Nifty

:

25195.80

Sensex

:

82570.91

113.50 (0.45%)
317.45 (0.39%)

Login

Nifty
Sensex

:
:

25195.80
82570.91

113.50 (0.45%)
317.45 (0.39%)

SAB Industries Ltd.

Construction - Real Estate

Rating :

47/99

BSE: 539112 | NSE: Not Listed

Watchlist

NSE BSE

170.60

15-Jul-2025

Open
High
Low
Previous Close

170.6
170.6
170.6
170.60

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

1
170
170.6
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

259.48
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

307.79
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.53
35.46
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-2.72
-26.45
-

P:E (Median)

8 Years
5 Years
3 Years

3.70
3.70
3.70

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 13.76 21.15 -34.94% 11.18 5.01 123.15% 8.81 15.01 -41.31% 13.17 4.35 202.76%
Expenses 9.95 16.80 -40.77% 10.82 5.50 96.73% 8.27 15.20 -45.59% 12.45 4.64 168.32%
EBITDA 3.81 4.35 -12.41% 0.35 -0.49 - 0.54 -0.19 - 0.72 -0.29 -
EBIDTM 27.72% 20.55% 3.16% -9.80% 6.13% -1.25% 5.48% -6.59%
Other Income 0.25 0.10 150.00% 1.80 0.92 95.65% 0.18 1.56 -88.46% 0.60 0.50 20.00%
Interest 3.73 3.45 8.12% 0.62 1.16 -46.55% 0.65 0.57 14.04% 0.81 0.02 3,950.00%
Depreciation 0.13 0.14 -7.14% 0.07 0.03 133.33% 0.07 0.03 133.33% 0.07 0.03 133.33%
PBT 0.21 0.85 -75.29% 1.46 -0.76 - 0.01 0.77 -98.70% 0.44 0.16 175.00%
Tax 0.07 0.15 -53.33% 0.21 -0.14 - 0.00 0.15 -100.00% 0.07 0.00 0
PAT 0.14 0.70 -80.00% 1.25 -0.62 - 0.01 0.62 -98.39% 0.36 0.16 125.00%
PATM 1.02% 3.30% 11.22% -12.45% 0.07% 4.14% 2.76% 3.58%
EPS 0.09 0.46 -80.43% 0.83 -0.41 - 0.00 0.41 -100.00% 0.24 0.10 140.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 13.76 21.15 -34.94% 11.18 5.01 123.15% 8.81 15.01 -41.31% 13.17 4.35 202.76%
Expenses 9.95 16.80 -40.77% 10.82 5.50 96.73% 8.27 15.20 -45.59% 12.45 4.64 168.32%
EBITDA 3.81 4.35 -12.41% 0.35 -0.49 - 0.54 -0.19 - 0.72 -0.29 -
EBIDTM 27.72% 20.55% 3.16% -9.80% 6.13% -1.25% 5.48% -6.59%
Other Income 0.25 0.10 150.00% 1.80 0.92 95.65% 0.18 1.56 -88.46% 0.60 0.50 20.00%
Interest 3.73 3.45 8.12% 0.62 1.16 -46.55% 0.65 0.57 14.04% 0.81 0.02 3,950.00%
Depreciation 0.13 0.14 -7.14% 0.07 0.03 133.33% 0.07 0.03 133.33% 0.07 0.03 133.33%
PBT 0.21 0.85 -75.29% 1.46 -0.76 - 0.01 0.77 -98.70% 0.44 0.16 175.00%
Tax 0.07 0.15 -53.33% 0.21 -0.14 - 0.00 0.15 -100.00% 0.07 0.00 0
PAT 0.14 0.70 -80.00% 1.25 -0.62 - 0.01 0.62 -98.39% 0.36 0.16 125.00%
PATM 1.02% 3.30% 11.22% -12.45% 0.07% 4.14% 2.76% 3.58%
EPS -7.41 -11.02 - -5.10 -6.01 - -0.15 22.07 - -1.22 20.53 -

