Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

54/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

371.65

15-Sep-2025

Open
High
Low
Previous Close

367
381
366.2
363.25

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

1321155
492625894.15
475.95
206

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,226.25
19.40
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,610.05
0.54%
2.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.19
19.31
19.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.39
26.79
5.16

PAT CAGR (%)

10 Years
5 Years
3 Years

1.78
-
11.78

P:E (Median)

8 Years
5 Years
3 Years

7.26
18.82
20.16

P:BV (Average)

8 Years
5 Years
3 Years

2.01
2.20
2.98

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.02
8.34
9.07

Earnings Forecasts:

(Updated: 16-09-2025)

Description 2024 2025 2026 2027
Adj EPS 18.08
P/E Ratio 20.56
Revenue 782.12
EBITDA 331.75
Net Income 156.52
ROA 9.81
P/B Ratio 2.82
ROE 14.53
FCFF -87.24
FCFF Yield -2.85
Net Debt 234.2
BVPS 131.97

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 159.34 130.93 21.70% 162.32 154.23 5.25% 119.05 163.04 -26.98% 128.65 137.31 -6.31%
Expenses 75.25 57.66 30.51% 73.25 61.93 18.28% 64.48 48.72 32.35% 59.95 52.20 14.85%
EBITDA 84.09 73.27 14.77% 89.06 92.30 -3.51% 54.56 114.32 -52.27% 68.70 85.12 -19.29%
EBIDTM 52.77% 55.96% 54.87% 59.84% 45.83% 70.12% 53.40% 61.99%
Other Income 10.75 19.95 -46.12% 9.88 11.43 -13.56% 8.61 5.96 44.46% 8.27 4.75 74.11%
Interest 7.28 6.06 20.13% 7.47 5.97 25.13% 6.19 6.85 -9.64% 6.15 6.65 -7.52%
Depreciation 31.35 32.54 -3.66% 31.29 33.18 -5.70% 31.18 31.87 -2.17% 33.47 34.23 -2.22%
PBT 56.20 54.62 2.89% 60.18 64.59 -6.83% 25.80 81.55 -68.36% 37.34 48.98 -23.76%
Tax 14.40 14.80 -2.70% 16.73 16.68 0.30% 7.40 20.62 -64.11% 11.39 12.52 -9.03%
PAT 41.81 39.82 5.00% 43.45 47.90 -9.29% 18.40 60.93 -69.80% 25.95 36.46 -28.83%
PATM 26.24% 30.41% 26.77% 31.06% 15.46% 37.37% 20.17% 26.55%
EPS 4.83 4.60 5.00% 5.02 5.53 -9.22% 2.13 7.04 -69.74% 3.00 4.21 -28.74%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 273.36 150.61 81.50% 267.42 0.00 0 207.96 167.04 24.50% 156.13 139.98 11.54%
Expenses 173.81 76.28 127.86% 160.51 0.00 0 132.00 52.26 152.58% 82.97 53.88 53.99%
EBITDA 99.54 74.33 33.92% 106.91 0.00 0 75.96 114.78 -33.82% 73.16 86.10 -15.03%
EBIDTM 36.41% 49.35% 39.98% 0.00% 36.52% 68.71% 46.86% 61.51%
Other Income 7.40 19.85 -62.72% 6.51 0.00 0 6.26 5.96 5.03% 8.13 4.75 71.16%
Interest 7.32 6.06 20.79% 7.45 0.00 0 6.19 6.85 -9.64% 6.17 6.65 -7.22%
Depreciation 31.38 32.54 -3.56% 31.30 0.00 0 31.19 31.87 -2.13% 33.47 34.23 -2.22%
PBT 68.25 55.58 22.80% 74.66 0.00 0 44.83 82.01 -45.34% 41.64 49.97 -16.67%
