Nifty

:

25637.80

Sensex

:

84058.90

88.80 (0.35%)
303.03 (0.36%)

Login

Nifty
Sensex

:
:

25637.80
84058.90

88.80 (0.35%)
303.03 (0.36%)

DOMS Industries Ltd.

Printing & Stationery

Rating :

76/99

BSE: 544045 | NSE: DOMS

Watchlist

NSE BSE

2491.40

27-Jun-2025

Open
High
Low
Previous Close

2515.2
2519
2481.1
2490.20

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

44235
110397078.7
3115
2053.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15,093.00
74.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15,020.73
0.13%
15.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
31.01

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
31.37

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
120.11

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: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 26.62 33.34 39.4 49.87
P/E Ratio 93.59 74.73 63.23 49.96
Revenue 1537 1913 2331 2863
EBITDA 273 348 411 510
Net Income 153 202 234 305
ROA 16.7 14.9 16.2 17.2
P/B Ratio 19.18 15.08 12.09 9.92
ROE 26.59 22.27 20.49 21.23
FCFF 16 -26 58 117
FCFF Yield 0.11 -0.18 0.4 0.81
Net Debt -134 -14 -241 -377
BVPS 129.9 165.24 206.13 251.13

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 439.79 362.41 21.35% 432.36 342.21 26.34% 423.14 346.22 22.22% 413.82 336.98 22.80%
Expenses 364.60 294.89 23.64% 359.14 280.50 28.04% 347.25 287.49 20.79% 337.39 280.42 20.32%
EBITDA 75.19 67.52 11.36% 73.22 61.71 18.65% 75.89 58.73 29.22% 76.43 56.56 35.13%
EBIDTM 17.10% 18.63% 16.93% 18.03% 17.93% 16.96% 18.47% 16.79%
Other Income 4.42 5.70 -22.46% 6.09 1.97 209.14% 6.00 1.05 471.43% 5.68 1.18 381.36%
Interest 2.60 3.24 -19.75% 2.65 3.71 -28.57% 2.86 3.40 -15.88% 3.09 3.26 -5.21%
Depreciation 15.05 12.73 18.22% 14.42 12.44 15.92% 14.20 10.57 34.34% 13.08 10.37 26.13%
PBT 61.97 57.25 8.24% 62.23 47.53 30.93% 64.83 45.82 41.49% 65.94 44.11 49.49%
Tax 15.83 14.46 9.47% 15.72 12.27 28.12% 16.78 11.66 43.91% 16.77 11.21 49.60%
PAT 46.13 42.79 7.81% 46.51 35.26 31.91% 48.05 34.15 40.70% 49.17 32.90 49.45%
PATM 10.49% 11.81% 10.76% 10.30% 11.36% 9.86% 11.88% 9.76%
EPS 7.60 7.05 7.80% 7.66 5.81 31.84% 7.92 5.63 40.67% 8.10 5.42 49.45%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 508.73 403.74 26.00% 501.11 371.61 34.85% 457.77 382.39 19.71% 445.01 379.41 17.29%
Expenses 420.47 327.81 28.27% 413.25 302.26 36.72% 371.85 317.16 17.24% 358.61 317.19 13.06%
EBITDA 88.26 75.93 16.24% 87.86 69.35 26.69% 85.93 65.23 31.73% 86.40 62.22 38.86%
EBIDTM 17.35% 18.81% 17.53% 18.66% 18.77% 17.06% 19.41% 16.40%
Other Income 4.76 5.67 -16.05% 6.21 2.04 204.41% 6.06 1.19 409.24% 5.56 1.23 352.03%
Interest 3.63 4.30 -15.58% 3.58 4.98 -28.11% 3.84 4.14 -7.25% 3.99 3.71 7.55%
Depreciation 20.75 14.41 44.00% 17.54 14.03 25.02% 16.09 11.81 36.24% 14.80 10.97 34.91%
PBT 68.64 62.89 9.14% 72.96 52.38 39.29% 72.05 50.46 42.79% 73.17 48.76 50.06%
Tax 17.36 16.02 8.36% 18.68 13.56 37.76% 18.38 12.84 43.15% 18.87 12.39 52.30%
PAT 51.28 46.87 9.41% 54.28 38.81 39.86% 53.68 37.62 42.69% 54.30 36.37 49.30%
PATM 10.08% 11.61% 10.83% 10.44% 11.73% 9.84% 12.20% 9.59%
EPS 7.98 7.44 7.26% 8.36 6.15 35.93% 8.46 6.40 32.19% 8.54 0.04 21,250.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 1,709.11 1,387.82 1,082.47 618.20 Net Sales Growth 23.15% 28.21% 75.10% Cost Of Goods Sold 999.04 802.76 674.05 389.20 Gross Profit 710.07 585.05 408.42 229.00 GP Margin 41.55% 42.16% 37.73% 37.04% Total Expenditure 1,408.38 1,143.29 918.65 559.45 Power & Fuel Cost - 48.74 37.00 23.55 % Of Sales - 3.51% 3.42% 3.81% Employee Cost - 198.71 136.75 97.11 % Of Sales - 14.32% 12.63% 15.71% Manufacturing Exp. - 24.49 16.59 11.81 % Of Sales - 1.76% 1.53% 1.91% General & Admin Exp. - 17.59 14.21 8.45 % Of Sales - 1.27% 1.31% 1.37% Selling & Distn. Exp. - 44.29 35.09 20.89 % Of Sales - 3.19% 3.24% 3.38% Miscellaneous Exp. - 6.71 4.96 8.43 % Of Sales - 0.48% 0.46% 1.36% EBITDA 300.73 244.53 163.82 58.75 EBITDA Margin 17.60% 17.62% 15.13% 9.50% Other Income 22.19 9.91 3.90 2.15 Interest 11.20 13.61 10.01 8.63 Depreciation 56.75 46.11 38.37 36.15 PBT 254.97 194.71 119.34 16.13 Tax 65.10 49.61 30.76 4.28 Tax Rate 25.53% 25.48% 25.78% 26.53% PAT 189.86 145.10 88.58 11.85 PAT before Minority Interest 189.86 145.10 88.58 11.85 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 11.11% 10.46% 8.18% 1.92% PAT Growth 30.85% 63.81% 647.51% EPS 31.28 23.90 14.59 1.95

