Nifty

:

25044.35

Sensex

:

82055.11

72.45 (0.29%)
158.32 (0.19%)

Login

Nifty
Sensex

:
:

25044.35
82055.11

72.45 (0.29%)
158.32 (0.19%)

Sharat Industries Ltd.

Consumer Food

Rating :

66/99

BSE: 519397 | NSE: Not Listed

Watchlist

NSE BSE

102.15

24-Jun-2025

Open
High
Low
Previous Close

103.2
103.2
100.55
102.55

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

74970
7653383
103.2
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

403.04
40.47
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

490.06
0.24%
2.92

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.08
8.60
6.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.47
12.61
9.27

PAT CAGR (%)

10 Years
5 Years
3 Years

8.61
27.10
19.27

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 93.91 64.67 45.21% 96.44 60.75 58.75% 100.34 96.84 3.61% 89.85 79.90 12.45%
Expenses 89.74 61.14 46.78% 88.64 56.06 58.12% 91.14 89.64 1.67% 82.46 74.12 11.25%
EBITDA 4.16 3.53 17.85% 7.80 4.69 66.31% 9.21 7.20 27.92% 7.39 5.78 27.85%
EBIDTM 4.43% 5.46% 8.09% 7.73% 9.18% 7.43% 8.22% 7.23%
Other Income 1.04 -0.14 - 0.20 0.09 122.22% 0.22 0.42 -47.62% 0.30 0.17 76.47%
Interest 3.24 2.16 50.00% 3.15 2.40 31.25% 2.84 2.52 12.70% 2.24 2.31 -3.03%
Depreciation 1.24 1.20 3.33% 1.21 1.17 3.42% 1.17 1.18 -0.85% 1.21 1.15 5.22%
PBT 0.73 0.03 2,333.33% 3.65 1.22 199.18% 5.42 3.92 38.27% 4.23 2.49 69.88%
Tax 0.19 -0.32 - 1.00 0.31 222.58% 1.70 1.11 53.15% 1.18 0.69 71.01%
PAT 0.53 0.36 47.22% 2.64 0.91 190.11% 3.73 2.81 32.74% 3.06 1.80 70.00%
PATM 0.57% 0.55% 2.74% 1.49% 3.71% 2.90% 3.40% 2.25%
EPS 0.14 0.09 55.56% 0.67 0.23 191.30% 0.94 0.71 32.39% 0.77 0.46 67.39%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 93.91 64.67 45.21% 96.44 60.75 58.75% 100.34 96.84 3.61% 89.85 79.90 12.45%
Expenses 89.74 61.14 46.78% 88.64 56.06 58.12% 91.14 89.64 1.67% 82.46 74.12 11.25%
EBITDA 4.16 3.53 17.85% 7.80 4.69 66.31% 9.21 7.20 27.92% 7.39 5.78 27.85%
EBIDTM 4.43% 5.46% 8.09% 7.73% 9.18% 7.43% 8.22% 7.23%
Other Income 1.04 -0.14 - 0.20 0.09 122.22% 0.22 0.42 -47.62% 0.30 0.17 76.47%
Interest 3.24 2.16 50.00% 3.15 2.40 31.25% 2.84 2.52 12.70% 2.24 2.31 -3.03%
Depreciation 1.24 1.20 3.33% 1.21 1.17 3.42% 1.17 1.18 -0.85% 1.21 1.15 5.22%
PBT 0.73 0.03 2,333.33% 3.65 1.22 199.18% 5.42 3.92 38.27% 4.23 2.49 69.88%
Tax 0.19 -0.32 - 1.00 0.31 222.58% 1.70 1.11 53.15% 1.18 0.69 71.01%
PAT 0.53 0.36 47.22% 2.64 0.91 190.11% 3.73 2.81 32.74% 3.06 1.80 70.00%
PATM 0.57% 0.55% 2.74% 1.49% 3.71% 2.90% 3.40% 2.25%
