Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Sanmit Infra Ltd.

Construction - Real Estate

Rating :

55/99

BSE: 532435 | NSE: Not Listed

Watchlist

NSE BSE

17.50

25-Apr-2024

Open
High
Low
Previous Close

17.50
17.50
17.50
17.16

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

51
5.67
94.74
10.29

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

271.14
38.29
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

281.60
0.20%
7.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

132.74
3.07
17.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
54.36
17.38

PAT CAGR (%)

10 Years
5 Years
3 Years

-
50.48
41.89

P:E (Median)

8 Years
5 Years
3 Years

120.59
126.94
128.60

P:BV (Average)

8 Years
5 Years
3 Years

21.19
21.19
26.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

96.54
106.53
97.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 21.69 31.70 -31.58% 18.92 32.76 -42.25% 33.52 37.72 -11.13% 40.21 38.74 3.79%
Expenses 17.48 31.19 -43.96% 16.95 32.31 -47.54% 32.31 36.08 -10.45% 35.16 36.65 -4.07%
EBITDA 4.21 0.52 709.62% 1.98 0.45 340.00% 1.20 1.64 -26.83% 5.05 2.09 141.63%
EBIDTM 19.41% 1.63% 10.44% 1.37% 3.58% 4.36% 12.55% 5.39%
Other Income 0.00 0.00 0 -0.01 1.02 - 0.05 0.08 -37.50% 0.01 0.02 -50.00%
Interest 0.29 0.16 81.25% 0.24 0.19 26.32% 0.26 0.16 62.50% 0.21 0.18 16.67%
Depreciation 0.59 0.34 73.53% 0.29 0.34 -14.71% 0.29 0.34 -14.71% 0.35 0.39 -10.26%
PBT 3.34 0.01 33,300.00% 1.44 0.93 54.84% 0.70 1.22 -42.62% 4.50 1.54 192.21%
Tax 0.98 -0.03 - 0.39 -0.08 - 0.18 0.26 -30.77% 1.35 0.44 206.82%
PAT 2.36 0.05 4,620.00% 1.05 1.01 3.96% 0.52 0.96 -45.83% 3.15 1.10 186.36%
PATM 10.88% 0.15% 5.55% 3.09% 1.55% 2.54% 7.84% 2.85%
EPS 0.15 0.00 0 0.07 0.06 16.67% 0.03 0.06 -50.00% 0.20 0.07 185.71%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 114.34 139.88 146.40 85.56 50.80 120.24 56.00 95.57 0.08 0.00 0.03 Net Sales Growth -18.86% -4.45% 71.11% 68.43% -57.75% 114.71% -41.40% 119362.50% 0 -100% Cost Of Goods Sold 93.80 131.05 131.08 79.71 47.75 118.37 54.31 93.34 0.00 0.00 0.00 Gross Profit 20.54 8.83 15.33 5.84 3.05 1.87 1.68 2.23 0.08 0.00 0.03 GP Margin 17.97% 6.31% 10.47% 6.83% 6.00% 1.56% 3.00% 2.33% 100% 0 100% Total Expenditure 101.90 134.71 137.54 83.24 49.29 119.65 55.47 95.37 0.12 5.29 0.08 Power & Fuel Cost - 0.00 0.00 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% 0 0% Employee Cost - 0.81 0.68 0.76 0.40 0.27 0.10 0.03 0.01 0.02 0.01 % Of Sales - 0.58% 0.46% 0.89% 0.79% 0.22% 0.18% 0.03% 12.50% 0 33.33% Manufacturing Exp. - 0.69 0.83 1.06 0.00 0.00 0.88 1.79 0.00 0.00 0.00 % Of Sales - 0.49% 0.57% 1.24% 0% 0% 1.57% 1.87% 0% 0 0% General & Admin Exp. - 1.59 2.32 1.40 0.74 0.47 0.13 0.19 0.07 0.02 0.05 % Of Sales - 1.14% 1.58% 1.64% 1.46% 0.39% 0.23% 0.20% 87.50% 0 166.67% Selling & Distn. Exp. - 0.13 2.07 0.22 0.31 0.47 0.03 0.01 0.01 0.00 0.01 % Of Sales - 0.09% 1.41% 0.26% 0.61% 0.39% 0.05% 0.01% 12.50% 0 33.33% Miscellaneous Exp. - 0.45 0.57 0.09 0.08 0.07 0.02 0.01 0.02 5.25 0.01 % Of Sales - 0.32% 0.39% 0.11% 0.16% 0.06% 0.04% 0.01% 25.00% 0 33.33% EBITDA 12.44 5.17 8.86 2.32 1.51 0.59 0.53 0.20 -0.04 -5.29 -0.05 EBITDA Margin 10.88% 3.70% 6.05% 2.71% 2.97% 0.49% 0.95% 0.21% -50.0% 0 -166.67% Other Income 0.05 3.63 0.83 0.74 0.02 0.36 0.00 0.00 0.09 0.01 0.00 Interest 1.00 0.75 0.59 0.21 0.02 0.23 0.00 0.00 0.00 0.00 0.00 Depreciation 1.52 1.37 1.19 0.70 0.17 0.00 0.00 0.00 0.00 0.01 0.01 PBT 9.98 6.67 7.91 2.15 1.34 0.72 0.52 0.20 0.05 -5.29 -0.06 Tax 2.90 1.50 1.50 0.34 0.24 0.05 0.00 0.00 0.01 0.00 0.00 Tax Rate 29.06% 22.49% 18.96% 