Nifty

:

24252.00

Sensex

:

77540.83

20.15 (0.08%)
3.11 (0.00%)

Login

Nifty
Sensex

:
:

24252.00
77540.83

20.15 (0.08%)
3.11 (0.00%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

61/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

479.35

21-Aug-2026

Open
High
Low
Previous Close

489.65
494.6
477.1
490.70

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

249768
121217019.15
528
223.8

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,163.01
20.89
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,708.03
0.42%
3.03

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.99
26.14
4.01

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.06
23.73
-2.81

PAT CAGR (%)

10 Years
5 Years
3 Years

3.81
44.35
-5.35

P:E (Median)

8 Years
5 Years
3 Years

19.48
19.48
19.31

P:BV (Average)

8 Years
5 Years
3 Years

2.82
2.82
3.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.90
8.90
9.51

Earnings Forecasts:

(Updated: 22-08-2026)

Description 2026 2027 2028 2029
Adj EPS 57 16 - -
P/E Ratio 8.41 29.96 - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 202.97 159.34 27.38% 205.10 162.32 26.36% 172.57 119.05 44.96% 136.49 128.65 6.09%
Expenses 118.62 75.25 57.63% 101.57 73.25 38.66% 88.49 64.48 37.24% 78.75 59.95 31.36%
EBITDA 84.36 84.09 0.32% 103.53 89.06 16.25% 84.08 54.56 54.11% 57.74 68.70 -15.95%
EBIDTM 41.56% 52.77% 50.48% 54.87% 48.72% 45.83% 42.31% 53.40%
Other Income 15.47 10.75 43.91% 23.57 9.88 138.56% 8.44 8.61 -1.97% 11.05 8.27 33.62%
Interest 9.15 7.28 25.69% 9.82 7.47 31.46% 8.03 6.19 29.73% 7.14 6.15 16.10%
Depreciation 35.66 31.35 13.75% 34.01 31.29 8.69% 32.48 31.18 4.17% 31.13 33.47 -6.99%
PBT 55.02 56.20 -2.10% 83.41 60.18 38.60% 44.22 25.80 71.40% 30.52 37.34 -18.26%
Tax 13.84 14.40 -3.89% 21.93 16.73 31.08% 11.56 7.40 56.22% 7.82 11.39 -31.34%
PAT 41.18 41.81 -1.51% 61.48 43.45 41.50% 32.66 18.40 77.50% 22.70 25.95 -12.52%
PATM 20.29% 26.24% 29.98% 26.77% 18.92% 15.46% 16.63% 20.17%
EPS 4.76 4.83 -1.45% 7.10 5.02 41.43% 3.77 2.13 77.00% 2.62 3.00 -12.67%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 379.67 273.36 38.89% 351.41 267.42 31.41% 235.78 207.96 13.38% 209.91 156.13 34.45%
Expenses 254.20 173.81 46.25% 217.24 160.51 35.34% 150.43 132.00 13.96% 129.11 82.97 55.61%
EBITDA 125.47 99.54 26.05% 134.17 106.91 25.50% 85.35 75.96 12.36% 80.80 73.16 10.44%
EBIDTM 33.05% 36.41% 38.18% 39.98% 36.20% 36.52% 38.49% 46.86%
Other Income 13.44 7.40 81.62% 8.37 6.51 28.57% 5.72 6.26 -8.63% 7.68 8.13 -5.54%
Interest 12.68 7.32 73.22% 12.63 7.45 69.53% 9.28 6.19 49.92% 7.38 6.17 19.61%
Depreciation 38.59 31.38 22.98% 35.65 31.30 13.90% 33.34 31.19 6.89% 31.30 33.47 -6.48%
PBT 87.64 68.25 28.41% 94.77 74.66 26.94% 40.07 44.83 -10.62% 49.80 41.64 19.60%
