Nifty

:

23140.50

Sensex

:

73895.74

77.40 (0.34%)
315.20 (0.43%)

Login

Nifty
Sensex

:
:

23140.50
73895.74

77.40 (0.34%)
315.20 (0.43%)

Sam Industries Ltd.

Engineering - Construction

Rating :

44/99

BSE: 532005 | NSE: SAMINDUS

Watchlist

NSE BSE

37.00

25-Sep-2026

Open
High
Low
Previous Close

37
37
37
37.00

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

2
74
37
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.03
11.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

71.39
N/A
0.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.39
6.70
9.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.81
2.59
17.35

PAT CAGR (%)

10 Years
5 Years
3 Years

10.43
-3.92
-23.07

P:E (Median)

8 Years
5 Years
3 Years

9.31
9.55
10.36

P:BV (Average)

8 Years
5 Years
3 Years

0.86
0.96
1.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.15
8.56
10.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 3.71 2.27 63.44% 2.96 5.48 -45.99% 3.54 2.08 70.19% 4.23 3.38 25.15%
Expenses 2.00 1.26 58.73% 2.96 3.30 -10.30% 2.58 1.84 40.22% 1.37 2.20 -37.73%
EBITDA 1.71 1.01 69.31% 0.00 2.18 -100.00% 0.96 0.24 300.00% 2.86 1.18 142.37%
EBIDTM 45.97% 44.61% -0.10% 39.75% 27.13% 11.65% 67.66% 34.93%
Other Income 0.88 2.54 -65.35% 1.30 -0.11 - 0.68 0.76 -10.53% 1.13 0.43 162.79%
Interest 0.65 0.76 -14.47% 0.57 0.80 -28.75% 0.66 0.83 -20.48% 0.72 0.66 9.09%
Depreciation 0.60 0.51 17.65% 0.56 0.49 14.29% 0.51 0.46 10.87% 0.52 0.34 52.94%
PBT 1.34 2.28 -41.23% 0.17 0.78 -78.21% 0.47 -0.28 - 2.75 0.62 343.55%
Tax 0.88 0.67 31.34% -0.47 0.56 - 0.05 -1.69 - 0.55 0.64 -14.06%
PAT 0.46 1.61 -71.43% 0.64 0.22 190.91% 0.42 1.41 -70.21% 2.20 -0.03 -
PATM 12.42% 71.11% 21.60% 4.08% 11.84% 67.67% 52.10% -0.77%
EPS 0.42 1.45 -71.03% 0.58 0.20 190.00% 0.38 1.27 -70.08% 1.99 -0.02 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 14.44 13.00 13.65 9.91 25.54 9.40 7.69 9.48 9.53 11.60 10.27 Net Sales Growth 9.31% -4.76% 37.74% -61.20% 171.70% 22.24% -18.88% -0.52% -17.84% 12.95% Cost Of Goods Sold 0.81 0.76 1.44 3.41 9.05 -3.15 0.35 0.18 0.12 0.28 0.28 Gross Profit 13.63 12.24 12.22 6.50 16.49 12.55 7.34 9.31 9.41 11.32 9.99 GP Margin 94.39% 94.15% 89.52% 65.59% 64.57% 133.51% 95.45% 98.21% 98.74% 97.59% 97.27% Total Expenditure 8.91 8.17 8.61 7.74 18.48 5.15 3.85 8.87 9.23 9.99 7.77 Power & Fuel Cost - 0.12 0.13 0.24 0.15 0.10 0.25 2.07 2.18 2.43 1.88 % Of Sales - 0.92% 0.95% 2.42% 0.59% 1.06% 3.25% 21.84% 22.88% 20.95% 18.31% Employee Cost - 0.49 0.58 0.42 0.38 0.58 0.67 0.60 0.70 0.71 0.93 % Of Sales - 3.77% 4.25% 4.24% 1.49% 6.17% 8.71% 6.33% 7.35% 6.12% 9.06% Manufacturing Exp. - 0.86 0.70 0.13 0.00 0.00 0.00 2.43 3.49 3.86 3.19 % Of Sales - 6.62% 5.13% 1.31% 0% 0% 0% 25.63% 36.62% 33.28% 31.06% General & Admin Exp. - 3.32 3.17 2.61 7.26 7.45 2.44 1.72 1.71 1.80 1.40 % Of Sales - 25.54% 23.22% 26.34% 28.43% 79.26% 31.73% 18.14% 17.94% 15.52% 13.63% Selling & Distn. Exp. - 0.97 1.50 0.41 0.60 0.10 0.08 0.03 0.03 0.05 0.05 % Of Sales - 7.46% 10.99% 4.14% 2.35% 1.06% 1.04% 0.32% 0.31% 0.43% 0.49% Miscellaneous Exp. - 1.65 1.09 0.52 1.04 0.07 0.07 1.84 0.99 0.86 0.05 % Of Sales - 12.69% 7.99% 5.25% 4.07% 0.74% 0.91% 19.41% 10.39% 7.41% 0.49% EBITDA 5.53 4.83 5.04 2.17 7.06 4.25 3.84 0.61 0.30 1.61 2.50 EBITDA Margin 38.30% 37.15% 36.92% 21.90% 27.64% 45.21% 49.93% 6.43% 3.15% 13.88% 24.34% Other Income 3.99 5.66 2.04 10.79 0.91 3.61 2.75 0.51 0.55 0.95 0.98 Interest 2.60 2.71 2.56 0.55 0.30 0.39 0.23 0.31 0.17 0.04 0.01 Depreciation 2.19 2.11 1.42 0.46 0.35 0.37 0.37 0.37 0.39 0.41 0.68 PBT 4.73 5.67 3.10 11.95 7.32 7.11 5.99 0.45 0.29 2.12 2.80 Tax 1.01 0.80 -0.03 1.23 1.87 1.15 0.99 0.71 0.06 0.79 0.99 Tax Rate 21.35% 14.11% -0.97% 10.29% 25.69% 16.17% 16.56% 165.12% 20.69% 37.26% 35.36% PAT 3.72 4.88 3.14 10.72 5.40 5.96 4.98 -0.29 0.23 1.33 1.81 PAT before Minority Interest 3.72 4.88 3.14 10.72 5.40 5.96 4.98 -0.29 0.23 1.33 1.81 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 25.76% 37.54% 23.00% 108.17% 21.14% 63.40% 64.76% -3.06% 2.41% 11.47% 17.62% PAT Growth 15.89% 55.41% -70.71% 98.52% -9.40% 19.68% - - -82.71% -26.52% EPS 3.35 4.40 2.83 9.66 4.86 5.37 4.49 -0.26 0.21 1.20 1.63

