Nifty

:

26042.30

Sensex

:

85041.45

-99.80 (-0.38%)
-367.25 (-0.43%)

Login

Nifty
Sensex

:
:

26042.30
85041.45

-99.80 (-0.38%)
-367.25 (-0.43%)

SAB Industries Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 539112 | NSE: Not Listed

Watchlist

NSE BSE

117

24-Dec-2025

Open
High
Low
Previous Close

117
117
117
116.70

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

20
2340
206.80
111.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

177.96
41.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

233.46
N/A
0.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.81
106.81
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.96
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-9.49
-
-41.27

P:E (Median)

8 Years
5 Years
3 Years

4.00
4.00
4.00

P:BV (Average)

8 Years
5 Years
3 Years

0.03
0.03
0.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1.94
1.94
1.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 6.97 8.81 -20.89% 6.47 13.17 -50.87% 13.76 21.15 -34.94% 11.18 5.01 123.15%
Expenses 7.05 8.27 -14.75% 6.26 12.45 -49.72% 9.95 16.80 -40.77% 10.82 5.50 96.73%
EBITDA -0.07 0.54 - 0.21 0.72 -70.83% 3.81 4.35 -12.41% 0.35 -0.49 -
EBIDTM -1.05% 6.13% 3.21% 5.48% 27.72% 20.55% 3.16% -9.80%
Other Income 0.25 0.18 38.89% 0.60 0.60 0.00% 0.25 0.10 150.00% 1.80 0.92 95.65%
Interest 0.03 0.65 -95.38% 0.32 0.81 -60.49% 3.73 3.45 8.12% 0.62 1.16 -46.55%
Depreciation 0.09 0.07 28.57% 0.07 0.07 0.00% 0.13 0.14 -7.14% 0.07 0.03 133.33%
PBT 0.05 0.01 400.00% 0.42 0.44 -4.55% 0.21 0.85 -75.29% 1.46 -0.76 -
Tax 0.04 0.00 0 0.06 0.07 -14.29% 0.07 0.15 -53.33% 0.21 -0.14 -
PAT 0.01 0.01 0.00% 0.36 0.36 0.00% 0.14 0.70 -80.00% 1.25 -0.62 -
PATM 0.20% 0.07% 5.59% 2.76% 1.02% 3.30% 11.22% -12.45%
EPS 0.01 0.00 0 0.24 0.24 0.00% 0.09 0.46 -80.43% 0.83 -0.41 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 6.97 8.81 -20.89% 6.47 13.17 -50.87% 13.76 21.15 -34.94% 11.18 5.01 123.15%
Expenses 7.05 8.27 -14.75% 6.26 12.45 -49.72% 9.95 16.80 -40.77% 10.82 5.50 96.73%
EBITDA -0.07 0.54 - 0.21 0.72 -70.83% 3.81 4.35 -12.41% 0.35 -0.49 -
EBIDTM -1.05% 6.13% 3.21% 5.48% 27.72% 20.55% 3.16% -9.80%
Other Income 0.25 0.18 38.89% 0.60 0.60 0.00% 0.25 0.10 150.00% 1.80 0.92 95.65%
Interest 0.03 0.65 -95.38% 0.32 0.81 -60.49% 3.73 3.45 8.12% 0.62 1.16 -46.55%
Depreciation 0.09 0.07 28.57% 0.07 0.07 0.00% 0.13 0.14 -7.14% 0.07 0.03 133.33%
PBT 0.05 0.01 400.00% 0.42 0.44 -4.55% 0.21 0.85 -75.29% 1.46 -0.76 -
Tax 0.04 0.00 0 0.06 0.07 -14.29% 0.07 0.15 -53.33% 0.21 -0.14 -
PAT 0.01 0.01 0.00% 0.36 0.36 0.00% 0.14 0.70 -80.00% 1.25 -0.62 -
PATM 0.20% 0.07% 5.59% 2.76% 1.02% 3.30% 11.22% -12.45%
EPS -15.25 -0.15 - 30.56 -1.22 - -7.41 -11.02 - -5.10 -6.01 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 38.38 46.91 45.52 0.00 0.00 1.24 9.98 26.81 29.34 19.33 43.29 Net Sales Growth -20.27% 3.05% 0 0 -100% -87.58% -62.78% -8.62% 51.78% -55.35% Cost Of Goods Sold 26.71 33.89 36.12 0.00 0.00 0.03 2.01 13.57 8.12 10.31 12.57 Gross Profit 11.67 13.02 9.40 0.00 0.00 1.21 7.96 13.24 21.23 9.02 30.73 GP Margin 30.41% 27.76% 20.65% 0 0 97.58% 79.76% 49.38% 72.36% 46.66% 70.99% Total Expenditure 34.08 41.48 42.15 4.18 2.74 3.04 10.68 26.17 29.20 20.52 35.96 Power & Fuel Cost - 0.02 0.13 0.25 0.00 0.00 0.06 0.04 0.05 0.04 0.04 % Of Sales - 0.04% 0.29% 0 0 0% 0.60% 0.15% 0.17% 0.21% 0.09% Employee Cost - 3.87 2.85 2.82 1.69 1.59 2.17 1.63 2.73 1.70 1.60 % Of Sales - 8.25% 6.26% 0 0 128.23% 21.74% 6.08% 9.30% 8.79% 3.70% Manufacturing Exp. - 0.12 0.03 0.06 0.03 0.06 0.49 7.52 14.20 5.70 6.19 % Of Sales - 0.26% 0.07% 0 0 4.84% 4.91% 28.05% 48.40% 29.49% 14.30% General & Admin Exp. - 1.03 1.43 0.68 0.67 0.98 2.72 2.33 2.46 2.21 2.14 % Of Sales - 2.20% 3.14% 0 0 79.03% 27.25% 8.69% 8.38% 11.43% 4.94% Selling & Distn. Exp. - 1.54 1.55 0.00 0.01 0.03 0.00 0.01 0.06 0.14 0.31 % Of Sales - 3.28% 3.41% 0 0 2.42% 0% 0.04% 0.20% 0.72% 0.72% Miscellaneous Exp. - 1.02 0.04 0.37 0.35 0.35 3.23 1.07 1.59 0.41 0.31 % Of Sales - 2.17% 0.09% 0 0 28.23% 32.36% 3.99% 5.42% 2.12% 30.28% EBITDA 4.30 5.43 3.37 -4.18 -2.74 -1.80 -0.70 0.64 0.14 -1.19 7.33 EBITDA Margin 11.20% 11.58% 7.40% 0 0 -145.16% -7.01% 2.39% 0.48% -6.16% 16.93% Other Income 2.90 2.83 3.07 13.28 2.43 3.00 6.62 2.23 3.37 8.19 1.38 Interest 4.70 5.81 5.20 0.18 2.35 4.19 1.20 1.33 2.35 1.58 1.38 Depreciation 0.36 0.33 0.24 0.13 0.21 0.37 0.36 0.50 0.45 0.24 0.23 PBT 2.14 2.12 1.00 8.78 -2.87 -3.35 4.36 1.05 0.70 5.18 7.11 Tax 0.38 0.36 0.16 0.09 0.01 0.04 0.41 0.03 0.29 0.63 1.46 Tax Rate 17.76% 16.98% 16.00% 1.03% -0.35% -1.19% 9.40% 2.86% 41.43% 12.16% 23.47% PAT 1.76 1.76 0.85 8.69 -2.88 -3.39 3.95 1.01 0.40 4.55 4.77 PAT before Minority Interest 1.76 1.76 0.85 8.69 -2.88 -3.39 3.95 1.01 0.40 4.55 4.77 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 4.59% 3.75% 1.87% 0 0 -273.39% 39.58% 3.77% 1.36% 23.54% 11.02% PAT Growth 291.11% 107.06% -90.22% - - - 291.09% 152.50% -91.21% -4.61% EPS 1.16 1.16 0.56 5.72 -1.89 -2.23 2.60 0.66 0.26 2.99 3.14

