Nifty
:
24395.85
Sensex
:
78079.96
-40.10 (-0.16%)
113.61 (0.15%)
Nifty
Sensex
:
:
24395.85
78079.96
-40.10 (-0.16%)
113.61 (0.15%)

Sai Capital Ltd.

Finance - Investment

Rating :
42/99

BSE: 531931 | NSE: Not Listed

NSE BSE
152.30
13-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  149
  •  152.7
  •  147
  •  149.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  137
  •  20548
  •  152.7
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43.85
  • 3.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48.95
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.72%
  • 0.27%
  • 24.22%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -18.65
  • 14.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 43.10
  • -36.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 2.61
  • 2.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 3.49
  • 3.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.14
  • 0.14
  • 0.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.88
  • -3.88
  • -5.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
0.14
0.13
7.69%
0.24
0.22
9.09%
0.14
0.11
27.27%
0.15
0.08
87.50%
Expenses
0.60
0.78
-23.08%
0.72
0.89
-19.10%
0.79
1.05
-24.76%
0.78
0.77
1.30%
EBITDA
-0.46
-0.66
-
-0.48
-0.67
-
-0.66
-0.95
-
-0.63
-0.69
-
EBIDTM
-330.00%
-525.60%
-196.71%
-306.36%
-483.09%
-902.86%
-425.68%
-842.68%
Other Income
4.82
8.74
-44.85%
6.53
5.14
27.04%
6.67
4.52
47.57%
5.85
4.48
30.58%
Interest
0.21
0.22
-4.55%
0.25
0.19
31.58%
0.24
0.18
33.33%
0.22
0.17
29.41%
Depreciation
0.61
0.72
-15.28%
0.64
0.69
-7.25%
0.63
0.68
-7.35%
0.59
0.67
-11.94%
PBT
3.54
7.15
-50.49%
5.17
3.59
44.01%
5.15
2.72
89.34%
4.40
2.94
49.66%
Tax
1.22
2.11
-42.18%
1.61
1.31
22.90%
1.59
1.08
47.22%
1.29
1.06
21.70%
PAT
2.32
5.04
-53.97%
3.56
2.29
55.46%
3.56
1.64
117.07%
3.11
1.88
65.43%
PATM
1,657.14%
4,028.80%
1,466.26%
1,038.64%
2,618.38%
1,560.95%
2,104.05%
2,290.24%
EPS
7.89
17.14
-53.97%
12.12
7.94
52.64%
12.13
5.57
117.77%
10.60
6.39
65.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
-
0.67
0.53
0.45
0.58
1.88
88.56
190.81
180.35
Net Sales Growth
-
26.42%
17.78%
-22.41%
-69.15%
-97.88%
-53.59%
5.80%
 
Cost Of Goods Sold
-
0.19
0.25
0.32
0.40
0.00
72.76
143.13
124.75
Gross Profit
-
0.48
0.28
0.13
0.19
1.88
15.80
47.69
55.60
GP Margin
-
71.64%
52.83%
28.89%
32.76%
100%
17.84%
24.99%
30.83%
Total Expenditure
-
2.89
3.50
21.63
9.55
2.25
92.13
168.19
151.12
Power & Fuel Cost
-
0.10
0.09
0.11
0.10
0.19
0.76
1.38
1.48
% Of Sales
-
14.93%
16.98%
24.44%
17.24%
10.11%
0.86%
0.72%
0.82%
Employee Cost
-
1.03
1.17
1.01
1.02
0.34
3.61
4.75
4.34
% Of Sales
-
153.73%
220.75%
224.44%
175.86%
18.09%
4.08%
2.49%
2.41%
Manufacturing Exp.
-
0.45
0.37
0.39
0.39
0.49
8.64
18.21
18.47
% Of Sales
-
67.16%
69.81%
86.67%
67.24%
26.06%
9.76%
9.54%
10.24%
General & Admin Exp.
-
1.12
1.37
1.59
1.66
0.26
0.93
1.44
1.24
% Of Sales
-
167.16%
258.49%
353.33%
286.21%
13.83%
1.05%
0.75%
0.69%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.12
0.34
18.32
6.09
1.17
6.19
0.66
2.33
% Of Sales
-
17.91%
64.15%
4071.11%
1050.0%
62.23%
6.99%
0.35%
1.29%
EBITDA
-
-2.22
-2.97
-21.18
-8.97
-0.37
-3.57
22.62
29.23
EBITDA Margin
-
-331.34%
-560.38%
-4706.67%
-1546.55%
-19.68%
-4.03%
11.85%
16.21%
Other Income
-
23.87
22.88
17.17
15.36
16.54
12.94
20.40
20.31
Interest
-
0.92
0.76
0.83
0.92
0.17
0.18
0.16
0.18
Depreciation
-
2.47
2.75
3.37
0.30
0.44
0.69
1.17
1.19
PBT
-
18.26
16.40
-8.21
5.17
15.55
8.51
41.69
48.17
Tax
-
5.70
5.56
4.93
2.57
4.49
3.67
10.54
17.26
Tax Rate
-
31.22%
33.90%
-59.98%
49.71%
28.87%
43.13%
25.28%
35.83%
PAT
-
12.31
10.62
-12.90
2.54
10.82
4.74
30.55
30.31
PAT before Minority Interest
-
12.56
10.84
-13.14
2.60
11.05
4.83
31.15
30.91
Minority Interest
-
-0.25
-0.22
0.24
-0.06
-0.23
-0.09
-0.60
-0.60
PAT Margin
-
1837.31%
2003.77%
-2866.67%
437.93%
575.53%
5.35%
16.01%
16.81%
PAT Growth
-
15.91%
-
-
-76.52%
128.27%
-84.48%
0.79%
 
