Nifty

:

24894.25

Sensex

:

81207.17

57.95 (0.23%)
223.86 (0.28%)

Login

Nifty
Sensex

:
:

24894.25
81207.17

57.95 (0.23%)
223.86 (0.28%)

DOMS Industries Ltd.

Printing & Stationery

Rating :

71/99

BSE: 544045 | NSE: DOMS

Watchlist

NSE BSE

2500.80

03-Oct-2025

Open
High
Low
Previous Close

2497.1
2512.8
2475
2497.50

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

20558
51201976.5
3115
2092.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15,182.82
73.07
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15,110.55
0.13%
14.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
16.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
13.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
28.30

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 27-09-2025)

Description 2024 2025 2026 2027
Adj EPS 33.34 38.66 47.67 57.2
P/E Ratio 75.01 64.69 52.46 43.72
Revenue 1912.63 2314.66 2807.91 3333.02
EBITDA 348.45 402.94 492.77 591.82
Net Income 202.34 234.68 289.36 347.1
ROA 14.93 15.35 16.59 16.39
P/B Ratio 15.13 12.49 10.40 8.97
ROE 22.27 20.51 20.95 20.98
FCFF -23.09 53.66 102.07 208.13
FCFF Yield -0.15 0.34 0.64 1.31
Net Debt -13.6 30.7 68.5 -165.7
BVPS 165.24 200.24 240.44 278.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 507.70 413.82 22.69% 439.79 362.41 21.35% 432.36 342.21 26.34% 423.14 346.22 22.22%
Expenses 419.52 337.39 24.34% 364.60 294.89 23.64% 359.14 280.50 28.04% 347.25 287.49 20.79%
EBITDA 88.18 76.43 15.37% 75.19 67.52 11.36% 73.22 61.71 18.65% 75.89 58.73 29.22%
EBIDTM 17.37% 18.47% 17.10% 18.63% 16.93% 18.03% 17.93% 16.96%
Other Income 4.26 5.68 -25.00% 4.42 5.70 -22.46% 6.09 1.97 209.14% 6.00 1.05 471.43%
Interest 2.20 3.09 -28.80% 2.60 3.24 -19.75% 2.65 3.71 -28.57% 2.86 3.40 -15.88%
Depreciation 15.76 13.08 20.49% 15.05 12.73 18.22% 14.42 12.44 15.92% 14.20 10.57 34.34%
PBT 74.48 65.94 12.95% 61.97 57.25 8.24% 62.23 47.53 30.93% 64.83 45.82 41.49%
Tax 19.02 16.77 13.42% 15.83 14.46 9.47% 15.72 12.27 28.12% 16.78 11.66 43.91%
PAT 55.46 49.17 12.79% 46.13 42.79 7.81% 46.51 35.26 31.91% 48.05 34.15 40.70%
PATM 10.92% 11.88% 10.49% 11.81% 10.76% 10.30% 11.36% 9.86%
EPS 9.14 8.10 12.84% 7.60 7.05 7.80% 7.66 5.81 31.84% 7.92 5.63 40.67%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 562.28 445.01 26.35% 508.73 403.74 26.00% 501.11 371.61 34.85% 457.77 382.39 19.71%
Expenses 463.54 358.61 29.26% 420.47 327.81 28.27% 413.25 302.26 36.72% 371.85 317.16 17.24%
EBITDA 98.74 86.40 14.28% 88.26 75.93 16.24% 87.86 69.35 26.69% 85.93 65.23 31.73%
EBIDTM 17.56% 19.41% 17.35% 18.81% 17.53% 18.66% 18.77% 17.06%
Other Income 4.49 5.56 -19.24% 4.76 5.67 -16.05% 6.21 2.04 204.41% 6.06 1.19 409.24%
Interest 3.48 3.99 -12.78% 3.63 4.30 -15.58% 3.58 4.98 -28.11% 3.84 4.14 -7.25%
Depreciation 20.41 14.80 37.91% 20.75 14.41 44.00% 17.54 14.03 25.02% 16.09 11.81 36.24%
PBT 79.35 73.17 8.45% 68.64 62.89 9.14% 72.96 52.38 39.29% 72.05 50.46 42.79%
Tax 20.24 18.87 7.26% 17.36 16.02 8.36% 18.68 13.56 37.76% 18.38 12.84 43.15%
PAT 59.11 54.30 8.86% 51.28 46.87 9.41% 54.28 38.81 39.86% 53.68 37.62 42.69%
PATM 10.51% 12.20% 10.08% 11.61% 10.83% 10.44% 11.73% 9.84%
EPS 9.44 8.54 10.54% 7.98 7.44 7.26% 8.36 6.15 35.93% 8.46 6.40 32.19%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 1,802.99 1,709.11 1,387.82 1,082.47 618.20 Net Sales Growth 23.10% 23.15% 28.21% 75.10% Cost Of Goods Sold 1,062.89 999.04 802.76 674.05 389.20 Gross Profit 740.10 710.07 585.05 408.42 229.00 GP Margin 41.05% 41.55% 42.16% 37.73% 37.04% Total Expenditure 1,490.51 1,408.38 1,143.29 918.65 559.45 Power & Fuel Cost - 51.65 48.74 37.00 23.55 % Of Sales - 3.02% 3.51% 3.42% 3.81% Employee Cost - 234.97 198.71 136.75 97.11 % Of Sales - 13.75% 14.32% 12.63% 15.71% Manufacturing Exp. - 33.78 24.49 16.59 11.81 % Of Sales - 1.98% 1.76% 1.53% 1.91% General & Admin Exp. - 23.44 17.59 14.21 8.45 % Of Sales - 1.37% 1.27% 1.31% 1.37% Selling & Distn. Exp. - 55.47 44.29 35.09 20.89 % Of Sales - 3.25% 3.19% 3.24% 3.38% Miscellaneous Exp. - 10.03 6.71 4.96 8.43 % Of Sales - 0.59% 0.48% 0.46% 1.36% EBITDA 312.48 300.73 244.53 163.82 58.75 EBITDA Margin 17.33% 17.60% 17.62% 15.13% 9.50% Other Income 20.77 22.19 9.91 3.90 2.15 Interest 10.31 11.21 13.61 10.01 8.63 Depreciation 59.43 56.74 46.11 38.37 36.15 PBT 263.51 254.97 194.71 119.34 16.13 Tax 67.35 65.11 49.61 30.76 4.28 Tax Rate 25.56% 25.54% 25.48% 25.78% 26.53% PAT 196.15 189.86 145.10 88.58 11.85 PAT before Minority Interest 196.15 189.86 145.10 88.58 11.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.88% 11.11% 10.46% 8.18% 1.92% PAT Growth 21.55% 30.85% 63.81% 647.51% EPS 32.31 31.28 23.90 14.59 1.95