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 1,912.62 1,537.14 1,211.89 683.60 Net Sales Growth 24.43% 26.84% 77.28% Cost Of Goods Sold 1,080.59 892.75 763.37 432.07 Gross Profit 832.03 644.39 448.52 251.53 GP Margin 43.50% 41.92% 37.01% 36.79% Total Expenditure 1,564.18 1,264.42 1,025.23 613.89 Power & Fuel Cost - 50.97 37.39 23.79 % Of Sales - 3.32% 3.09% 3.48% Employee Cost - 213.06 141.80 101.41 % Of Sales - 13.86% 11.70% 14.83% Manufacturing Exp. - 30.33 21.79 14.03 % Of Sales - 1.97% 1.80% 2.05% General & Admin Exp. - 19.53 15.77 9.17 % Of Sales - 1.27% 1.30% 1.34% Selling & Distn. Exp. - 50.38 39.66 24.45 % Of Sales - 3.28% 3.27% 3.58% Miscellaneous Exp. - 7.39 5.45 8.96 % Of Sales - 0.48% 0.45% 1.31% EBITDA 348.45 272.72 186.66 69.71 EBITDA Margin 18.22% 17.74% 15.40% 10.20% Other Income 22.59 10.13 4.63 2.62 Interest 15.04 17.12 11.88 10.30 Depreciation 69.18 51.24 40.65 38.01 PBT 286.82 214.50 138.76 24.02 Tax 73.29 54.82 35.89 6.88 Tax Rate 25.55% 25.56% 25.86% 28.64% PAT 213.54 153.14 95.81 14.36 PAT before Minority Interest 202.35 159.66 102.87 17.14 Minority Interest -11.19 -6.52 -7.06 -2.78 PAT Margin 11.16% 9.96% 7.91% 2.10% PAT Growth 33.74% 59.84% 567.20% EPS 35.18 25.23 15.78 2.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 788.34 319.42 236.50 Share Capital 60.69 0.37 0.37 Total Reserves 727.65 319.05 236.13 Non-Current Liabilities 111.57 44.45 32.38 Secured Loans 10.80 13.49 0.61 Unsecured Loans 56.64 0.00 0.00 Long Term Provisions 14.06 8.91 7.62 Current Liabilities 233.63 231.41 176.21 Trade Payables 83.72 79.94 70.99 Other Current Liabilities 74.77 47.27 29.21 Short Term Borrowings 19.39 68.23 70.25 Short Term Provisions 55.75 35.98 5.76 Total Liabilities 1,133.54 595.28 445.09 Net Block 401.19 303.29 211.20 Gross Block 553.82 410.22 280.43 Accumulated Depreciation 152.64 106.93 69.23 Non Current Assets 540.75 337.49 233.32 Capital Work in Progress 25.40 5.85 2.97 Non Current Investment 75.32 4.76 3.45 Long Term Loans & Adv. 38.18 23.38 15.63 Other Non Current Assets 0.68 0.21 0.07 Current Assets 592.79 257.79 211.77 Current Investments 0.00 0.00 0.00 Inventories 178.43 156.34 140.50 Sundry Debtors 47.05 26.27 39.27 Cash & Bank 300.79 36.83 15.08 Other Current Assets 66.53 1.89 1.42 Short Term Loans & Adv. 65.16 36.46 15.49 Net Current Assets 359.16 26.38 35.56 Total Assets 1,133.54 595.28 445.09

