Nifty
:
25884.80
Sensex
:
84587.01
-74.70 (-0.29%)
-313.70 (-0.37%)
Nifty
Sensex
:
:
25884.80
84587.01
-74.70 (-0.29%)
-313.70 (-0.37%)

Samyak International Ltd.

Trading

Rating :
N/A

BSE: 530025 | NSE: Not Listed

NSE BSE
23.30
25-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  23
  •  23.4
  •  22.25
  •  23.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  684
  •  15639
  •  23.4
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18.63
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22.31
  • N/A
  • 0.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.35%
  • 2.68%
  • 71.58%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.09
  • 9.18
  • -10.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.48
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 56.32
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.92
  • 3.88
  • 4.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.25
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.24
  • 4.92
  • 2.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
9.28
0.00
0
8.85
12.15
-27.16%
13.47
24.79
-45.66%
8.50
6.79
25.18%
Expenses
7.38
0.00
0
7.59
10.33
-26.52%
13.37
20.93
-36.12%
6.43
4.76
35.08%
EBITDA
1.90
0.00
0
1.26
1.82
-30.77%
0.10
3.86
-97.41%
2.07
2.03
1.97%
EBIDTM
20.44%
0.00%
14.25%
14.97%
0.76%
15.58%
24.39%
29.95%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.27
0.00
0
0.25
0.15
66.67%
0.43
0.46
-6.52%
0.18
0.16
12.50%
Depreciation
1.15
0.00
0
0.90
0.21
328.57%
0.97
2.04
-52.45%
0.84
0.81
3.70%
PBT
0.47
0.00
0
0.11
1.46
-92.47%
-1.34
1.34
-
1.05
1.07
-1.87%
Tax
-0.26
0.00
-
0.08
0.00
0
0.31
0.01
3,000.00%
0.01
0.00
0
PAT
0.73
0.00
0
0.03
1.46
-97.95%
-1.66
1.32
-
1.04
1.07
-2.80%
PATM
7.91%
0.00%
0.38%
12.02%
-12.30%
5.33%
12.19%
15.75%
EPS
1.19
0.00
0
-0.20
2.34
-
-4.48
2.11
-
1.49
1.71
-12.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
40.10
41.17
37.51
45.31
46.39
24.08
24.04
43.69
48.91
41.19
34.07
Net Sales Growth
-8.30%
9.76%
-17.21%
-2.33%
92.65%
0.17%
-44.98%
-10.67%
18.74%
20.90%
 