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 2,029.89 1,912.63 1,537.14 1,211.89 683.60 Net Sales Growth 26.65% 24.43% 26.84% 77.28% Cost Of Goods Sold 1,152.71 1,080.60 892.75 763.37 432.07 Gross Profit 877.18 832.03 644.39 448.52 251.53 GP Margin 43.21% 43.50% 41.92% 37.01% 36.79% Total Expenditure 1,669.11 1,564.18 1,264.42 1,025.23 613.89 Power & Fuel Cost - 57.18 50.97 37.39 23.79 % Of Sales - 2.99% 3.32% 3.09% 3.48% Employee Cost - 265.24 213.06 141.80 101.41 % Of Sales - 13.87% 13.86% 11.70% 14.83% Manufacturing Exp. - 44.24 30.33 21.79 14.03 % Of Sales - 2.31% 1.97% 1.80% 2.05% General & Admin Exp. - 29.46 19.53 15.77 9.17 % Of Sales - 1.54% 1.27% 1.30% 1.34% Selling & Distn. Exp. - 75.03 50.38 39.66 24.45 % Of Sales - 3.92% 3.28% 3.27% 3.58% Miscellaneous Exp. - 12.42 7.39 5.45 8.96 % Of Sales - 0.65% 0.48% 0.45% 1.31% EBITDA 360.79 348.45 272.72 186.66 69.71 EBITDA Margin 17.77% 18.22% 17.74% 15.40% 10.20% Other Income 21.52 22.60 10.13 4.63 2.62 Interest 14.53 15.04 17.12 11.88 10.30 Depreciation 74.79 69.18 51.24 40.65 38.01 PBT 293.00 286.82 214.50 138.76 24.02 Tax 74.66 73.29 54.82 35.89 6.88 Tax Rate 25.48% 25.55% 25.56% 25.86% 28.64% PAT 218.35 202.34 153.14 95.81 14.36 PAT before Minority Interest 207.80 213.54 159.66 102.87 17.14 Minority Interest -10.55 -11.20 -6.52 -7.06 -2.78 PAT Margin 10.76% 10.58% 9.96% 7.91% 2.10% PAT Growth 22.94% 32.13% 59.84% 567.20% EPS 35.97 33.33 25.23 15.78 2.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 964.42 788.34 319.42 236.50 Share Capital 60.69 60.69 0.37 0.37 Total Reserves 900.85 727.65 319.05 236.13 Non-Current Liabilities 123.29 109.93 44.45 32.38 Secured Loans 23.39 10.80 13.49 0.61 Unsecured Loans 56.64 56.64 0.00 0.00 Long Term Provisions 17.16 12.41 8.91 7.62 Current Liabilities 217.61 185.90 231.41 176.21 Trade Payables 92.58 82.47 79.94 70.99 Other Current Liabilities 84.64 76.02 47.27 29.21 Short Term Borrowings 29.85 19.39 68.23 70.25 Short Term Provisions 10.54 8.03 35.98 5.76 Total Liabilities 1,305.32 1,084.17 595.28 445.09 Net Block 483.11 401.19 303.29 211.20 Gross Block 691.59 553.82 410.22 280.43 Accumulated Depreciation 208.47 152.64 106.93 69.23 Non Current Assets 735.34 540.75 337.49 233.32 Capital Work in Progress 60.29 25.40 5.85 2.97 Non Current Investment 131.21 75.32 4.76 3.45 Long Term Loans & Adv. 60.16 38.18 23.38 15.63 Other Non Current Assets 0.56 0.68 0.21 0.07 Current Assets 569.98 543.42 257.79 211.77 Current Investments 0.00 0.00 0.00 0.00 Inventories 231.25 178.43 156.34 140.50 Sundry Debtors 100.13 47.05 26.27 39.27 Cash & Bank 213.89 300.79 36.83 15.08 Other Current Assets 24.71 1.37 1.89 1.42 Short Term Loans & Adv. 22.14 15.79 36.46 15.49 Net Current Assets 352.37 357.52 26.38 35.56 Total Assets 1,305.32 1,084.17 595.28 445.09