Tax 17.99 15.09 19.22% 20.84 0.00 0 11.75 20.74 -43.35% 12.52 12.77 -1.96%
PAT 50.26 40.49 24.13% 53.83 0.00 0 33.08 61.28 -46.02% 29.12 37.20 -21.72%
PATM 18.39% 26.89% 20.13% 0.00% 15.91% 36.68% 18.65% 26.58%
EPS 5.80 4.68 23.93% 6.22 0.00 0 3.82 7.08 -46.05% 3.36 4.30 -21.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 569.36 540.95 598.49 455.78 335.26 223.74 322.87 282.40 228.40 553.14 530.82 Net Sales Growth -2.76% -9.61% 31.31% 35.95% 49.84% -30.70% 14.33% 23.64% -58.71% 4.20% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 569.36 540.95 598.49 455.78 335.26 223.74 322.87 282.40 228.40 553.14 530.82 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 272.93 255.36 218.58 198.94 197.33 136.58 166.14 193.11 144.84 186.66 202.31 Power & Fuel Cost - 17.42 18.59 17.25 16.62 9.99 17.85 21.17 14.90 19.85 18.21 % Of Sales - 3.22% 3.11% 3.78% 4.96% 4.47% 5.53% 7.50% 6.52% 3.59% 3.43% Employee Cost - 40.51 39.65 32.11 24.52 19.91 20.09 19.37 15.44 21.88 21.85 % Of Sales - 7.49% 6.63% 7.05% 7.31% 8.90% 6.22% 6.86% 6.76% 3.96% 4.12% Manufacturing Exp. - 136.37 122.92 115.32 109.29 77.27 93.58 92.37 68.73 110.27 106.06 % Of Sales - 25.21% 20.54% 25.30% 32.60% 34.54% 28.98% 32.71% 30.09% 19.94% 19.98% General & Admin Exp. - 45.82 27.73 22.55 19.51 16.27 17.73 18.23 14.89 18.25 16.98 % Of Sales - 8.47% 4.63% 4.95% 5.82% 7.27% 5.49% 6.46% 6.52% 3.30% 3.20% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 15.24 9.70 11.72 27.40 13.15 16.90 41.97 30.88 16.41 0.00 % Of Sales - 2.82% 1.62% 2.57% 8.17% 5.88% 5.23% 14.86% 13.52% 2.97% 7.39% EBITDA 296.41 285.59 379.91 256.84 137.93 87.16 156.73 89.29 83.56 366.48 328.51 EBITDA Margin 52.06% 52.79% 63.48% 56.35% 41.14% 38.96% 48.54% 31.62% 36.58% 66.25% 61.89% Other Income 37.51 46.70 28.17 29.77 36.99 29.29 3.33 12.86 20.05 9.75 24.98 Interest 27.09 25.88 24.95 16.65 17.31 26.30 41.03 47.59 54.75 64.74 55.40 Depreciation 127.29 128.48 131.84 121.07 118.11 122.10 140.38 140.82 136.73 149.98 126.32 PBT 179.52 177.94 251.29 148.90 39.49 -31.95 -21.36 -86.26 -87.87 161.50 171.79 Tax 49.92 50.32 64.18 36.86 10.07 -9.53 -14.75 -28.19 -30.39 52.32 64.83 Tax Rate 27.81% 28.28% 25.54% 24.75% 25.50% 29.83% 69.05% 32.68% 34.59% 32.40% 37.74% PAT 129.61 127.62 187.11 112.04 29.43 -22.42 -6.60 -58.06 -57.48 109.18 106.96 PAT before Minority Interest 129.61 127.62 187.11 112.04 29.43 -22.42 -6.60 -58.06 -57.48 109.18 106.96 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 22.76% 23.59% 31.26% 24.58% 8.78% -10.02% -2.04% -20.56% -25.17% 19.74% 20.15% PAT Growth -29.98% -31.79% 67.00% 280.70% - - - - - 2.08% EPS 14.97 14.74 21.61 12.94 3.40 -2.59 -0.76 -6.70 -6.64 12.61 12.35