15.81% 17.91% 6.94% 0.00% 0.00% 20.00% 0.00% 0.00% PAT 7.08 5.17 6.41 1.81 1.10 0.67 0.52 0.20 0.04 -5.28 -0.06 PAT before Minority Interest 7.08 5.17 6.41 1.81 1.10 0.67 0.52 0.20 0.04 -5.28 -0.06 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 6.19% 3.70% 4.38% 2.12% 2.17% 0.56% 0.93% 0.21% 50.0% 0 -200% PAT Growth 126.92% -19.34% 254.14% 64.55% 64.18% 28.85% 160.00% 400.00% - - EPS 0.45 0.33 0.41 0.11 0.07 0.04 0.03 0.01 0.00 -0.33 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 31.76 27.14 16.60 12.32 11.22 2.04 1.52 1.32 1.28 6.56 Share Capital 15.80 15.80 10.97 10.00 10.00 1.48 1.48 1.48 9.90 9.90 Total Reserves 15.96 11.34 4.12 2.32 1.22 0.55 0.03 -0.17 -8.62 -3.34 Non-Current Liabilities 2.11 3.90 3.80 0.60 2.87 6.42 0.30 0.17 0.11 0.00 Secured Loans 2.17 3.91 2.31 0.42 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.14 0.07 1.50 0.16 2.88 6.42 0.31 0.17 0.11 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 15.91 9.36 10.42 2.30 0.55 17.71 2.36 0.05 0.04 0.10 Trade Payables 8.60 3.40 9.54 1.69 0.39 17.62 2.35 0.04 0.04 0.04 Other Current Liabilities 1.07 0.22 0.79 0.48 0.16 0.09 0.01 0.00 0.00 0.00 Short Term Borrowings 5.86 4.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 Short Term Provisions 0.38 1.22 0.09 0.13 0.00 0.00 0.00 0.01 0.00 0.00 Total Liabilities 49.78 40.40 30.82 15.22 14.64 26.17 4.18 1.54 1.43 6.66 Net Block 3.04 4.07 2.73 1.15 0.01 0.00 0.00 0.00 0.00 0.01 Gross Block 6.49 6.14 3.61 1.33 0.01 0.02 0.02 0.02 0.02 0.06 Accumulated Depreciation 3.44 2.07 0.88 0.18 0.00 0.02 0.02 0.02 0.02 0.04 Non Current Assets 4.80 4.07 2.73 1.15 0.01 0.01 0.02 0.00 0.00 0.01 Capital Work in Progress 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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. 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.00 0.00 0.00 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 44.99 36.35 28.09 14.06 14.64 26.16 4.16 1.53 1.43 6.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.85 7.45 3.83 0.97 1.27 1.52 0.66 0.00 0.00 0.00 Sundry Debtors 36.13 28.03 21.37 9.83 10.67 22.47 3.15 0.02 0.00 0.00 Cash & Bank 0.23 0.24 0.43 0.08 0.28 0.70 0.14 0.01 0.01 0.01 Other Current Assets 1.77 0.05 0.05 0.00 2.41 1.47 0.21 1.50 1.42 6.65 Short Term Loans & Adv. 1.75 0.58 2.41 3.18 2.32 1.46 0.21 1.50 1.42 6.65 Net Current Assets 29.07 26.98 17.67 11.76 14.09 8.45 1.81 1.48 1.38 6.55 Total Assets 49.79 40.42 30.82 15.21 14.65 26.17 4.18 1.53 1.43 6.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 3.60 -5.91 -3.09 3.41 -5.38 -5.55 -0.01 -0.06 -0.05 -0.07 PBT 6.67 7.91 2.15 1.34 0.72 0.52 0.20 0.05 -5.29 -0.06 Adjustment 2.10 1.77 0.70 0.17 0.00 0.00 0.00 0.00 0.01 0.01 Changes in Working Capital -3.67 -14.09 -5.59 2.14 -6.05 -6.07 -0.21 -0.10 5.23 -0.01 Cash after chg. in Working capital 5.10 -4.41 -2.74 3.66 -5.33 -5.55 -0.01 -0.05 -0.05 -0.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.50 -1.50 -0.34 -0.24 -0.05 0.00 0.00 -0.01 0.00 0.00 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 -1.99 -2.53 -2.28 -1.32 -0.01 0.00 0.00 0.00 0.00 0.00 Net Fixed Assets -2.10 -2.53 -2.28 -1.32 0.01 0.00 0.00 0.00 0.04 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.11 0.00 0.00 0.00 -0.02 0.00 0.00 0.00 -0.04 0.00 Cash from Financing Activity -1.62 8.25 5.71 -2.30 4.97 6.11 0.14 0.06 0.05 0.00 Net Cash Inflow / Outflow -0.01 -0.19 0.35 -0.21 -0.42 0.56 0.13 0.00 0.00 -0.07 Opening Cash & Equivalents 0.24 0.43 0.08 0.28 0.70 0.14 0.01 0.01 0.01 0.07 Closing Cash & Equivalent 0.23 0.24 0.43 0.08 0.28 0.70 0.14 0.01 0.01 0.01