EPS 0.14 0.12 16.67% 1.10 0.29 279.31% 1.56 0.91 71.43% 0.99 0.58 70.69%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 380.54 302.16 332.54 247.03 250.98 199.99 194.43 147.74 158.65 147.79 202.50 Net Sales Growth 25.94% -9.14% 34.62% -1.57% 25.50% 2.86% 31.60% -6.88% 7.35% -27.02% Cost Of Goods Sold 286.39 229.51 245.05 175.15 194.58 145.16 144.11 111.19 122.34 102.60 147.48 Gross Profit 94.15 72.64 87.49 71.88 56.40 54.84 50.31 36.55 36.30 45.19 55.01 GP Margin 24.74% 24.04% 26.31% 29.10% 22.47% 27.42% 25.88% 24.74% 22.88% 30.58% 27.17% Total Expenditure 351.98 280.68 313.59 233.24 239.62 188.13 182.96 140.09 152.56 138.32 192.97 Power & Fuel Cost - 7.40 6.84 5.68 5.87 5.86 6.53 5.81 5.04 6.29 8.47 % Of Sales - 2.45% 2.06% 2.30% 2.34% 2.93% 3.36% 3.93% 3.18% 4.26% 4.18% Employee Cost - 7.21 7.66 7.54 8.96 10.06 8.77 7.45 7.02 8.78 6.62 % Of Sales - 2.39% 2.30% 3.05% 3.57% 5.03% 4.51% 5.04% 4.42% 5.94% 3.27% Manufacturing Exp. - 12.57 16.29 15.84 13.05 11.28 10.19 7.08 7.37 9.34 12.57 % Of Sales - 4.16% 4.90% 6.41% 5.20% 5.64% 5.24% 4.79% 4.65% 6.32% 6.21% General & Admin Exp. - 6.10 6.09 6.28 4.85 4.39 4.38 3.21 2.56 2.52 2.94 % Of Sales - 2.02% 1.83% 2.54% 1.93% 2.20% 2.25% 2.17% 1.61% 1.71% 1.45% Selling & Distn. Exp. - 17.70 27.70 22.66 11.38 10.22 8.94 5.31 5.52 8.18 14.45 % Of Sales - 5.86% 8.33% 9.17% 4.53% 5.11% 4.60% 3.59% 3.48% 5.53% 7.14% Miscellaneous Exp. - 0.18 3.96 0.08 0.92 1.17 0.04 0.04 2.70 0.62 14.45 % Of Sales - 0.06% 1.19% 0.03% 0.37% 0.59% 0.02% 0.03% 1.70% 0.42% 0.21% EBITDA 28.56 21.48 18.95 13.79 11.36 11.86 11.47 7.65 6.09 9.47 9.53 EBITDA Margin 7.51% 7.11% 5.70% 5.58% 4.53% 5.93% 5.90% 5.18% 3.84% 6.41% 4.71% Other Income 1.76 0.59 3.47 1.07 1.86 1.71 1.23 1.08 4.16 2.07 4.11 Interest 11.47 9.71 9.09 6.50 5.92 7.59 5.89 4.44 4.99 4.00 2.38 Depreciation 4.83 4.70 4.24 3.86 3.41 3.39 3.26 2.68 2.68 4.34 5.22 PBT 14.03 7.66 9.09 4.51 3.89 2.59 3.55 1.60 2.57 3.19 6.03 Tax 4.07 1.79 2.54 1.05 1.31 0.82 0.65 0.47 0.88 1.10 1.35 Tax Rate 29.01% 23.37% 27.94% 23.28% 33.68% 31.66% 18.31% 29.38% 34.24% 34.48% 34.53% PAT 9.96 5.87 6.54 3.46 2.58 1.77 2.90 1.14 1.69 2.09 2.57 PAT before Minority Interest 9.96 5.87 6.54 3.46 2.58 1.77 2.90 1.14 1.69 2.09 2.57 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 2.62% 1.94% 1.97% 1.40% 1.03% 0.89% 1.49% 0.77% 1.07% 1.41% 1.27% PAT Growth 69.39% -10.24% 89.02% 34.11% 45.76% -38.97% 154.39% -32.54% -19.14% -18.68% EPS 2.52 1.49 1.66 0.88 0.65 0.45 0.73 0.29 0.43 0.53 0.65