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 1,002.81 814.40 337.43 247.25 Share Capital 60.69 60.69 0.37 0.37 Total Reserves 939.39 753.72 337.06 246.87 Non-Current Liabilities 171.98 134.53 51.37 38.84 Secured Loans 37.55 13.72 15.15 2.85 Unsecured Loans 67.95 69.95 0.00 0.00 Long Term Provisions 18.85 13.24 9.13 7.82 Current Liabilities 256.92 207.80 260.12 199.33 Trade Payables 109.11 89.19 86.98 81.13 Other Current Liabilities 102.49 82.05 50.79 31.70 Short Term Borrowings 33.59 28.08 81.13 79.87 Short Term Provisions 11.73 8.48 41.22 6.63 Total Liabilities 1,511.40 1,184.56 666.83 496.27 Net Block 690.41 498.17 320.21 226.57 Gross Block 934.50 667.71 433.02 299.85 Accumulated Depreciation 244.09 169.54 112.82 71.94 Non Current Assets 822.57 568.07 357.26 251.63 Capital Work in Progress 60.29 25.40 6.89 4.01 Non Current Investment 1.49 1.49 1.50 0.00 Long Term Loans & Adv. 65.91 41.65 24.23 16.59 Other Non Current Assets 4.47 1.37 4.43 4.45 Current Assets 688.83 616.48 309.58 244.63 Current Investments 0.00 0.00 0.00 0.00 Inventories 294.04 225.10 184.64 159.19 Sundry Debtors 134.32 64.65 35.64 49.16 Cash & Bank 225.37 305.90 41.70 15.76 Other Current Assets 35.11 1.48 1.96 1.46 Short Term Loans & Adv. 31.82 19.36 45.64 19.06 Net Current Assets 431.91 408.68 49.45 45.30 Total Assets 1,511.40 1,184.55 666.84 496.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 149.17 172.55 167.63 44.72 PBT 254.97 194.71 119.34 16.13 Adjustment 52.98 52.99 49.57 47.12 Changes in Working Capital -91.74 -18.93 28.59 -17.16 Cash after chg. in Working capital 216.21 228.77 197.50 46.08 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -67.04 -56.23 -29.87 -1.36 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -140.85 -457.94 -134.30 -29.63 Net Fixed Assets -172.66 -163.15 -132.67 Net Investments -55.89 -70.56 -1.31 Others 87.70 -224.23 -0.32 Cash from Financing Activity -10.68 307.35 -12.60 -27.74 Net Cash Inflow / Outflow -2.36 21.95 20.72 -12.65 Opening Cash & Equivalents 51.34 29.38 8.66 21.31 Closing Cash & Equivalent 48.98 51.34 29.38 8.66