Tax 22.39 17.99 24.46% 25.98 20.84 24.66% 11.10 11.75 -5.53% 13.53 12.52 8.07%
PAT 65.25 50.26 29.82% 68.78 53.83 27.77% 28.97 33.08 -12.42% 36.27 29.12 24.55%
PATM 17.19% 18.39% 19.57% 20.13% 12.29% 15.91% 17.28% 18.65%
EPS 7.54 5.80 30.00% 7.94 6.22 27.65% 3.35 3.82 -12.30% 4.19 3.36 24.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 717.13 673.51 540.95 598.49 455.78 335.26 223.74 322.87 282.40 228.40 553.14 Net Sales Growth 25.95% 24.51% -9.61% 31.31% 35.95% 49.84% -30.70% 14.33% 23.64% -58.71% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 717.14 673.51 540.95 598.49 455.78 335.26 223.74 322.87 282.40 228.40 553.14 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 387.43 344.06 255.36 218.58 198.94 197.33 136.58 166.14 193.11 144.84 186.66 Power & Fuel Cost - 20.33 17.42 18.59 17.25 16.62 9.99 17.85 21.17 14.90 19.85 % Of Sales - 3.02% 3.22% 3.11% 3.78% 4.96% 4.47% 5.53% 7.50% 6.52% 3.59% Employee Cost - 59.79 40.51 39.65 32.11 24.52 19.91 20.09 19.37 15.44 21.88 % Of Sales - 8.88% 7.49% 6.63% 7.05% 7.31% 8.90% 6.22% 6.86% 6.76% 3.96% Manufacturing Exp. - 202.62 136.37 122.92 115.32 109.29 77.27 93.58 92.37 68.73 110.27 % Of Sales - 30.08% 25.21% 20.54% 25.30% 32.60% 34.54% 28.98% 32.71% 30.09% 19.94% General & Admin Exp. - 37.17 45.82 27.73 22.55 19.51 16.27 17.73 18.23 14.89 18.25 % Of Sales - 5.52% 8.47% 4.63% 4.95% 5.82% 7.27% 5.49% 6.46% 6.52% 3.30% 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. - 24.16 15.24 9.70 11.72 27.40 13.15 16.90 41.97 30.88 0.00 % Of Sales - 3.59% 2.82% 1.62% 2.57% 8.17% 5.88% 5.23% 14.86% 13.52% 2.97% EBITDA 329.71 329.45 285.59 379.91 256.84 137.93 87.16 156.73 89.29 83.56 366.48 EBITDA Margin 45.98% 48.92% 52.79% 63.48% 56.35% 41.14% 38.96% 48.54% 31.62% 36.58% 66.25% Other Income 58.53 53.81 46.70 28.17 29.77 36.99 29.29 3.33 12.86 20.05 9.75 Interest 34.14 32.28 25.88 24.95 16.65 17.31 26.30 41.03 47.59 54.75 64.74 Depreciation 133.28 128.97 128.48 131.84 121.07 118.11 122.10 140.38 140.82 136.73 149.98 PBT 213.17 222.00 177.94 251.29 148.90 39.49 -31.95 -21.36 -86.26 -87.87 161.50 Tax 55.15 55.71 50.32 64.18 36.86 10.07 -9.53 -14.75 -28.19 -30.39 52.32 Tax Rate 25.87% 25.99% 28.28% 25.54% 24.75% 25.50% 29.83% 69.05% 32.68% 34.59% 32.40% PAT 158.02 158.64 127.62 187.11 112.04 29.43 -22.42 -6.60 -58.06 -57.48 109.18 PAT before Minority Interest 158.02 158.64 127.62 187.11 112.04 29.43 -22.42 -6.60 -58.06 -57.48 109.18 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 22.04% 23.55% 23.59% 31.26% 24.58% 8.78% -10.02% -2.04% -20.56% -25.17% 19.74% PAT Growth 21.92% 24.31% -31.79% 67.00% 280.70% - - - - - EPS 18.25 18.32 14.74 21.61 12.94 3.40 -2.59 -0.76 -6.70 -6.64 12.61

