Nifty

:

24435.95

Sensex

:

77966.35

-35.75 (-0.15%)
-187.90 (-0.24%)

Login

Nifty
Sensex

:
:

24435.95
77966.35

-35.75 (-0.15%)
-187.90 (-0.24%)

Sam Industries Ltd.

Engineering - Construction

Rating :

45/99

BSE: 532005 | NSE: SAMINDUS

Watchlist

NSE BSE

41.51

12-Aug-2026

Open
High
Low
Previous Close

38.01
42.5
38.01
39.50

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

311
12740
42.5
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

46.03
9.44
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

76.39
N/A
0.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.34
12.16
-18.85

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.59
-6.52

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-8.81
-16.53

P:E (Median)

8 Years
5 Years
3 Years

9.30
9.42
10.46

P:BV (Average)

8 Years
5 Years
3 Years

0.86
0.96
1.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.14
8.45
10.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 2.96 5.48 -45.99% 3.54 2.08 70.19% 4.23 3.38 25.15% 2.27 2.71 -16.24%
Expenses 2.96 3.30 -10.30% 2.58 1.84 40.22% 1.37 2.20 -37.73% 1.26 1.26 0.00%
EBITDA 0.00 2.18 -100.00% 0.96 0.24 300.00% 2.86 1.18 142.37% 1.01 1.45 -30.34%
EBIDTM -0.10% 39.75% 27.13% 11.65% 67.66% 34.93% 44.61% 53.38%
Other Income 1.30 -0.11 - 0.68 0.76 -10.53% 1.13 0.43 162.79% 2.54 0.96 164.58%
Interest 0.57 0.80 -28.75% 0.66 0.83 -20.48% 0.72 0.66 9.09% 0.76 0.28 171.43%
Depreciation 0.56 0.49 14.29% 0.51 0.46 10.87% 0.52 0.34 52.94% 0.51 0.14 264.29%
PBT 0.17 0.78 -78.21% 0.47 -0.28 - 2.75 0.62 343.55% 2.28 1.98 15.15%
Tax -0.47 0.56 - 0.05 -1.69 - 0.55 0.64 -14.06% 0.67 0.45 48.89%
PAT 0.64 0.22 190.91% 0.42 1.41 -70.21% 2.20 -0.03 - 1.61 1.53 5.23%
PATM 21.60% 4.08% 11.84% 67.67% 52.10% -0.77% 71.11% 56.45%
EPS 0.58 0.20 190.00% 0.38 1.27 -70.08% 1.99 -0.02 - 1.45 1.38 5.07%