Description TTM Mar 25 Mar 24
Net Sales 38.38 46.91 45.52 Net Sales Growth -20.27% 3.05% Cost Of Goods Sold 26.71 33.89 36.12 Gross Profit 11.67 13.02 9.40 GP Margin 30.41% 27.76% 20.65% Total Expenditure 34.08 41.48 42.15 Power & Fuel Cost - 0.02 0.13 % Of Sales - 0.04% 0.29% Employee Cost - 3.87 2.85 % Of Sales - 8.25% 6.26% Manufacturing Exp. - 0.12 0.03 % Of Sales - 0.26% 0.07% General & Admin Exp. - 1.03 1.43 % Of Sales - 2.20% 3.14% Selling & Distn. Exp. - 1.54 1.55 % Of Sales - 3.28% 3.41% Miscellaneous Exp. - 1.02 0.04 % Of Sales - 2.17% 0.09% EBITDA 4.30 5.43 3.37 EBITDA Margin 11.20% 11.58% 7.40% Other Income 2.90 2.83 3.07 Interest 4.70 5.81 5.20 Depreciation 0.36 0.33 0.24 PBT 2.14 2.12 1.00 Tax 0.38 0.36 0.16 Tax Rate 17.76% 16.98% 16.00% PAT 1.76 -21.10 38.89 PAT before Minority Interest 1.76 -21.10 38.89 Minority Interest 0.00 0.00 0.00 PAT Margin 4.59% -44.98% 85.43% PAT Growth 291.11% - EPS 1.16 -13.88 25.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 249.80 295.25 220.44 228.37 141.86 109.87 155.58 180.91 159.93 54.43 Share Capital 15.21 15.21 15.21 15.21 15.21 15.19 15.19 15.19 15.19 15.19 Total Reserves 234.59 280.04 205.23 213.16 126.65 94.69 140.39 165.72 144.74 39.24 Non-Current Liabilities 85.79 130.75 94.50 85.07 59.58 27.39 45.80 54.43 46.45 24.76 Secured Loans 23.02 50.34 42.79 27.23 36.90 20.25 20.09 19.09 16.06 18.11 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.36 1.94 1.59 1.61 1.39 1.59 1.29 1.65 2.12 2.12 Current Liabilities 120.80 95.85 87.09 45.23 24.11 20.43 13.91 23.10 19.30 20.19 Trade Payables 0.69 0.83 2.33 2.42 0.95 1.04 0.56 2.50 0.52 0.65 Other Current Liabilities 78.57 63.64 84.71 42.81 23.16 11.40 10.85 12.45 15.06 12.18 Short Term Borrowings 41.21 31.19 0.00 0.00 0.00 7.47 2.35 7.48 1.62 4.18 Short Term Provisions 0.33 0.19 0.05 0.00 0.00 0.52 0.15 0.67 2.10 3.18 Total Liabilities 456.39 521.85 402.03 358.67 225.55 157.69 215.29 258.44 225.68 99.38 Net Block 19.35 19.87 19.05 21.68 22.13 21.59 20.93 22.11 20.07 19.47 Gross Block 31.56 33.42 32.50 35.08 36.06 35.46 34.90 36.23 33.75 33.02 Accumulated Depreciation 12.22 13.55 13.45 13.41 13.94 13.87 13.97 14.13 13.67 13.55 Non Current Assets 276.41 343.71 239.79 270.29 147.37 99.18 154.79 191.32 158.19 33.51 Capital Work in Progress 4.04 3.96 3.31 4.21 3.73 3.36 3.63 3.35 0.00 0.00 Non Current Investment 248.02 313.51 211.10 234.23 110.38 60.18 128.99 164.62 136.87 12.79 Long Term Loans & Adv. 5.01 6.38 6.32 10.17 11.13 14.05 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 179.98 178.14 162.23 88.37 78.18 58.52 60.49 67.12 67.49 65.86 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 156.51 155.77 150.11 77.25 54.09 43.89 38.29 43.25 38.49 38.54 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 Cash & Bank 15.91 14.80 2.43 1.48 15.25 4.07 5.99 10.69 5.17 2.98 Other Current Assets 7.56 3.54 3.37 7.72 8.83 10.56 16.22 13.18 23.83 24.21 Short Term Loans & Adv. 3.84 4.04 6.32 1.92 1.19 2.18 5.25 4.72 7.73 7.40 Net Current Assets 59.18 82.29 75.14 43.15 54.06 38.09 46.58 44.03 48.19 45.67 Total Assets 456.39 521.85 402.02 358.66 225.55 157.70 215.28 258.44 225.68 99.37