Description TTM Mar 26 Mar 25 Mar 23 Mar 22
Net Sales 1,176.77 1,070.45 782.12 455.78 335.26 Net Sales Growth 30.05% 36.87% 71.60% 35.95% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 Gross Profit 1,176.76 1,070.45 782.12 455.78 335.26 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 750.98 670.59 451.76 198.92 197.35 Power & Fuel Cost - 20.59 17.44 17.25 16.62 % Of Sales - 1.92% 2.23% 3.78% 4.96% Employee Cost - 93.87 46.27 32.11 24.52 % Of Sales - 8.77% 5.92% 7.05% 7.31% Manufacturing Exp. - 483.85 322.88 115.32 109.29 % Of Sales - 45.20% 41.28% 25.30% 32.60% General & Admin Exp. - 46.33 48.65 21.31 19.51 % Of Sales - 4.33% 6.22% 4.68% 5.82% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 25.95 16.52 12.93 27.42 % Of Sales - 2.42% 2.11% 2.84% 8.18% EBITDA 425.79 399.86 330.36 256.86 137.91 EBITDA Margin 36.18% 37.35% 42.24% 56.36% 41.14% Other Income 35.21 29.18 40.75 29.77 36.99 Interest 41.97 36.60 25.88 16.65 17.31 Depreciation 138.88 131.67 128.51 121.07 118.11 PBT 272.28 260.76 216.72 148.91 39.47 Tax 73.00 68.59 60.20 36.86 10.07 Tax Rate 26.81% 27.12% 27.78% 24.75% 25.51% PAT 199.27 184.29 156.52 112.06 29.40 PAT before Minority Interest 199.27 184.29 156.52 112.06 29.40 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.93% 17.22% 20.01% 24.59% 8.77% PAT Growth 19.83% 17.74% 39.68% 281.16% EPS 23.01 21.28 18.07 12.94 3.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 1,259.54 1,117.87 1,012.15 841.71 733.95 709.00 726.42 733.18 788.96 861.36 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 1,250.88 1,109.21 1,003.49 833.05 725.29 700.34 717.77 724.53 780.30 852.70 Non-Current Liabilities 464.94 289.13 209.36 140.38 136.96 157.91 224.91 359.10 519.25 502.05 Secured Loans 398.27 231.59 160.58 93.53 108.54 129.80 187.98 309.37 442.00 407.77 Unsecured Loans 0.00 0.00 0.00 0.00 11.02 19.11 20.33 18.17 16.89 2.14 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.01 2.86 Current Liabilities 361.98 320.96 261.55 136.80 93.29 90.71 137.03 151.44 137.20 179.73 Trade Payables 46.33 33.71 29.37 17.41 20.73 16.44 20.56 16.85 17.46 17.91 Other Current Liabilities 173.45 106.12 71.78 46.54 71.19 68.84 104.60 104.55 107.54 110.20 Short Term Borrowings 87.63 134.99 95.94 69.89 0.19 5.17 10.51 26.11 11.61 44.02 Short Term Provisions 54.57 46.14 64.47 2.97 1.18 0.26 1.35 3.93 0.58 7.61 Total Liabilities 2,086.46 1,727.96 1,483.06 1,118.89 964.20 957.62 1,088.36 1,243.72 1,445.41 1,543.14 Net Block 1,340.75 1,112.89 1,012.44 855.36 766.09 832.53 961.41 1,107.91 1,237.84 1,274.50 Gross Block 2,521.83 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 Accumulated Depreciation 1,181.08 1,094.80 985.22 904.05 796.87 684.79 569.93 449.60 331.84 239.71 Non Current Assets 1,456.23 1,186.46 1,052.09 882.93 785.99 846.50 982.76 1,126.44 1,272.20 1,325.40 Capital Work in Progress 3.02 17.57 14.97 6.95 0.00 0.00 0.00 0.00 3.86 0.49 Non Current Investment 33.05 8.04 0.00 0.23 0.27 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 36.26 22.83 14.24 15.80 14.29 13.97 21.35 18.52 14.77 34.12 Other Non Current Assets 40.80 22.75 8.06 1.45 2.15 0.00 0.00 0.00 0.02 0.02 Current Assets 628.66 539.86 425.59 234.61 178.22 111.12 106.05 117.30 173.21 217.74 Current Investments 86.62 149.60 70.57 35.41 30.04 12.24 0.00 0.00 0.00 15.00 Inventories 5.88 5.69 5.91 4.50 4.82 7.06 10.63 11.77 12.39 13.83 Sundry Debtors 259.13 221.25 179.16 140.25 121.10 81.47 62.21 73.28 134.52 165.81 Cash & Bank 80.12 48.43 81.10 21.06 9.71 1.57 3.36 4.49 2.84 2.63 Other Current Assets 196.92 7.44 4.42 3.31 12.54 8.77 29.85 27.77 23.47 20.46 Short Term Loans & Adv. 166.61 107.45 84.42 30.07 6.83 3.11 27.19 8.17 9.57 2.80 Net Current Assets 266.68 218.91 164.04 97.80 84.92 20.41 -30.98 -34.15 36.01 38.01 Total Assets 2,084.89 1,726.32 1,477.68 1,117.54 964.21 957.62 1,088.81 1,243.74 1,445.41 1,543.14