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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 13.00 13.65 9.91 25.54 9.40 7.69 9.48 9.53 11.60 10.27 7.38 Net Sales Growth -4.76% 37.74% -61.20% 171.70% 22.24% -18.88% -0.52% -17.84% 12.95% 39.16% Cost Of Goods Sold 0.76 1.44 3.41 9.05 -3.15 0.35 0.18 0.12 0.28 0.28 0.18 Gross Profit 12.24 12.22 6.50 16.49 12.55 7.34 9.31 9.41 11.32 9.99 7.20 GP Margin 94.14% 89.52% 65.59% 64.57% 133.51% 95.45% 98.21% 98.74% 97.59% 97.27% 97.56% Total Expenditure 8.17 8.61 7.74 18.48 5.15 3.85 8.87 9.23 9.99 7.77 9.64 Power & Fuel Cost - 0.13 0.24 0.15 0.10 0.25 2.07 2.18 2.43 1.88 1.78 % Of Sales - 0.95% 2.42% 0.59% 1.06% 3.25% 21.84% 22.88% 20.95% 18.31% 24.12% Employee Cost - 0.58 0.42 0.38 0.58 0.67 0.60 0.70 0.71 0.93 0.95 % Of Sales - 4.25% 4.24% 1.49% 6.17% 8.71% 6.33% 7.35% 6.12% 9.06% 12.87% Manufacturing Exp. - 0.70 0.13 0.00 0.00 0.00 2.43 3.49 3.86 3.19 2.89 % Of Sales - 5.13% 1.31% 0% 0% 0% 25.63% 36.62% 33.28% 31.06% 39.16% General & Admin Exp. - 3.17 2.61 7.26 7.45 2.44 1.72 1.71 1.80 1.40 1.09 % Of Sales - 23.22% 26.34% 28.43% 79.26% 31.73% 18.14% 17.94% 15.52% 13.63% 14.77% Selling & Distn. Exp. - 1.55 0.41 0.60 0.10 0.08 0.03 0.03 0.05 0.05 0.02 % Of Sales - 11.36% 4.14% 2.35% 1.06% 1.04% 0.32% 0.31% 0.43% 0.49% 0.27% Miscellaneous Exp. - 1.04 0.52 1.04 0.07 0.07 1.84 0.99 0.86 0.05 0.02 % Of Sales - 7.62% 5.25% 4.07% 0.74% 0.91% 19.41% 10.39% 7.41% 0.49% 36.86% EBITDA 4.83 5.04 2.17 7.06 4.25 3.84 0.61 0.30 1.61 2.50 -2.26 EBITDA Margin 37.15% 36.92% 21.90% 27.64% 45.21% 49.93% 6.43% 3.15% 13.88% 24.34% -30.62% Other Income 5.65 2.04 10.79 0.91 3.61 2.75 0.51 0.55 0.95 0.98 0.84 Interest 2.71 2.56 0.55 0.30 0.39 0.23 0.31 0.17 0.04 0.01 0.01 Depreciation 2.10 1.42 0.46 0.35 0.37 0.37 0.37 0.39 0.41 0.68 0.68 PBT 5.67 3.10 11.95 7.32 7.11 5.99 0.45 0.29 2.12 2.80 -2.10 Tax 0.80 -0.03 1.23 1.87 1.15 0.99 0.71 0.06 0.79 0.99 0.26 Tax Rate 14.11% -0.97% 10.29% 25.69% 16.17% 16.56% 165.12% 20.69% 37.26% 35.36% -12.32% PAT 4.87 3.14 10.72 5.40 5.96 4.98 -0.29 0.23 1.33 1.81 -2.37 PAT before Minority Interest 4.87 3.14 10.72 5.40 5.96 4.98 -0.29 0.23 1.33 1.81 -2.37 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 37.46% 23.00% 108.17% 21.14% 63.40% 64.76% -3.06% 2.41% 11.47% 17.62% -32.11% PAT Growth 55.59% -70.71% 98.52% -9.40% 19.68% - - -82.71% -26.52% - EPS 4.39 2.83 9.66 4.86 5.37 4.49 -0.26 0.21 1.20 1.63 -2.14

Results Balance Sheet

Standalone Figures in Rs. Crores

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 70.94 67.80 57.08 51.69 45.73 40.74 41.05 40.82 39.49 38.14 Share Capital 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 Total Reserves 59.74 56.60 45.88 40.49 34.53 29.54 29.85 29.62 28.29 26.94 Non-Current Liabilities 25.74 20.62 2.91 3.36 2.94 2.23 2.27 3.30 3.07 3.23 Secured Loans 18.87 16.57 0.06 0.00 0.00 0.00 0.14 0.32 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.80 Long Term Provisions 0.57 0.47 0.30 0.34 0.19 0.02 0.04 0.03 0.02 0.02 Current Liabilities 17.01 12.81 5.99 9.37 1.98 4.52 5.03 2.38 2.59 3.12 Trade Payables 0.38 1.55 1.12 1.55 0.46 0.09 0.86 0.07 0.00 0.61 Other Current Liabilities 5.82 2.34 4.63 5.98 1.21 2.16 2.43 1.98 2.58 2.50 Short Term Borrowings 10.79 8.86 0.18 1.83 0.30 2.27 1.73 0.31 0.00 0.00 Short Term Provisions 0.02 0.07 0.06 0.01 0.01 0.01 0.01 0.02 0.00 0.01 Total Liabilities 113.69 101.23 65.98 64.42 50.65 47.49 48.35 46.50 45.15 44.49 Net Block 41.13 2.31 0.38 0.43 0.58 31.10 29.88 29.78 18.68 15.99 Gross Block 47.58 7.53 5.33 5.27 5.27 40.29 38.71 38.73 27.52 24.16 Accumulated Depreciation 6.45 5.22 4.95 4.83 4.68 9.19 8.83 8.95 8.84 8.16 Non Current Assets 101.97 92.51 56.36 43.98 34.80 38.32 39.32 36.59 34.02 31.68 Capital Work in Progress 2.33 30.08 0.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 9.24 10.76 9.77 10.38 10.72 6.92 9.11 6.50 5.51 7.18 Long Term Loans & Adv. 0.17 0.07 0.08 0.15 0.04 0.29 0.31 0.30 9.83 8.49 Other Non Current Assets 0.22 0.21 0.16 0.01 0.01 0.01 0.01 0.02 0.01 0.01 Current Assets 11.72 8.73 9.63 20.40 15.81 9.18 9.03 9.91 11.13 12.81 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.39 2.82 6.23 15.29 12.16 2.77 2.99 3.16 3.49 3.82 Sundry Debtors 0.13 2.78 1.54 1.09 0.38 0.50 0.72 0.75 0.75 0.28 Cash & Bank 2.30 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03 0.30 Other Current Assets 7.91 0.37 0.12 0.29 2.61 5.41 5.25 5.94 6.86 8.41 Short Term Loans & Adv. 1.11 0.02 0.50 1.07 2.18 4.96 4.91 5.19 5.99 7.55 Net Current Assets -5.29 -4.08 3.64 11.03 13.82 4.65 4.00 7.53 8.54 9.69 Total Assets 113.69 101.24 65.99 64.38 50.61 47.50 48.35 46.50 45.15 44.49