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 814.40 337.43 247.25 Share Capital 60.69 0.37 0.37 Total Reserves 753.72 337.06 246.87 Non-Current Liabilities 136.18 51.37 38.84 Secured Loans 13.72 15.15 2.85 Unsecured Loans 69.95 0.00 0.00 Long Term Provisions 14.89 9.13 7.82 Current Liabilities 261.59 260.12 199.33 Trade Payables 90.44 86.98 81.13 Other Current Liabilities 80.80 50.79 31.70 Short Term Borrowings 28.08 81.13 79.87 Short Term Provisions 62.27 41.22 6.63 Total Liabilities 1,240.00 666.83 496.27 Net Block 498.17 320.21 226.57 Gross Block 667.71 433.02 299.85 Accumulated Depreciation 169.54 112.82 71.94 Non Current Assets 568.07 357.26 251.63 Capital Work in Progress 25.40 6.89 4.01 Non Current Investment 1.49 1.50 0.00 Long Term Loans & Adv. 41.65 24.23 16.59 Other Non Current Assets 1.37 4.43 4.45 Current Assets 671.92 309.58 244.63 Current Investments 0.00 0.00 0.00 Inventories 225.10 184.64 159.19 Sundry Debtors 64.65 35.64 49.16 Cash & Bank 305.90 41.70 15.76 Other Current Assets 76.28 1.96 1.46 Short Term Loans & Adv. 74.80 45.64 19.06 Net Current Assets 410.33 49.45 45.30 Total Assets 1,239.99 666.84 496.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 172.68 167.63 44.72 PBT 194.71 119.34 16.13 Adjustment 52.99 49.57 47.12 Changes in Working Capital -18.79 28.59 -17.16 Cash after chg. in Working capital 228.91 197.50 46.08 Interest Paid 0.00 0.00 0.00 Tax Paid -56.23 -29.87 -1.36 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -458.08 -134.30 -29.63 Net Fixed Assets -163.15 -132.67 Net Investments -70.56 -1.31 Others -224.37 -0.32 Cash from Financing Activity 307.35 -12.60 -27.74 Net Cash Inflow / Outflow 21.95 20.72 -12.65 Opening Cash & Equivalents 29.38 8.66 21.31 Closing Cash & Equivalent 51.34 29.38 8.66

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 182.60 173.26 50.94 PBT 214.48 138.76 24.02 Adjustment 61.34 53.59 50.78 Changes in Working Capital -28.88 15.38 -20.67 Cash after chg. in Working capital 246.94 207.73 54.13 Interest Paid 0.00 0.00 0.00 Tax Paid -64.34 -34.47 -3.20 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -457.62 -135.94 -33.73 Net Fixed Assets -163.15 -132.67 Net Investments -70.56 -1.31 Others -223.91 -1.96 Cash from Financing Activity 297.22 -12.37 -30.59 Net Cash Inflow / Outflow 22.19 24.95 -13.37 Opening Cash & Equivalents 34.25 9.30 22.67 Closing Cash & Equivalent 56.45 34.25 9.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 129.90 56.79 42.05 ROA 16.79% 17.03% 2.73% ROE 26.20% 31.87% 5.13% ROCE 32.50% 36.29% 8.01% Fixed Asset Turnover 2.88 3.13 2.33 Receivable days 9.64 11.05 22.34 Inventory Days 44.02 50.05 74.36 Payable days 37.20 40.86 59.25 Cash Conversion Cycle 16.46 20.23 37.45 Total Debt/Equity 0.11 0.27 0.31 Interest Cover 15.30 12.92 2.87

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 134.20 59.99 43.90 ROA 16.75% 17.69% 3.60% ROE 27.72% 35.19% 7.13% ROCE 33.87% 39.15% 10.35% Fixed Asset Turnover 2.79 3.31 2.43 Receivable days 11.91 12.77 24.32 Inventory Days 48.65 51.78 74.74 Payable days 36.27 40.19 58.27 Cash Conversion Cycle 24.28 24.36 40.79 Total Debt/Equity 0.14 0.30 0.34 Interest Cover 13.53 12.68 3.33

Top Investors:

sbi mutual fund

axis mutual fund

invesco india equity fund

nippon india mutual fund

abu dhabi investment authority

tata mutual fund

Annual Reports:

News Update:

DOMS Industries acquires 51% stake in Super Treads
2nd Jun 2025, 12:50 PM

STPL has become a subsidiary of the company
Read More
DOMS Industries gets nod to acquire 51% stake in Super Treads
20th May 2025, 09:29 AM

The board of directors of the company at its meeting held on Monday, May 19, 2025 have approved the same
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