Description TTM Mar 25 Mar 23 Mar 22
Net Sales - 782.12 455.78 335.26 Net Sales Growth - 71.60% 35.95% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 782.12 455.78 335.26 GP Margin - 100% 100% 100% Total Expenditure - 451.76 198.92 197.35 Power & Fuel Cost - 17.44 17.25 16.62 % Of Sales - 2.23% 3.78% 4.96% Employee Cost - 46.27 32.11 24.52 % Of Sales - 5.92% 7.05% 7.31% Manufacturing Exp. - 322.88 115.32 109.29 % Of Sales - 41.28% 25.30% 32.60% General & Admin Exp. - 48.65 21.31 19.51 % Of Sales - 6.22% 4.68% 5.82% Selling & Distn. Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Miscellaneous Exp. - 16.52 12.93 27.42 % Of Sales - 2.11% 2.84% 8.18% EBITDA - 330.36 256.86 137.91 EBITDA Margin - 42.24% 56.36% 41.14% Other Income - 40.75 29.77 36.99 Interest - 25.88 16.65 17.31 Depreciation - 128.51 121.07 118.11 PBT - 216.72 148.91 39.47 Tax - 60.20 36.86 10.07 Tax Rate - 27.78% 24.75% 25.51% PAT - 156.52 112.06 29.40 PAT before Minority Interest - 156.52 112.06 29.40 Minority Interest - 0.00 0.00 0.00 PAT Margin - 20.01% 24.59% 8.77% PAT Growth - 39.68% 281.16% EPS - 18.07 12.94 3.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 1,117.87 1,012.15 841.71 733.95 709.00 726.42 733.18 788.96 861.36 755.43 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 1,109.21 1,003.49 833.05 725.29 700.34 717.77 724.53 780.30 852.70 746.77 Non-Current Liabilities 289.13 209.36 140.38 136.96 157.91 224.91 359.10 519.25 502.05 554.25 Secured Loans 231.59 160.58 93.53 108.54 129.80 187.98 309.37 442.00 407.77 459.84 Unsecured Loans 0.00 0.00 0.00 11.02 19.11 20.33 18.17 16.89 2.14 2.14 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.01 2.86 1.99 Current Liabilities 320.96 261.55 136.80 93.29 90.71 141.03 151.44 137.20 179.73 186.61 Trade Payables 33.71 29.37 17.41 20.73 16.44 20.56 16.85 17.46 17.91 20.24 Other Current Liabilities 106.12 71.78 46.54 71.19 68.84 108.60 104.55 107.54 110.20 163.78 Short Term Borrowings 134.99 95.94 69.89 0.19 5.17 10.51 26.11 11.61 44.02 1.42 Short Term Provisions 46.14 64.47 2.97 1.18 0.26 1.35 3.93 0.58 7.61 1.17 Total Liabilities 1,727.96 1,483.06 1,118.89 964.20 957.62 1,092.36 1,243.72 1,445.41 1,543.14 1,496.29 Net Block 1,112.89 1,012.44 855.36 766.09 832.53 961.41 1,107.91 1,237.84 1,274.50 1,251.06 Gross Block 2,207.69 1,997.66 1,759.41 1,562.95 1,517.31 1,531.34 1,557.52 1,569.68 1,514.20 1,377.22 Accumulated Depreciation 1,094.80 985.22 904.05 796.87 684.79 569.93 449.60 331.84 239.71 126.16 Non Current Assets 1,186.46 1,052.09 882.93 785.99 846.50 982.76 1,126.44 1,272.20 1,325.40 1,292.81 Capital Work in Progress 17.57 14.97 6.95 0.00 0.00 0.00 0.00 3.86 0.49 4.54 Non Current Investment 8.04 0.00 0.23 0.27 0.00 0.00 0.00 15.72 16.28 8.04 Long Term Loans & Adv. 22.83 14.24 15.80 14.29 13.97 21.35 11.38 10.39 34.12 28.30 Other Non Current Assets 22.75 8.06 1.45 2.15 0.00 0.00 7.14 4.40 0.02 0.88 Current Assets 539.86 425.59 234.61 178.22 111.12 109.59 117.30 173.21 217.74 203.48 Current Investments 149.60 70.57 35.41 30.04 12.24 0.00 0.00 0.00 15.00 0.00 Inventories 5.69 5.91 4.50 4.82 7.06 10.63 11.77 12.39 13.83 10.59 Sundry Debtors 221.25 179.16 140.25 121.10 81.47 62.21 73.28 134.52 165.81 155.07 Cash & Bank 48.43 81.10 21.06 9.71 1.57 3.36 4.49 2.84 2.63 4.05 Other Current Assets 114.89 4.42 3.31 5.71 8.77 33.40 27.76 23.47 20.46 33.77 Short Term Loans & Adv. 107.45 84.42 30.07 6.83 3.11 27.19 6.14 9.57 2.80 1.84 Net Current Assets 218.91 164.04 97.80 84.92 20.41 -31.43 -34.15 36.01 38.01 16.87 Total Assets 1,726.32 1,477.68 1,117.54 964.21 957.62 1,092.35 1,243.74 1,445.41 1,543.14 1,496.29