Cash Flow

Standalone Figures in Rs. Crores

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 5.71 2.03 13.00 8.99 2.73 1.19 3.51 12.44 1.11 0.81 PBT 3.10 11.95 7.27 7.11 5.98 0.43 0.29 2.12 2.80 -2.10 Adjustment 3.06 -9.17 0.53 -1.90 -1.89 1.87 0.82 0.38 -0.06 2.54 Changes in Working Capital 0.04 0.45 7.09 4.87 -0.03 -0.35 3.25 10.83 -0.41 1.02 Cash after chg. in Working capital 6.20 3.23 14.89 10.08 4.05 1.95 4.35 13.32 2.33 1.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.49 -1.20 -1.89 -1.09 -1.32 -0.76 -0.84 -0.88 -1.22 -0.65 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 -9.93 -26.49 -12.57 -6.60 -2.34 -0.45 -3.33 -12.38 -1.36 -0.66 Net Fixed Assets -12.30 -31.70 -0.64 0.00 35.02 -1.58 0.02 -11.21 -3.36 -8.04 Net Investments 1.52 -0.99 0.61 0.34 -3.80 2.19 -2.61 -0.99 1.67 9.16 Others 0.85 6.20 -12.54 -6.94 -33.56 -1.06 -0.74 -0.18 0.33 -1.78 Cash from Financing Activity 3.78 25.95 -1.85 -0.39 -0.23 -0.31 -0.17 -0.04 -0.01 0.00 Net Cash Inflow / Outflow -0.44 1.49 -1.42 2.00 0.16 0.43 0.01 0.03 -0.26 0.15 Opening Cash & Equivalents 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03 0.30 0.15 Closing Cash & Equivalent 2.30 2.74 1.24 2.66 0.66 0.50 0.07 0.06 0.03 0.30

Financial Ratios

Standalone

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.) 63.88 61.05 51.38 46.51 41.14 36.64 36.92 36.71 35.52 34.30 ROA 2.92% 12.82% 8.28% 10.36% 10.16% -0.60% 0.48% 2.90% 4.04% -5.17% ROE 4.53% 17.20% 9.95% 12.26% 11.56% -0.70% 0.55% 3.32% 4.68% -6.05% ROCE 5.71% 16.46% 13.66% 15.06% 13.94% 1.70% 1.08% 5.33% 7.07% -5.11% Fixed Asset Turnover 0.50 1.54 4.82 1.79 0.34 0.24 0.25 0.35 0.40 0.37 Receivable days 38.84 79.41 18.77 28.51 20.83 23.51 28.20 23.57 18.29 16.74 Inventory Days 56.28 166.83 153.80 532.87 354.42 111.00 117.92 104.67 129.78 194.17 Payable days 244.35 142.85 53.90 -116.63 289.81 984.16 21.36 3.15 0.00 31.92 Cash Conversion Cycle -149.23 103.40 118.67 678.01 85.43 -849.65 124.76 125.10 148.07 178.99 Total Debt/Equity 0.46 0.39 0.00 0.04 0.01 0.06 0.05 0.02 0.00 0.05 Interest Cover 2.21 22.74 25.21 19.41 27.35 2.38 2.68 54.31 229.45 -234.23

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