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 46.92 45.52 0.00 0.00 1.24 9.98 26.81 29.34 19.33 43.29 15.28 Net Sales Growth 3.08% 0 0 -100% -87.58% -62.78% -8.62% 51.78% -55.35% 183.31% Cost Of Goods Sold 33.90 36.12 0.00 0.00 0.03 2.01 13.57 8.12 10.31 12.57 5.31 Gross Profit 13.02 9.40 0.00 0.00 1.21 7.96 13.24 21.23 9.02 30.73 9.97 GP Margin 27.76% 20.65% 0 0 97.58% 79.76% 49.38% 72.36% 46.66% 70.99% 65.25% Total Expenditure 41.49 42.15 4.18 2.74 3.04 10.68 26.17 29.20 20.52 35.96 15.37 Power & Fuel Cost - 0.13 0.25 0.00 0.00 0.06 0.04 0.05 0.04 0.04 0.04 % Of Sales - 0.29% 0 0 0% 0.60% 0.15% 0.17% 0.21% 0.09% 0.26% Employee Cost - 2.85 2.82 1.69 1.59 2.17 1.63 2.73 1.70 1.60 1.41 % Of Sales - 6.26% 0 0 128.23% 21.74% 6.08% 9.30% 8.79% 3.70% 9.23% Manufacturing Exp. - 0.03 0.06 0.03 0.06 0.49 7.52 14.20 5.70 6.19 4.60 % Of Sales - 0.07% 0 0 4.84% 4.91% 28.05% 48.40% 29.49% 14.30% 30.10% General & Admin Exp. - 0.84 0.68 0.67 0.98 2.72 2.33 2.46 2.21 2.14 2.55 % Of Sales - 1.85% 0 0 79.03% 27.25% 8.69% 8.38% 11.43% 4.94% 16.69% Selling & Distn. Exp. - 1.55 0.00 0.01 0.03 0.00 0.01 0.06 0.14 0.31 0.05 % Of Sales - 3.41% 0 0 2.42% 0% 0.04% 0.20% 0.72% 0.72% 0.33% Miscellaneous Exp. - 0.63 0.37 0.35 0.35 3.23 1.07 1.59 0.41 13.11 0.05 % Of Sales - 1.38% 0 0 28.23% 32.36% 3.99% 5.42% 2.12% 30.28% 9.23% EBITDA 5.42 3.37 -4.18 -2.74 -1.80 -0.70 0.64 0.14 -1.19 7.33 -0.09 EBITDA Margin 11.55% 7.40% 0 0 -145.16% -7.01% 2.39% 0.48% -6.16% 16.93% -0.59% Other Income 2.83 3.07 13.28 2.43 3.00 6.62 2.23 3.37 8.19 1.38 2.25 Interest 5.81 5.20 0.18 2.35 4.19 1.20 1.33 2.35 1.58 1.38 1.13 Depreciation 0.34 0.24 0.13 0.21 0.37 0.36 0.50 0.45 0.24 0.23 0.40 PBT 2.12 1.00 8.78 -2.87 -3.35 4.36 1.05 0.70 5.18 7.11 0.63 Tax 0.35 0.16 0.09 0.01 0.04 0.41 0.03 0.29 0.63 1.46 0.50 Tax Rate 16.51% 16.00% 1.03% -0.35% -1.19% 9.40% 2.86% 41.43% 12.16% 23.47% 30.86% PAT 1.76 0.85 8.69 -2.88 -3.39 3.95 1.01 0.40 4.55 4.77 1.12 PAT before Minority Interest 1.76 0.85 8.69 -2.88 -3.39 3.95 1.01 0.40 4.55 4.77 1.12 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 3.75% 1.87% 0 0 -273.39% 39.58% 3.77% 1.36% 23.54% 11.02% 7.33% PAT Growth 104.65% -90.22% - - - 291.09% 152.50% -91.21% -4.61% 325.89% EPS 1.16 0.56 5.72 -1.89 -2.23 2.60 0.66 0.26 2.99 3.14 0.74

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 295.25 220.44 228.37 141.86 109.87 155.58 180.91 159.93 54.43 49.66 Share Capital 15.21 15.21 15.21 15.21 15.19 15.19 15.19 15.19 15.19 15.19 Total Reserves 280.04 205.23 213.16 126.65 94.69 140.39 165.72 144.74 39.24 34.47 Non-Current Liabilities 130.75 94.50 85.07 59.58 27.39 45.80 54.43 46.45 24.76 28.67 Secured Loans 50.34 42.79 27.23 36.90 20.25 20.09 19.09 16.06 18.11 20.53 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.15 Long Term Provisions 1.94 1.59 1.61 1.39 1.59 1.29 1.65 2.12 2.12 2.13 Current Liabilities 95.85 87.09 45.23 24.11 20.43 13.91 23.10 19.30 20.19 14.94 Trade Payables 0.83 2.33 2.42 0.95 1.04 0.56 2.50 0.52 0.65 0.72 Other Current Liabilities 63.64 84.71 42.81 23.16 11.40 10.85 12.45 15.06 12.18 10.79 Short Term Borrowings 31.19 0.00 0.00 0.00 7.47 2.35 7.48 1.62 4.18 1.78 Short Term Provisions 0.19 0.05 0.00 0.00 0.52 0.15 0.67 2.10 3.18 1.66 Total Liabilities 521.85 402.03 358.67 225.55 157.69 215.29 258.44 225.68 99.38 93.27 Net Block 19.87 19.05 21.68 22.13 21.59 20.93 22.11 20.07 19.47 19.16 Gross Block 33.42 32.50 35.08 36.06 35.46 34.90 36.23 33.75 33.02 32.48 Accumulated Depreciation 13.55 13.45 13.41 13.94 13.87 13.97 14.13 13.67 13.55 13.32 Non Current Assets 343.71 239.79 270.29 147.37 99.18 154.79 191.32 158.19 33.51 32.85 Capital Work in Progress 3.96 3.31 4.21 3.73 3.36 3.63 3.35 0.00 0.00 0.00 Non Current Investment 313.51 211.10 234.23 110.38 60.18 128.99 164.62 136.87 12.79 12.44 Long Term Loans & Adv. 6.38 6.32 10.17 11.13 14.05 1.25 1.25 1.25 1.25 1.25 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 178.14 162.23 88.37 78.18 58.52 60.49 67.12 67.49 65.86 60.41 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 155.77 150.11 77.25 54.09 43.89 38.29 43.25 38.49 38.54 38.32 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 10.44 Cash & Bank 14.80 2.43 1.48 15.25 4.07 5.99 10.69 5.17 2.98 3.49 Other Current Assets 7.57 3.37 7.72 7.64 10.56 16.22 13.18 23.83 24.21 8.15 Short Term Loans & Adv. 4.15 6.32 1.92 1.19 2.18 5.25 4.72 7.73 7.40 7.70 Net Current Assets 82.29 75.14 43.15 54.06 38.09 46.58 44.03 48.19 45.67 45.47 Total Assets 521.85 402.02 358.66 225.55 157.70 215.28 258.44 225.68 99.37 93.26