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 380.54 302.16 332.54 247.03 Net Sales Growth 25.94% -9.14% 34.62% Cost Of Goods Sold 286.39 229.51 245.05 175.15 Gross Profit 94.15 72.64 87.49 71.88 GP Margin 24.74% 24.04% 26.31% 29.10% Total Expenditure 351.98 280.68 313.59 233.24 Power & Fuel Cost - 7.40 6.84 5.68 % Of Sales - 2.45% 2.06% 2.30% Employee Cost - 7.21 7.66 7.54 % Of Sales - 2.39% 2.30% 3.05% Manufacturing Exp. - 12.57 16.29 15.84 % Of Sales - 4.16% 4.90% 6.41% General & Admin Exp. - 6.10 6.09 6.28 % Of Sales - 2.02% 1.83% 2.54% Selling & Distn. Exp. - 17.70 27.70 22.66 % Of Sales - 5.86% 8.33% 9.17% Miscellaneous Exp. - 0.18 3.96 0.08 % Of Sales - 0.06% 1.19% 0.03% EBITDA 28.56 21.48 18.95 13.79 EBITDA Margin 7.51% 7.11% 5.70% 5.58% Other Income 1.76 0.59 3.47 1.07 Interest 11.47 9.71 9.09 6.50 Depreciation 4.83 4.70 4.24 3.86 PBT 14.03 7.66 9.09 4.51 Tax 4.07 1.79 2.54 1.05 Tax Rate 29.01% 23.37% 27.94% 23.28% PAT 9.96 5.87 6.50 3.46 PAT before Minority Interest 9.96 5.87 6.50 3.46 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 2.62% 1.94% 1.95% 1.40% PAT Growth 69.39% -9.69% 87.86% EPS 2.52 1.49 1.65 0.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 83.98 78.69 70.36 57.44 54.82 53.02 50.17 49.03 47.24 45.15 Share Capital 23.91 23.91 23.91 22.01 22.01 22.01 22.01 22.01 22.01 22.01 Total Reserves 60.06 54.78 46.45 35.42 32.81 31.01 28.15 27.02 25.23 23.14 Non-Current Liabilities 15.04 18.33 19.47 25.59 17.52 17.35 9.58 7.55 12.28 10.85 Secured Loans 6.76 10.50 12.31 16.95 7.88 8.28 3.56 2.18 4.37 3.99 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.30 5.30 Long Term Provisions 0.36 0.29 0.14 0.07 0.18 0.20 0.14 0.15 0.23 0.23 Current Liabilities 104.88 100.80 96.32 97.97 79.64 71.70 50.27 39.26 43.86 44.82 Trade Payables 12.19 16.03 12.60 26.70 24.11 19.71 13.68 9.18 12.45 22.88 Other Current Liabilities 6.48 6.37 6.57 1.08 2.43 2.36 0.50 0.40 0.80 0.65 Short Term Borrowings 82.55 72.70 71.32 63.79 47.61 44.66 33.90 28.04 28.86 20.02 Short Term Provisions 3.66 5.69 5.83 6.40 5.49 4.97 2.18 1.64 1.75 1.27 Total Liabilities 203.90 197.82 186.15 181.00 151.98 142.07 110.02 95.84 103.38 100.82 Net Block 46.23 49.32 45.85 42.34 41.64 43.33 37.18 35.90 36.09 33.71 Gross Block 73.95 72.34 64.68 57.33 53.23 51.56 42.47 38.51 81.91 75.20 Accumulated Depreciation 27.71 23.02 18.83 14.98 11.59 8.23 5.30 2.62 45.83 41.48 Non Current Assets 54.79 57.65 56.15 51.74 46.09 45.00 39.20 37.53 42.46 38.58 Capital Work in Progress 1.58 1.40 2.55 2.13 1.57 0.27 0.67 0.12 0.00 0.03 Non Current Investment 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.93 6.89 7.75 7.28 2.88 1.40 1.36 1.38 6.38 4.84 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 0.00 0.00 Current Assets 149.11 140.16 130.00 129.25 105.89 97.07 70.82 58.30 60.92 62.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 66.68 55.14 54.94 65.30 53.91 40.79 35.09 35.05 36.10 36.51 Sundry Debtors 56.52 56.02 56.59 41.84 38.69 41.71 23.12 12.86 17.35 14.19 Cash & Bank 5.05 12.00 5.62 4.43 3.30 6.25 4.89 5.14 4.90 8.83 Other Current Assets 20.86 11.17 8.92 14.62 9.99 8.31 7.73 5.24 2.58 2.70 Short Term Loans & Adv. 3.38 5.83 3.93 3.06 3.11 3.03 4.59 1.77 2.52 2.67 Net Current Assets 44.22 39.36 33.68 31.28 26.26 25.37 20.54 19.05 17.05 17.41 Total Assets 203.90 197.81 186.15 180.99 151.98 142.07 110.02 95.83 103.38 100.81