Description Mar 26 Mar 25 Mar 23 Mar 22
Shareholder's Funds 1,310.35 1,142.53 841.72 733.93 Share Capital 8.66 8.66 8.66 8.66 Total Reserves 1,301.70 1,133.87 833.06 725.27 Non-Current Liabilities 558.10 288.60 140.38 136.96 Secured Loans 494.59 231.59 93.53 108.54 Unsecured Loans 0.00 0.00 0.00 11.02 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 524.77 383.09 144.56 93.31 Trade Payables 130.43 81.87 17.42 20.75 Other Current Liabilities 240.22 111.10 117.30 71.19 Short Term Borrowings 87.63 134.99 0.94 0.19 Short Term Provisions 66.49 55.13 8.90 1.18 Total Liabilities 2,393.22 1,814.22 1,126.66 964.20 Net Block 1,425.94 1,113.65 855.36 766.09 Gross Block 2,609.95 2,208.53 1,759.41 1,562.95 Accumulated Depreciation 1,184.01 1,094.88 904.05 796.87 Non Current Assets 1,501.23 1,180.76 905.63 785.72 Capital Work in Progress 9.23 17.57 6.95 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 21.15 23.85 15.80 14.29 Other Non Current Assets 42.55 23.31 24.37 2.15 Current Assets 890.43 631.82 221.04 178.48 Current Investments 86.62 149.60 35.41 30.04 Inventories 6.33 5.69 4.50 4.82 Sundry Debtors 424.18 307.54 140.25 121.10 Cash & Bank 128.53 54.22 21.42 9.98 Other Current Assets 244.76 13.31 5.97 5.71 Short Term Loans & Adv. 229.78 101.46 13.49 6.83 Net Current Assets 365.65 248.73 76.48 85.17 Total Assets 2,391.66 1,812.58 1,126.67 964.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 256.25 145.16 304.49 257.35 129.91 118.90 163.18 127.85 126.45 311.25 PBT 214.34 183.55 252.40 148.90 39.49 -31.95 -21.36 -86.26 -87.87 161.50 Adjustment 132.23 118.98 132.58 115.30 120.08 130.53 178.17 176.74 172.84 207.19 Changes in Working Capital -41.96 -112.64 -18.41 -5.51 -29.78 12.01 4.53 42.81 50.98 -12.03 Cash after chg. in Working capital 304.61 189.89 366.58 258.69 129.80 110.58 161.34 133.29 135.96 356.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -48.36 -44.74 -62.09 -1.34 0.11 8.32 1.84 -5.45 -9.51 -45.42 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 -332.98 -275.59 -345.54 -237.04 -75.78 20.62 9.36 19.07 -44.39 -188.79 Net Fixed Assets -299.59 -212.63 -246.27 -203.41 -45.64 14.03 26.18 16.02 -58.85 -132.93 Net Investments 37.97 -87.07 -34.93 -5.33 -18.07 -12.24 0.00 0.00 15.00 -6.96 Others -71.36 24.11 -64.34 -28.30 -12.07 18.83 -16.82 3.05 -0.54 -48.90 Cash from Financing Activity 90.23 89.07 68.11 -15.19 -48.31 -141.31 -173.68 -145.15 -81.93 -123.49 Net Cash Inflow / Outflow 13.50 -41.36 27.06 5.12 5.81 -1.79 -1.14 1.77 0.12 -1.04 Opening Cash & Equivalents -2.01 39.35 12.29 7.17 1.35 3.14 4.28 2.51 2.39 3.43 Closing Cash & Equivalent 11.48 -2.01 39.35 12.29 7.17 1.35 3.14 4.28 2.51 2.39