Description Mar 25 Mar 24
Shareholder's Funds 355.64 423.96 Share Capital 15.21 15.21 Total Reserves 340.43 408.75 Non-Current Liabilities 85.79 130.75 Secured Loans 23.02 50.34 Unsecured Loans 0.00 0.00 Long Term Provisions 2.36 1.94 Current Liabilities 120.80 95.85 Trade Payables 0.69 0.83 Other Current Liabilities 78.57 63.64 Short Term Borrowings 41.21 31.19 Short Term Provisions 0.33 0.19 Total Liabilities 562.23 650.56 Net Block 19.35 19.87 Gross Block 31.56 33.42 Accumulated Depreciation 12.22 13.55 Non Current Assets 382.26 472.42 Capital Work in Progress 4.04 3.96 Non Current Investment 353.87 442.22 Long Term Loans & Adv. 5.01 6.38 Other Non Current Assets 0.00 0.00 Current Assets 179.98 178.14 Current Investments 0.00 0.00 Inventories 156.51 155.77 Sundry Debtors 0.00 0.00 Cash & Bank 15.91 14.80 Other Current Assets 7.56 3.54 Short Term Loans & Adv. 3.84 4.04 Net Current Assets 59.18 82.29 Total Assets 562.24 650.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 6.27 -22.46 -33.55 -4.12 -7.88 6.44 2.01 0.21 9.00 0.00 PBT 2.12 1.00 8.78 -2.87 -3.36 4.36 1.05 0.70 2.68 7.11 Adjustment 4.73 4.12 -9.18 2.30 3.98 0.59 1.61 2.41 1.59 1.14 Changes in Working Capital 5.53 -22.29 -32.93 -1.20 -4.33 3.20 0.83 -0.42 4.35 -4.59 Cash after chg. in Working capital 12.39 -17.17 -33.33 -1.77 -3.71 8.14 3.49 2.69 8.63 3.67 Interest Paid -5.81 -5.20 -0.18 -2.35 -4.19 -1.20 -1.33 -2.35 -1.58 -1.38 Tax Paid -0.31 -0.09 -0.05 0.00 0.00 -0.52 -0.13 -0.06 1.95 -2.29 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 0.01 0.02 -0.01 -0.06 0.00 0.00 Cash From Investing Activity 1.59 -0.31 12.97 0.02 -0.71 0.22 0.65 -5.40 -0.47 -0.43 Net Fixed Assets 1.78 -1.57 3.48 0.50 -0.97 -0.29 1.05 -5.83 -0.73 -0.54 Net Investments 65.49 -102.41 23.13 -123.85 -50.20 68.81 35.63 -27.75 -124.08 -0.35 Others -65.68 103.67 -13.64 123.37 50.46 -68.30 -36.03 28.18 124.34 0.46 Cash from Financing Activity -6.75 35.14 21.52 -9.67 19.14 -8.58 -7.36 10.72 -6.33 -0.09 Net Cash Inflow / Outflow 1.11 12.37 0.95 -13.77 10.55 -1.92 -4.70 5.53 2.19 -0.52 Opening Cash & Equivalents 14.80 2.43 1.48 15.25 4.70 5.99 10.69 5.17 2.98 3.49 Closing Cash & Equivalent 15.91 14.80 2.43 1.48 15.25 4.07 5.99 10.69 5.17 2.98