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 75.87 70.94 67.80 57.08 51.69 45.73 40.74 41.05 40.82 39.49 Share Capital 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 Total Reserves 64.67 59.74 56.60 45.88 40.49 34.53 29.54 29.85 29.62 28.29 Non-Current Liabilities 30.01 25.74 20.62 2.91 3.36 2.94 2.23 2.27 3.30 3.07 Secured Loans 22.76 18.87 16.57 0.06 0.00 0.00 0.00 0.14 0.32 0.00 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 0.58 0.57 0.47 0.30 0.34 0.19 0.02 0.04 0.03 0.02 Current Liabilities 12.63 17.01 12.81 5.99 9.37 1.98 4.52 5.03 2.38 2.59 Trade Payables 0.93 0.38 1.55 1.12 1.55 0.46 0.09 0.86 0.07 0.00 Other Current Liabilities 6.55 5.82 2.34 4.63 5.98 1.21 2.16 2.43 1.98 2.58 Short Term Borrowings 5.13 10.79 8.86 0.18 1.83 0.30 2.27 1.73 0.31 0.00 Short Term Provisions 0.03 0.02 0.07 0.06 0.01 0.01 0.01 0.01 0.02 0.00 Total Liabilities 118.51 113.69 101.23 65.98 64.42 50.65 47.49 48.35 46.50 45.15 Net Block 45.82 41.13 2.31 0.38 0.43 0.58 31.10 29.88 29.78 18.68 Gross Block 54.18 47.58 7.53 5.33 5.27 5.27 40.29 38.71 38.73 27.52 Accumulated Depreciation 8.36 6.45 5.22 4.95 4.83 4.68 9.19 8.83 8.95 8.84 Non Current Assets 113.17 101.97 92.51 56.36 43.98 34.80 38.32 39.32 36.59 34.02 Capital Work in Progress 11.08 2.33 30.08 0.58 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.66 9.24 10.76 9.77 10.38 10.72 6.92 9.11 6.50 5.51 Long Term Loans & Adv. 0.28 0.17 0.07 0.08 0.15 0.04 0.29 0.31 0.30 9.83 Other Non Current Assets 0.28 0.22 0.21 0.16 0.01 0.01 0.01 0.01 0.02 0.01 Current Assets 5.35 11.72 8.73 9.63 20.40 15.81 9.18 9.03 9.91 11.13 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.63 1.39 2.82 6.23 15.29 12.16 2.77 2.99 3.16 3.49 Sundry Debtors 0.09 0.13 2.78 1.54 1.09 0.38 0.50 0.72 0.75 0.75 Cash & Bank 1.71 2.30 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03 Other Current Assets 2.92 6.80 0.37 0.12 1.36 2.61 5.41 5.25 5.94 6.86 Short Term Loans & Adv. 1.64 1.11 0.02 0.50 1.07 2.18 4.96 4.91 5.19 5.99 Net Current Assets -7.29 -5.29 -4.08 3.64 11.03 13.82 4.65 4.00 7.53 8.54 Total Assets 118.52 113.69 101.24 65.99 64.38 50.61 47.50 48.35 46.50 45.15