Cost Of Goods Sold
12.31
18.94
17.16
29.29
35.65
20.29
16.95
38.02
47.10
39.56
32.74
Gross Profit
27.79
22.24
20.35
16.02
10.74
3.79
7.09
5.66
1.82
1.63
1.33
GP Margin
69.31%
54.02%
54.25%
35.36%
23.15%
15.74%
29.49%
12.95%
3.72%
3.96%
3.90%
Total Expenditure
34.77
35.57
29.82
39.11
41.70
24.73
21.46
41.47
48.33
40.54
33.66
Power & Fuel Cost
-
0.27
0.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.66%
0.93%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
3.64
2.85
2.42
1.84
1.75
1.72
1.30
0.48
0.32
0.26
% Of Sales
-
8.84%
7.60%
5.34%
3.97%
7.27%
7.15%
2.98%
0.98%
0.78%
0.76%
Manufacturing Exp.
-
11.34
8.64
4.88
2.50
1.41
1.58
1.02
0.20
0.15
0.21
% Of Sales
-
27.54%
23.03%
10.77%
5.39%
5.86%
6.57%
2.33%
0.41%
0.36%
0.62%
General & Admin Exp.
-
0.87
0.36
2.46
1.66
1.28
0.77
0.99
0.55
0.51
0.44
% Of Sales
-
2.11%
0.96%
5.43%
3.58%
5.32%
3.20%
2.27%
1.12%
1.24%
1.29%
Selling & Distn. Exp.
-
0.09
0.17
0.05
0.04
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.22%
0.45%
0.11%
0.09%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.43
0.28
0.02
0.01
0.00
0.43
0.13
0.00
0.00
0.00
% Of Sales
-
1.04%
0.75%
0.04%
0.02%
0%
1.79%
0.30%
0%
0%
0.03%
EBITDA
5.33
5.60
7.69
6.20
4.69
-0.65
2.58
2.22
0.58
0.65
0.41
EBITDA Margin
13.29%
13.60%
20.50%
13.68%
10.11%
-2.70%
10.73%
5.08%
1.19%
1.58%
1.20%
Other Income
0.00
0.24
0.55
0.68
0.28
3.93
0.16
0.25
0.23
0.10
0.30
Interest
1.13
1.00
0.74
0.61
1.05
1.03
0.96
0.41
0.21
0.18
0.17
Depreciation
3.86
3.68
3.66
3.57
3.09
2.86
3.05
2.28
0.15
0.15
0.15
PBT
0.29
1.16
3.84
2.71
0.83
-0.61
-1.27
-0.22
0.45
0.42
0.38
Tax
0.14
0.35
0.04
0.06
0.03
-0.01
-0.01
0.09
0.08
0.12
0.11
Tax Rate
48.28%
31.53%
1.04%
2.25%
4.76%
1.27%
0.79%
-40.91%
18.18%
29.27%
28.95%
PAT
0.14
-0.29
2.79
2.61
0.60
-0.79
-1.26
-0.31
0.36
0.30
0.28
PAT before Minority Interest
0.14
-0.10
3.80
2.61
0.60
-0.79
-1.26
-0.31
0.36
0.30
0.28
Minority Interest
0.00
-0.19
-1.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.35%
-0.70%
7.44%
5.76%
1.29%
-3.28%
-5.24%
-0.71%
0.74%
0.73%
0.82%
PAT Growth
-96.36%
-
6.90%
335.00%
-
-
-
-
20.00%
7.14%
 
EPS
0.18
-0.36
3.49
3.26
0.75
-0.99
-1.58
-0.39
0.45
0.38
0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
52.26
42.62
69.42
68.32
70.71
41.86
74.30
13.05
12.62
12.34
Share Capital
8.00
6.25
6.25
6.25
6.25
6.25
6.25
6.25
6.25
6.25
Total Reserves
44.27
36.37
63.17
62.07
64.47
35.61
68.06
6.80
6.38
6.09
Non-Current Liabilities
0.39
3.93
10.17
9.48
11.57
12.94
9.84
0.03
0.09
1.20
Secured Loans
0.29
2.43
9.43
3.80
1.23
0.19
9.84
0.04
0.09
1.20
Unsecured Loans
0.05
1.49
0.34
5.69
10.37
12.77
0.00
0.00
0.00
0.00
Long Term Provisions
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
15.05
18.85
19.34
6.61
15.50
18.33
19.70
18.72
19.67
13.73
Trade Payables
6.06
11.80
10.45
6.21
13.58
15.45
18.06
15.96
17.29
13.47
Other Current Liabilities
6.37
7.05
5.72
-0.03
1.63
1.56
0.80
0.43
0.53
0.00
Short Term Borrowings
2.34
0.00
1.33
0.00
0.00
1.10
0.61
2.16
1.61
0.07
Short Term Provisions
0.28
0.00
1.84
0.43
0.30
0.22
0.23
0.17
0.23
0.19
Total Liabilities
69.60
67.09
98.93
84.41
97.78
73.13
103.84
31.80
32.38
27.27
Net Block
27.81
32.31
34.46
33.70
36.54
39.25
41.77
1.11
1.26
1.37
Gross Block
58.70
59.84
41.32
34.95
40.24
45.85
42.40
1.57
1.41
1.84
Accumulated Depreciation
30.90
27.53
6.86
1.25
3.70
6.60
0.62
0.45
0.15
0.47
Non Current Assets
50.06
47.32
59.41
67.15
71.66
43.69
83.97
9.93
10.84
8.54
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
7.12
3.89
24.92
33.35
35.02
4.36
35.97
8.82
9.58
7.17
Long Term Loans & Adv.
11.96
7.93
0.02
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.63
1.63
0.01
0.08
0.08
0.08
6.23
0.00
0.00
0.00
Current Assets
19.54
19.77
39.53
17.26
26.13
29.43
19.87
21.87
21.54
18.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.05
8.23
9.12
4.06
11.15
5.67
5.80
4.70
9.03
4.19
Sundry Debtors
4.12
2.41
11.94
4.07
5.15
14.03
8.70
11.41
9.40
7.97
Cash & Bank
1.28
2.01
1.63
1.24
0.86
0.34
1.89
0.29
0.68
0.56
Other Current Assets
6.09
0.10
0.00
0.00
8.98
9.39
3.48
5.47
2.43
5.96
Short Term Loans & Adv.
5.87
7.02
16.83
7.89
8.98
9.39
3.48
5.47
2.43
5.88
Net Current Assets
4.49
0.92
20.18
10.65
10.63
11.10
0.17
3.15
1.88
4.94
Total Assets
69.60
67.09
98.94
84.41
97.79
73.12
103.84
31.80
32.38
27.26