Description Mar 25 Mar 24
Cash From Operating Activity 6.27 -22.46 PBT 2.12 1.00 Adjustment 4.73 4.12 Changes in Working Capital 5.53 -22.29 Cash after chg. in Working capital 12.39 -17.17 Interest Paid -5.81 -5.20 Tax Paid -0.31 -0.09 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 1.59 -0.31 Net Fixed Assets 1.78 Net Investments 65.49 Others -65.68 Cash from Financing Activity -6.75 35.14 Net Cash Inflow / Outflow 1.11 12.37 Opening Cash & Equivalents 14.80 2.43 Closing Cash & Equivalent 15.91 14.80

Financial Ratios

Standalone /

Consolidated

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.) 164.23 194.12 144.93 150.14 93.27 72.34 102.43 119.11 105.30 35.83 ROA 0.36% 0.18% 2.28% -0.99% -1.77% 2.12% 0.43% 0.17% 2.80% 4.95% ROE 0.65% 0.33% 3.87% -1.56% -2.69% 2.98% 0.60% 0.24% 4.25% 9.16% ROCE 2.25% 1.91% 3.41% -0.23% 0.51% 3.51% 1.21% 1.56% 5.23% 9.83% Fixed Asset Turnover 1.44 1.38 0.00 0.00 0.03 0.28 0.75 0.84 0.58 1.32 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.23 44.57 Inventory Days 1214.82 1226.26 0.00 0.00 0.00 1503.26 555.12 508.53 727.23 324.00 Payable days 8.22 16.00 0.00 0.00 0.00 49.75 23.00 20.93 11.40 11.63 Cash Conversion Cycle 1206.60 1210.26 0.00 0.00 0.00 1453.51 532.12 487.61 717.07 356.94 Total Debt/Equity 0.31 0.28 0.22 0.12 0.33 0.25 0.15 0.17 0.13 0.44 Interest Cover 1.37 1.19 51.07 -0.22 0.20 4.64 1.79 1.30 4.27 5.53

Description Mar 25 Mar 24
Book Value (Rs.) 233.82 278.74 ROA -3.48% 5.98% ROE -5.41% 9.17% ROCE -3.17% 8.71% Fixed Asset Turnover 1.44 1.36 Receivable days 0.00 0.00 Inventory Days 1214.82 1248.96 Payable days 8.22 8.41 Cash Conversion Cycle 1206.60 1240.55 Total Debt/Equity 0.22 0.20 Interest Cover -2.57 8.51

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