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 12.28 5.71 2.03 13.00 8.99 2.73 1.19 3.51 12.44 1.11 PBT 5.67 3.10 11.95 7.27 7.11 5.98 0.43 0.29 2.12 2.80 Adjustment 0.92 3.06 -9.17 0.53 -1.90 -1.89 1.87 0.82 0.38 -0.06 Changes in Working Capital 6.75 0.04 0.45 7.09 4.87 -0.03 -0.35 3.25 10.83 -0.41 Cash after chg. in Working capital 13.34 6.20 3.23 14.89 10.08 4.05 1.95 4.35 13.32 2.33 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.07 -0.49 -1.20 -1.89 -1.09 -1.32 -0.76 -0.84 -0.88 -1.22 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 -9.49 -9.93 -26.49 -12.57 -6.60 -2.34 -0.45 -3.33 -12.38 -1.36 Net Fixed Assets -15.35 -12.30 -31.70 -0.64 0.00 35.02 -1.58 0.02 -11.21 -3.36 Net Investments 4.58 1.52 -0.99 0.61 0.34 -3.80 2.19 -2.61 -0.99 1.67 Others 1.28 0.85 6.20 -12.54 -6.94 -33.56 -1.06 -0.74 -0.18 0.33 Cash from Financing Activity -3.39 3.78 25.95 -1.85 -0.39 -0.23 -0.31 -0.17 -0.04 -0.01 Net Cash Inflow / Outflow -0.59 -0.44 1.49 -1.42 2.00 0.16 0.43 0.01 0.03 -0.26 Opening Cash & Equivalents 2.30 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03 0.30 Closing Cash & Equivalent 1.71 2.30 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 68.32 63.88 61.05 51.38 46.51 41.14 36.64 36.92 36.71 35.52 ROA 4.20% 2.92% 12.82% 8.28% 10.36% 10.16% -0.60% 0.48% 2.90% 4.04% ROE 6.65% 4.53% 17.20% 9.95% 12.26% 11.56% -0.70% 0.55% 3.32% 4.68% ROCE 7.91% 5.71% 16.46% 13.66% 15.06% 13.94% 1.70% 1.08% 5.33% 7.07% Fixed Asset Turnover 0.26 0.50 1.54 4.82 1.79 0.34 0.24 0.25 0.35 0.40 Receivable days 3.13 38.84 79.41 18.77 28.51 20.83 23.51 28.20 23.57 18.29 Inventory Days 28.26 56.28 166.83 153.80 532.87 354.42 111.00 117.92 104.67 129.78 Payable days 313.42 244.35 142.85 53.90 -116.63 289.81 984.16 21.36 3.15 0.00 Cash Conversion Cycle -282.03 -149.23 103.40 118.67 678.01 85.43 -849.65 124.76 125.10 148.07 Total Debt/Equity 0.42 0.46 0.39 0.00 0.04 0.01 0.06 0.05 0.02 0.00 Interest Cover 3.10 2.21 22.74 25.21 19.41 27.35 2.38 2.68 54.31 229.45

Top Investors:

ishita gaurav mohatta

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