Description Mar 25 Mar 23 Mar 22
Shareholder's Funds 1,142.53 841.72 733.93 Share Capital 8.66 8.66 8.66 Total Reserves 1,133.87 833.06 725.27 Non-Current Liabilities 288.60 140.38 136.96 Secured Loans 231.59 93.53 108.54 Unsecured Loans 0.00 0.00 11.02 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 383.09 144.56 93.31 Trade Payables 81.87 17.42 20.75 Other Current Liabilities 111.10 117.30 71.19 Short Term Borrowings 134.99 0.94 0.19 Short Term Provisions 55.13 8.90 1.18 Total Liabilities 1,814.22 1,126.66 964.20 Net Block 1,113.65 855.36 766.09 Gross Block 2,208.53 1,759.41 1,562.95 Accumulated Depreciation 1,094.88 904.05 796.87 Non Current Assets 1,180.76 905.63 785.72 Capital Work in Progress 17.57 6.95 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 23.85 15.80 14.29 Other Non Current Assets 23.31 24.37 2.15 Current Assets 631.82 221.04 178.48 Current Investments 149.60 35.41 30.04 Inventories 5.69 4.50 4.82 Sundry Debtors 307.54 140.25 121.10 Cash & Bank 54.22 21.42 9.98 Other Current Assets 114.77 5.97 5.71 Short Term Loans & Adv. 101.46 13.49 6.83 Net Current Assets 248.73 76.48 85.17 Total Assets 1,812.58 1,126.67 964.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 145.16 304.49 257.35 129.91 118.90 163.18 127.85 126.45 311.25 257.91 PBT 183.55 252.40 148.90 39.49 -31.95 -21.36 -86.26 -87.87 161.50 171.79 Adjustment 118.98 132.58 115.30 120.08 130.53 178.17 176.74 172.84 207.19 188.50 Changes in Working Capital -112.64 -18.41 -5.51 -29.78 12.01 4.53 42.81 50.98 -12.03 -40.20 Cash after chg. in Working capital 189.89 366.58 258.69 129.80 110.58 161.34 133.29 135.96 356.67 320.09 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -44.74 -62.09 -1.34 0.11 8.32 1.84 -5.45 -9.51 -45.42 -62.17 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 -275.59 -345.54 -237.04 -75.78 20.62 9.36 19.07 -44.39 -188.79 -486.92 Net Fixed Assets -212.63 -246.27 -203.41 -45.64 14.03 26.18 16.02 -58.85 -132.93 352.77 Net Investments -87.07 -34.93 -5.33 -18.07 -12.24 0.00 15.72 15.56 -23.24 -1.04 Others 24.11 -64.34 -28.30 -12.07 18.83 -16.82 -12.67 -1.10 -32.62 -838.65 Cash from Financing Activity 89.07 68.11 -15.19 -48.31 -141.31 -173.68 -145.15 -81.93 -123.49 204.60 Net Cash Inflow / Outflow -41.36 27.06 5.12 5.81 -1.79 -1.14 1.77 0.12 -1.04 -24.41 Opening Cash & Equivalents 39.35 12.29 7.17 1.35 3.14 4.28 2.51 2.39 3.43 27.84 Closing Cash & Equivalent -2.01 39.35 12.29 7.17 1.35 3.14 4.28 2.51 2.39 3.43