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -22.46 -33.55 -4.12 -7.88 6.44 2.01 0.21 9.00 0.00 -4.30 PBT 1.00 8.78 -2.87 -3.36 4.36 1.05 0.70 2.68 7.11 0.63 Adjustment 4.12 -9.18 2.30 3.98 0.59 1.61 2.41 1.59 1.14 1.33 Changes in Working Capital -22.29 -32.93 -1.20 -4.33 3.20 0.83 -0.42 4.35 -4.59 -5.63 Cash after chg. in Working capital -17.17 -33.33 -1.77 -3.71 8.14 3.49 2.69 8.63 3.67 -3.67 Interest Paid -5.20 -0.18 -2.35 -4.19 -1.20 -1.33 -2.35 -1.58 -1.38 -1.13 Tax Paid -0.09 -0.05 0.00 0.00 -0.52 -0.13 -0.06 1.95 -2.29 -0.51 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 0.01 0.02 -0.01 -0.06 0.00 0.00 1.00 Cash From Investing Activity -0.31 12.97 0.02 -0.71 0.22 0.65 -5.40 -0.47 -0.43 -3.14 Net Fixed Assets -1.57 3.48 0.50 -0.97 -0.29 1.05 -5.83 -0.73 -0.54 -3.33 Net Investments -102.41 23.13 -123.85 -50.20 68.81 35.63 -27.75 -124.08 -0.35 0.00 Others 103.67 -13.64 123.37 50.46 -68.30 -36.03 28.18 124.34 0.46 0.19 Cash from Financing Activity 35.14 21.52 -9.67 19.14 -8.58 -7.36 10.72 -6.33 -0.09 7.09 Net Cash Inflow / Outflow 12.37 0.95 -13.77 10.55 -1.92 -4.70 5.53 2.19 -0.52 -0.35 Opening Cash & Equivalents 2.43 1.48 15.25 4.70 5.99 10.69 5.17 2.98 3.49 3.84 Closing Cash & Equivalent 14.80 2.43 1.48 15.25 4.07 5.99 10.69 5.17 2.98 3.49

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 194.12 144.93 150.14 93.27 72.34 102.43 119.11 105.30 35.83 32.69 ROA 0.18% 2.28% -0.99% -1.77% 2.12% 0.43% 0.17% 2.80% 4.95% 1.24% ROE 0.33% 3.87% -1.56% -2.69% 2.98% 0.60% 0.24% 4.25% 9.16% 2.29% ROCE 1.91% 3.41% -0.23% 0.51% 3.51% 1.21% 1.56% 5.23% 9.83% 3.80% Fixed Asset Turnover 1.38 0.00 0.00 0.03 0.28 0.75 0.84 0.58 1.32 0.50 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.23 44.57 262.03 Inventory Days 1226.26 0.00 0.00 0.00 1503.26 555.12 508.53 727.23 324.00 890.57 Payable days 16.00 0.00 0.00 0.00 49.75 23.00 20.93 11.40 11.63 13.92 Cash Conversion Cycle 1210.26 0.00 0.00 0.00 1453.51 532.12 487.61 717.07 356.94 1138.67 Total Debt/Equity 0.28 0.22 0.12 0.33 0.25 0.15 0.17 0.13 0.44 0.54 Interest Cover 1.19 51.07 -0.22 0.20 4.64 1.79 1.30 4.27 5.53 2.44

Top Investors:

bloomen flora limited

priya tools pvt. limited

steel strips wheels investments ltd

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