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 2.01 1.72 1.38 12.32 11.22 13.72 10.22 8.88 1.29 6.63 ROA 11.46% 17.99% 7.85% 7.35% 3.27% 3.42% 6.94% 2.92% -130.55% -0.89% ROE 17.55% 30.33% 13.18% 9.33% 10.05% 29.20% 13.98% 3.33% -134.79% -0.90% ROCE 19.65% 30.32% 14.15% 10.09% 8.42% 10.18% 11.99% 3.56% -131.91% -0.89% Fixed Asset Turnover 22.16 30.05 34.66 75.99 8797.75 2657.92 4536.34 3.80 0.00 0.44 Receivable days 83.71 61.58 66.54 73.62 50.29 83.50 6.06 91.25 0.00 0.00 Inventory Days 18.67 14.07 10.24 8.06 4.24 7.12 2.53 0.00 0.00 0.00 Payable days 16.71 18.01 25.70 7.96 27.61 64.99 4.58 674.70 528.45 576.31 Cash Conversion Cycle 85.67 57.63 51.08 73.72 26.92 25.63 4.01 -583.45 -528.45 -576.31 Total Debt/Equity 0.26 0.31 0.25 0.05 0.26 3.15 0.20 0.13 0.09 0.01 Interest Cover 9.85 14.35 11.39 73.49 4.10 128.67 1088.63 113.00 0.00 0.00

Top Investors:

poonam vishnu rupani

narendra parmanand majethia

vishnu jamnadas rupani

dheeraj d mulchandani

kailash d mulchandani

Annual Reports:

News Update:

Sanmit Infra - Quarterly Results
13th Feb 2024, 17:34 PM

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