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
0.33
12.46
3.82
5.92
6.37
-4.26
61.30
-1.32
1.82
0.00
PBT
0.30
-2.33
2.61
0.54
-0.79
-1.26
-0.70
0.44
0.43
0.00
Adjustment
5.52
4.20
3.66
3.40
5.18
4.00
58.51
0.11
0.12
0.00
Changes in Working Capital
-5.31
10.67
-2.46
1.99
1.99
-7.00
3.51
-1.89
1.29
0.00
Cash after chg. in Working capital
0.51
12.54
3.82
5.93
6.37
-4.26
61.32
-1.34
1.84
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.18
-0.09
0.00
-0.01
-0.01
0.00
-0.02
0.02
-0.02
0.00
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
-2.21
-1.95
2.07
-1.59
-0.04
0.04
-2.57
0.98
-2.32
0.00
Net Fixed Assets
1.41
-0.23
-1.18
0.04
-0.14
-0.09
-0.15
0.00
0.29
0.16
Net Investments
-7.66
-1.65
7.79
1.68
0.26
0.68
-33.15
0.76
-2.41
-1.68
Others
4.04
-0.07
-4.54
-3.31
-0.16
-0.55
30.73
0.22
-0.20
1.52
Cash from Financing Activity
1.15
-10.74
-5.56
-3.94
-5.82
2.68
-57.70
-0.05
0.62
0.00
Net Cash Inflow / Outflow
-0.73
-0.24
0.32
0.39
0.51
-1.54
1.03
-0.40
0.12
0.00
Opening Cash & Equivalents
1.37
2.25
1.31
0.86
0.34
1.89
0.85
0.68
0.56
0.00
Closing Cash & Equivalent
0.64
2.01
1.63
1.24
0.86
0.34
1.89
0.29
0.68
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
65.35
68.22
111.12
109.36
113.19
67.00
118.94
20.89
20.21
19.67
ROA
-0.14%
4.58%
2.84%
0.66%
-0.92%
-1.42%
-0.46%
1.13%
0.99%
1.19%
ROE
-0.20%
6.78%
3.79%
0.86%
-1.40%
-2.16%
-0.71%
2.82%
2.37%
2.30%
ROCE
2.46%
7.21%
4.14%
2.09%
0.33%
-0.43%
0.38%
4.36%
4.22%
4.19%
Fixed Asset Turnover
0.69
0.74
1.19
1.28
0.56
0.53
1.99
32.83
25.33
19.47
Receivable days
28.94
69.82
64.49
36.33
145.35
172.56
84.02
77.65
76.95
58.35
Inventory Days
72.17
84.44
53.09
59.93
127.47
87.09
43.89
51.23
58.57
51.51
Payable days
172.14
236.71
108.79
107.06
261.14
261.27
141.11
138.35
124.09
110.46
Cash Conversion Cycle
-71.04
-82.45
8.79
-10.80
11.68
-1.63
-13.20
-9.47
11.42
-0.60
Total Debt/Equity
0.05
0.09
0.16
0.14
0.17
0.34
0.14
0.17
0.14
0.10
Interest Cover
1.25
6.19
5.40
1.59
0.22
-0.32
0.46
3.10
3.33
3.23

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

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.