.79 51.15 56.54 Power & Fuel Cost - 6.40 7.03 5.53 4.76 3.13 3.48 5.61 4.60 4.06 3.82 % Of Sales - 3.65% 3.09% 3.86% 3.99% 3.29% 3.75% 4.91% 5.19% 7.27% 6.44% Employee Cost - 2.87 2.76 2.84 2.31 2.26 2.42 2.27 2.06 1.49 1.35 % Of Sales - 1.64% 1.21% 1.98% 1.94% 2.37% 2.60% 1.99% 2.32% 2.67% 2.27% Manufacturing Exp. - 2.80 2.79 2.28 2.81 1.87 2.33 2.99 2.04 0.84 0.63 % Of Sales - 1.60% 1.23% 1.59% 2.35% 1.96% 2.51% 2.62% 2.30% 1.50% 1.06% General & Admin Exp. - 0.53 0.90 0.82 0.42 0.44 0.56 1.20 1.66 0.74 0.40 % Of Sales - 0.30% 0.40% 0.57% 0.35% 0.46% 0.60% 1.05% 1.87% 1.32% 0.67% Selling & Distn. Exp. - 8.53 10.95 4.31 3.88 4.22 3.77 4.87 3.65 1.78 1.82 % Of Sales - 4.86% 4.82% 3.01% 3.25% 4.43% 4.06% 4.27% 4.11% 3.19% 3.07% Miscellaneous Exp. - 0.87 0.67 1.38 0.62 0.28 1.36 0.51 0.52 0.77 1.82 % Of Sales - 0.50% 0.29% 0.96% 0.52% 0.29% 1.46% 0.45% 0.59% 1.38% 0.96% EBITDA 5.28 9.46 19.26 5.99 5.08 4.73 5.65 9.22 6.92 4.72 2.82 EBITDA Margin 3.54% 5.39% 8.47% 4.18% 4.26% 4.96% 6.08% 8.08% 7.80% 8.45% 4.75% Other Income 3.91 3.11 1.77 1.22 0.54 1.45 0.84 1.34 0.60 0.29 0.07 Interest 2.16 1.54 1.41 1.05 0.79 0.83 0.88 1.02 1.04 1.61 2.06 Depreciation 0.80 0.84 0.85 0.80 0.72 0.76 0.80 0.27 0.26 0.24 0.23 PBT 6.24 10.20 18.77 5.37 4.12 4.59 4.81 9.28 6.22 3.16 0.61 Tax 1.70 2.62 4.80 1.38 1.10 1.14 1.22 2.50 2.11 1.10 0.31 Tax Rate 27.24% 25.69% 25.57% 25.70% 26.70% 24.84% 25.36% 26.94% 33.92% 34.81% 19.62% PAT 4.54 7.59 13.97 3.99 3.02 3.45 3.59 6.77 4.11 2.07 1.27 PAT before Minority Interest 4.54 7.59 13.97 3.99 3.02 3.45 3.59 6.77 4.11 2.07 1.27 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 3.04% 4.33% 6.15% 2.78% 2.53% 3.62% 3.86% 5.93% 4.63% 3.71% 2.14% PAT Growth -59.39% -45.67% 250.13% 32.12% -12.46% -3.90% -46.97% 64.72% 98.55% 62.99% EPS 8.90 14.88 27.39 7.82 5.92 6.76 7.04 13.27 8.06 4.06 2.49