Description Mar 25 Mar 23 Mar 22
Cash From Operating Activity 161.70 257.34 129.91 PBT 216.72 148.91 39.47 Adjustment 120.70 115.27 120.08 Changes in Working Capital -123.69 -5.51 -29.76 Cash after chg. in Working capital 213.73 258.68 129.80 Interest Paid 0.00 0.00 0.00 Tax Paid -52.03 -1.34 0.11 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -286.34 -237.03 -75.52 Net Fixed Assets -458.90 -203.41 Net Investments -122.00 -5.33 Others 294.56 -28.29 Cash from Financing Activity 89.07 -15.19 -48.31 Net Cash Inflow / Outflow -35.57 5.12 6.08 Opening Cash & Equivalents 39.35 7.43 1.35 Closing Cash & Equivalent 3.77 12.55 7.43

Financial Ratios

Standalone /

Consolidated

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.) 129.12 116.91 97.22 169.55 163.79 167.81 169.37 182.26 198.98 174.51 ROA 7.94% 14.36% 10.75% 3.06% -2.19% -0.57% -4.32% -3.85% 7.18% 8.24% ROE 11.98% 20.19% 14.22% 4.08% -3.12% -0.90% -7.63% -6.97% 13.51% 15.17% ROCE 14.25% 23.72% 17.20% 6.29% -0.58% 1.78% -3.09% -2.43% 16.41% 19.37% Fixed Asset Turnover 0.26 0.32 0.27 0.22 0.15 0.21 0.18 0.15 0.38 0.34 Receivable days 135.09 97.40 104.65 110.27 117.20 76.58 134.29 239.98 105.87 95.78 Inventory Days 3.91 3.17 3.73 6.47 14.43 12.66 15.61 20.96 8.06 7.15 Payable days 0.00 0.00 0.00 0.00 0.00 24.49 22.26 26.65 22.54 20.45 Cash Conversion Cycle 139.00 100.57 108.38 116.74 131.63 64.75 127.64 234.29 91.39 82.49 Total Debt/Equity 0.39 0.29 0.22 0.23 0.28 0.43 0.61 0.68 0.62 0.80 Interest Cover 7.88 11.07 9.94 3.28 -0.22 0.48 -0.81 -0.60 3.49 4.10

Description Mar 25 Mar 23 Mar 22
Book Value (Rs.) 131.97 97.22 169.55 ROA 10.64% 10.72% 3.05% ROE 15.78% 14.22% 4.01% ROCE 18.63% 17.20% 6.31% Fixed Asset Turnover 0.39 0.27 0.21 Receivable days 104.49 104.65 131.85 Inventory Days 2.38 3.73 5.25 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 106.86 108.38 137.10 Total Debt/Equity 0.38 0.22 0.23 Interest Cover 9.37 9.94 3.28

Top Investors:

kedar dattatraya borgaonkar

girish gulati huf .

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sanghvi Movers’ arm secures work orders worth Rs 292 crore
15th Sep 2025, 18:30 PM

The work orders are expected to commence from Q2 of FY 2025-26 and to be completed by Q1 of FY 2026-27
Read More
Sanghvi Movers - Quarterly Results
6th Aug 2025, 15:31 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