EPS
-
42.45
36.62
-44.48
8.76
37.31
16.34
105.34
104.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
366.28
353.97
343.35
356.25
353.65
342.82
338.45
308.08
Share Capital
2.88
2.88
2.88
2.88
2.88
2.88
2.88
2.88
Total Reserves
363.40
351.09
340.47
353.37
350.77
339.94
335.57
305.20
Non-Current Liabilities
4.98
4.44
3.54
4.82
2.21
1.72
2.07
1.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
4.99
4.32
3.61
4.93
2.49
2.07
1.83
1.36
Long Term Provisions
0.04
0.03
0.03
0.03
0.00
0.00
1.00
0.61
Current Liabilities
9.84
20.36
16.00
13.10
5.52
4.27
16.16
22.95
Trade Payables
0.04
0.03
0.08
0.25
0.00
0.01
3.93
1.33
Other Current Liabilities
0.30
0.36
0.25
0.25
0.10
0.21
1.31
3.94
Short Term Borrowings
9.42
14.49
11.92
10.15
0.00
0.00
0.00
0.00
Short Term Provisions
0.08
5.48
3.76
2.45
5.42
4.05
10.92
17.67
Total Liabilities
388.31
385.73
369.63
381.14
368.29
355.50
363.28
338.24
Net Block
47.42
49.90
52.38
32.52
3.83
6.64
5.05
5.54
Gross Block
68.48
68.51
68.30
45.70
16.85
20.78
18.56
18.17
Accumulated Depreciation
21.06
18.60
15.91
13.18
13.02
14.14
13.51
12.63
Non Current Assets
59.12
84.63
112.95
117.36
62.36
21.93
12.90
13.37
Capital Work in Progress
0.11
0.10
0.10
25.89
0.18
0.18
0.18
0.16
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
8.91
32.08
57.92
54.14
54.15
15.04
7.60
7.61
Other Non Current Assets
0.15
0.03
0.03
0.01
0.01
0.07
0.07
0.06
Current Assets
329.20
301.10
256.67
263.78
305.93
333.56
350.38
324.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.94
0.87
0.90
1.14
0.81
0.81
7.68
7.31
Sundry Debtors
0.06
0.09
0.28
16.79
20.81
20.47
20.04
7.60
Cash & Bank
9.31
14.80
27.55
15.98
22.48
41.94
46.31
91.88
Other Current Assets
318.87
0.11
0.19
0.28
261.83
270.34
276.35
218.08
Short Term Loans & Adv.
318.80
285.23
227.76
229.59
261.80
269.59
275.27
217.19
Net Current Assets
319.35
280.74
240.67
250.68
300.41
329.29
334.22
301.92
Total Assets
388.32
385.73
369.62
381.14
368.29
355.49
363.28
338.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-52.07
-61.37
-5.88
-1.33
-2.23
-0.26
-9.54
35.69
PBT
18.26
16.40
-8.21
5.17
15.55
8.51
41.69
48.17
Adjustment
-20.47
-19.36
-13.31
-14.28
-15.38
-12.69
-18.46
-18.53
Changes in Working Capital
-42.86
-53.95
20.42
13.03
0.32
7.66
-20.81
22.17
Cash after chg. in Working capital
-45.07
-56.91
-1.10
3.92
0.48
3.48
2.42
51.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.99
-4.46
-4.78
-5.25
-2.71
-3.74
-11.96
-16.12
Other Direct Exp. Paid
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
Cash From Investing Activity
46.91
48.70
19.55
-6.94
-7.68
-4.93
-44.68
-27.02
Net Fixed Assets
0.00
0.00
0.00
0.02
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
46.91
48.70
19.55
-6.96
-7.68
-4.93
-44.68
Cash from Financing Activity
-0.33
-0.07
-2.10
1.77
0.24
-0.48
0.16
0.32
Net Cash Inflow / Outflow
-5.49
-12.75
11.57
-6.50
-9.66
-5.67
-54.07
8.99
Opening Cash & Equivalents
14.80
27.55
15.98
22.48
32.14
37.81
91.88
82.89
Closing Cash & Equivalent
9.31
14.80
27.55
15.98
22.48
32.14
37.81
91.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
1272.12
1229.36
1192.48
1237.26
1228.25
1190.65
1175.46
1069.97
ROA
3.24%
2.87%
-3.50%
0.69%
3.05%
1.34%
8.88%
9.14%
ROE
3.49%
3.11%
-3.76%
0.73%
3.17%
1.42%
9.64%
10.03%
ROCE
5.09%
4.69%
-2.02%
1.67%
4.49%
2.53%
12.88%
15.62%
Fixed Asset Turnover
0.01
0.01
0.01
0.02
0.10
4.50
10.39
9.92
Receivable days
42.37
127.28
6943.54
0.00
4011.83
83.49
26.44
15.37
Inventory Days
496.62
608.42
829.67
609.46
157.83
17.50
14.33
14.79
Payable days
71.63
76.97
185.66
114.21
0.00
9.88
6.71
3.23
Cash Conversion Cycle
467.36
658.73
7587.56
495.25
4169.67
91.11
34.06
26.92
Total Debt/Equity
0.04
0.05
0.05
0.04
0.01
0.01
0.01
0.00
Interest Cover
20.88
22.70
-8.91
6.63
90.62
49.28
264.37
269.95

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018

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.