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 59.15 51.68 36.83 32.36 27.64 22.59 18.95 12.11 7.86 5.79 Share Capital 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 Total Reserves 54.07 46.60 31.75 27.29 22.56 17.51 13.87 7.03 2.78 0.72 Non-Current Liabilities 2.76 0.20 1.37 0.66 0.60 0.95 0.56 0.72 0.83 0.67 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.03 0.09 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 0.18 0.00 Long Term Provisions 2.80 0.17 0.19 0.21 0.32 0.33 0.32 0.28 0.34 0.31 Current Liabilities 38.86 29.78 22.23 11.66 12.70 10.59 16.44 22.11 16.01 14.36 Trade Payables 2.98 1.44 1.60 1.23 2.11 1.48 2.73 11.44 5.57 1.88 Other Current Liabilities 0.81 1.44 1.36 1.33 1.40 1.65 1.80 1.10 2.04 3.07 Short Term Borrowings 34.64 21.12 17.47 7.60 7.84 5.97 9.09 7.25 7.27 9.05 Short Term Provisions 0.42 5.78 1.80 1.49 1.34 1.49 2.83 2.32 1.14 0.36 Total Liabilities 100.77 81.66 60.43 44.68 40.94 34.13 35.95 34.94 24.70 20.82 Net Block 1.95 2.38 3.09 1.70 2.34 3.04 2.26 2.23 2.43 2.39 Gross Block 20.67 20.26 20.12 19.52 19.44 19.38 17.80 17.51 17.44 17.16 Accumulated Depreciation 18.72 17.88 17.03 17.82 17.10 16.34 15.54 15.27 15.01 14.77 Non Current Assets 9.35 3.50 13.54 11.85 10.33 3.97 3.08 3.02 3.13 3.10 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.59 0.51 9.82 9.34 7.44 0.33 0.33 0.33 0.33 0.33 Long Term Loans & Adv. 2.81 0.29 0.28 0.28 0.29 0.31 0.30 0.24 0.38 0.38 Other Non Current Assets 0.00 0.32 0.35 0.53 0.26 0.29 0.19 0.21 0.00 0.00 Current Assets 91.42 78.16 46.89 32.84 30.62 30.16 32.87 31.91 21.58 17.72 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 21.62 26.96 11.70 8.33 7.01 5.60 6.77 6.07 9.63 10.38 Sundry Debtors 12.31 12.68 11.84 12.90 12.25 9.08 9.79 9.64 4.86 3.70 Cash & Bank 2.17 1.47 1.48 1.09 0.24 0.20 1.61 0.92 0.55 0.71 Other Current Assets 55.32 0.01 0.01 0.02 11.13 15.27 14.69 15.28 6.54 2.93 Short Term Loans & Adv. 55.26 37.04 21.86 10.50 11.04 15.22 14.34 14.88 6.28 2.79 Net Current Assets 52.56 48.38 24.66 21.17 17.92 19.57 16.42 9.80 5.56 3.36 Total Assets 100.77 81.66 60.43 44.69 40.95 34.13 35.95 34.93 24.71 20.82

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 11.02 7.44 -7.24 2.84 -0.03 4.94 -5.36 8.77 2.65 6.48 PBT 10.20 18.77 5.37 4.12 4.59 4.81 9.28 6.22 3.16 1.58 Adjustment -0.33 0.54 1.01 0.86 0.21 0.91 -0.23 0.42 1.14 0.60 Changes in Working Capital 4.35 -6.82 -12.32 -0.75 -3.98 1.37 -11.60 3.99 -1.05 4.70 Cash after chg. in Working capital 14.22 12.49 -5.94 4.24 0.82 7.09 -2.55 10.64 3.26 6.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.20 -5.05 -1.30 -1.40 -0.85 -2.14 -2.81 -1.86 -0.61 -0.39 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -22.22 -9.18 -1.10 -0.26 -0.52 -1.78 5.16 -7.74 -0.02 1.63 Net Fixed Assets -0.41 -0.14 -0.60 -0.08 -0.06 -1.58 -0.29 -0.07 -0.28 0.80 Net Investments -4.08 9.31 -0.48 -1.90 -7.11 0.00 0.00 0.00 0.00 0.00 Others -17.73 -18.35 -0.02 1.72 6.65 -0.20 5.45 -7.67 0.26 0.83 Cash from Financing Activity 11.36 1.68 8.52 -1.53 0.54 -4.51 1.05 -0.69 -2.79 -8.70 Net Cash Inflow / Outflow 0.15 -0.06 0.18 1.04 0.00 -1.35 0.84 0.34 -0.16 -0.60 Opening Cash & Equivalents 1.18 1.23 1.05 0.01 0.01 1.36 0.52 0.17 0.34 0.93 Closing Cash & Equivalent 1.33 1.18 1.23 1.05 0.01 0.01 1.36 0.52 0.17 0.34

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.) 116.50 101.79 72.55 63.75 54.44 44.50 37.32 23.85 15.48 11.41 ROA 8.32% 19.67% 7.60% 7.06% 9.19% 10.25% 19.11% 13.80% 9.08% 4.84% ROE 13.69% 31.57% 11.55% 10.07% 13.74% 17.29% 43.62% 41.20% 30.27% 24.51% ROCE 14.09% 31.75% 13.62% 13.00% 16.88% 20.03% 43.12% 41.61% 31.60% 20.30% Fixed Asset Turnover 8.57 11.26 7.23 6.13 4.91 5.00 6.47 5.08 3.61 3.80 Receivable days 25.99 19.69 31.51 38.45 40.85 37.06 31.06 29.84 25.00 27.21 Inventory Days 50.53 31.05 25.52 23.46 24.17 24.30 20.53 32.30 58.42 73.78 Payable days 5.61 3.04 4.31 6.14 8.38 10.48 18.10 22.31 7.50 8.76 Cash Conversion Cycle 70.91 47.70 52.72 55.77 56.64 50.89 33.49 39.82 75.92 92.23 Total Debt/Equity 0.59 0.41 0.47 0.24 0.29 0.27 0.49 0.62 0.95 1.56 Interest Cover 7.64 14.35 6.13 6.24 6.52 6.43 10.13 7.01 2.97 1.76

Annual Reports:

News Update:

No Latest News!

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