Description Mar 26 Mar 25 Mar 23 Mar 22
Cash From Operating Activity 278.01 161.70 257.34 129.91 PBT 252.88 216.72 148.91 39.47 Adjustment 149.95 120.70 115.27 120.08 Changes in Working Capital -64.27 -123.69 -5.51 -29.76 Cash after chg. in Working capital 338.56 213.73 258.68 129.80 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -60.54 -52.03 -1.34 0.11 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -418.24 -286.34 -237.03 -75.52 Net Fixed Assets -299.59 -458.90 -203.41 Net Investments 37.97 -122.00 -5.33 Others -156.62 294.56 -28.29 Cash from Financing Activity 182.22 89.07 -15.19 -48.31 Net Cash Inflow / Outflow 42.00 -35.57 5.12 6.08 Opening Cash & Equivalents 3.77 39.35 7.43 1.35 Closing Cash & Equivalent 46.17 3.77 12.55 7.43

Financial Ratios

Standalone /

Consolidated

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.) 145.48 129.12 116.91 97.22 169.55 163.79 167.81 169.37 182.26 198.98 ROA 8.32% 7.94% 14.36% 10.75% 3.06% -2.19% -0.57% -4.32% -3.85% 7.18% ROE 13.35% 11.98% 20.19% 14.22% 4.08% -3.12% -0.90% -7.63% -6.97% 13.51% ROCE 14.54% 14.25% 23.72% 17.20% 6.29% -0.58% 1.78% -3.09% -2.43% 16.41% Fixed Asset Turnover 0.28 0.26 0.32 0.27 0.22 0.15 0.21 0.18 0.15 0.38 Receivable days 130.17 135.09 97.40 104.65 110.27 117.20 76.58 134.29 239.98 105.87 Inventory Days 3.13 3.91 3.17 3.73 6.47 14.43 12.66 15.61 20.96 8.06 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 24.49 22.26 26.65 22.54 Cash Conversion Cycle 133.30 139.00 100.57 108.38 116.74 131.63 64.75 127.64 234.29 91.39 Total Debt/Equity 0.46 0.39 0.29 0.22 0.23 0.28 0.43 0.61 0.68 0.62 Interest Cover 7.64 7.88 11.07 9.94 3.28 -0.22 0.48 -0.81 -0.60 3.49

Description Mar 26 Mar 25 Mar 23 Mar 22
Book Value (Rs.) 151.35 131.97 97.22 169.55 ROA 8.76% 10.64% 10.72% 3.05% ROE 15.03% 15.78% 14.22% 4.01% ROCE 16.24% 18.63% 17.20% 6.31% Fixed Asset Turnover 0.44 0.39 0.27 0.21 Receivable days 124.75 104.49 104.65 131.85 Inventory Days 2.05 2.38 3.73 5.25 Payable days 0.00 0.00 0.00 0.00 Cash Conversion Cycle 126.80 106.86 108.38 137.10 Total Debt/Equity 0.51 0.38 0.22 0.23 Interest Cover 7.91 9.37 9.94 3.28

Top Investors:

kedar dattatraya borgaonkar

anil kumar goel

remcom sales services pvt ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sanghvi Movers - Quarterly Results
1st Aug 2026, 00:00 AM

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