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 183.33 182.49 173.26 50.94 PBT 286.82 214.48 138.76 24.02 Adjustment 69.93 61.34 53.59 50.78 Changes in Working Capital -97.68 -28.99 15.38 -20.67 Cash after chg. in Working capital 259.07 246.83 207.73 54.13 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -75.74 -64.34 -34.47 -3.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -139.57 -457.51 -135.94 -33.73 Net Fixed Assets -172.66 -163.15 -132.67 Net Investments -55.89 -70.56 -1.31 Others 88.98 -223.80 -1.96 Cash from Financing Activity -39.75 297.22 -12.37 -30.59 Net Cash Inflow / Outflow 4.00 22.19 24.95 -13.37 Opening Cash & Equivalents 56.45 34.25 9.30 22.67 Closing Cash & Equivalent 60.45 56.45 34.25 9.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 158.44 129.90 56.79 42.05 ROA 15.89% 17.28% 17.03% 2.73% ROE 21.70% 26.20% 31.87% 5.13% ROCE 27.19% 32.50% 36.29% 8.01% Fixed Asset Turnover 2.84 2.95 3.13 2.33 Receivable days 15.16 9.40 11.05 22.34 Inventory Days 42.21 42.93 50.05 74.36 Payable days 31.98 36.92 40.86 59.25 Cash Conversion Cycle 25.39 15.41 20.23 37.45 Total Debt/Equity 0.12 0.11 0.27 0.31 Interest Cover 23.75 15.30 12.92 2.87

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 164.79 134.20 59.99 43.90 ROA 15.84% 17.25% 17.69% 3.60% ROE 23.54% 27.72% 35.19% 7.13% ROCE 28.94% 33.87% 39.15% 10.35% Fixed Asset Turnover 2.48 2.86 3.31 2.43 Receivable days 18.31 11.63 12.77 24.32 Inventory Days 47.77 47.52 51.78 74.74 Payable days 33.49 36.01 40.19 58.27 Cash Conversion Cycle 32.59 23.13 24.36 40.79 Total Debt/Equity 0.15 0.14 0.30 0.34 Interest Cover 20.07 13.53 12.68 3.33

Top Investors:

sbi mutual fund

axis mutual fund

invesco india equity fund

canara robeco mutual fund

abu dhabi investment authority

nippon india mutual fund

tata mutual fund

sbi life insurance company ltd

Annual Reports:

News Update:

DOMS Industries reports 10% rise in Q1 consolidated net profit
11th Aug 2025, 12:16 PM

The total consolidated income of the company increased by 25.79% at Rs 566.77 crore for Q1FY26
Read More
DOMS Industries - Quarterly Results
8th Aug 2025, 17:53 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