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 83.93 78.64 70.36 Share Capital 23.91 23.91 23.91 Total Reserves 60.01 54.73 46.45 Non-Current Liabilities 15.04 18.33 19.47 Secured Loans 6.76 10.50 12.31 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.36 0.29 0.14 Current Liabilities 104.88 100.80 96.32 Trade Payables 12.19 16.03 12.60 Other Current Liabilities 6.48 6.37 6.57 Short Term Borrowings 82.55 72.70 71.32 Short Term Provisions 3.66 5.69 5.83 Total Liabilities 203.85 197.77 186.15 Net Block 46.23 49.32 45.85 Gross Block 73.95 72.34 64.68 Accumulated Depreciation 27.71 23.02 18.83 Non Current Assets 54.74 57.61 56.15 Capital Work in Progress 1.58 1.40 2.55 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 6.93 6.89 7.75 Other Non Current Assets 0.00 0.00 0.00 Current Assets 149.11 140.16 130.00 Current Investments 0.00 0.00 0.00 Inventories 66.68 55.14 54.94 Sundry Debtors 56.52 56.02 56.59 Cash & Bank 5.05 12.00 5.62 Other Current Assets 20.86 11.17 8.92 Short Term Loans & Adv. 3.38 5.83 3.93 Net Current Assets 44.22 39.36 33.68 Total Assets 203.85 197.77 186.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.66 17.33 1.82 -10.60 6.75 -3.41 -2.67 7.30 -1.58 -2.17 PBT 7.66 9.09 4.51 3.89 2.59 3.55 1.54 2.57 3.19 6.03 Adjustment 13.89 12.44 9.84 9.85 11.56 8.51 6.86 9.51 7.95 5.39 Changes in Working Capital -21.96 -2.68 -11.77 -23.91 -6.65 -15.15 -10.54 -4.12 -11.92 -11.21 Cash after chg. in Working capital -0.41 18.85 2.57 -10.17 7.50 -3.09 -2.13 7.95 -0.78 0.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.25 -1.52 -0.75 -0.43 -0.75 -0.32 -0.54 -0.66 -0.80 -0.80 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 -1.59 Cash From Investing Activity -1.68 -6.37 -7.76 -5.63 -2.63 -8.68 -4.03 0.45 -7.76 -7.68 Net Fixed Assets -1.79 -6.51 -7.77 -4.66 -2.97 -8.69 -4.51 43.28 -6.68 0.54 Net Investments 0.00 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.11 0.19 0.01 -0.97 0.34 0.01 0.48 -42.83 -1.08 -8.22 Cash from Financing Activity -3.90 -7.05 9.06 16.66 -4.58 12.62 3.34 -8.26 5.41 16.41 Net Cash Inflow / Outflow -7.24 3.91 3.12 0.42 -0.45 0.52 -3.37 -0.51 -3.93 6.56 Opening Cash & Equivalents 8.53 4.62 1.50 1.08 1.54 1.01 4.38 4.89 8.83 2.27 Closing Cash & Equivalent 1.29 8.53 4.62 1.50 1.08 1.54 1.01 4.38 4.90 8.83

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -1.66 17.33 1.82 PBT 7.66 9.04 4.51 Adjustment 13.89 12.49 9.84 Changes in Working Capital -21.96 -2.68 -11.77 Cash after chg. in Working capital -0.41 18.85 2.57 Interest Paid 0.00 0.00 0.00 Tax Paid -1.25 -1.52 -0.75 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -1.68 -6.37 -7.76 Net Fixed Assets -1.79 -6.51 Net Investments 0.00 -0.05 Others 0.11 0.19 Cash from Financing Activity -3.90 -7.05 9.06 Net Cash Inflow / Outflow -7.24 3.91 3.12 Opening Cash & Equivalents 8.53 4.62 1.50 Closing Cash & Equivalent 1.29 8.53 4.62

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 27.24 25.53 29.42 26.09 24.90 24.09 22.79 22.27 21.46 20.51 ROA 2.92% 3.41% 1.88% 1.55% 1.20% 2.30% 1.10% 1.69% 2.05% 2.99% ROE 7.22% 8.78% 5.41% 4.61% 3.28% 5.62% 2.29% 3.51% 4.53% 5.85% ROCE 10.00% 11.10% 7.37% 7.80% 9.23% 9.64% 7.24% 9.14% 8.91% 9.79% Fixed Asset Turnover 4.14 4.88 4.08 4.58 3.86 4.19 3.68 2.68 1.88 2.75 Receivable days 67.77 61.51 72.09 58.08 72.61 60.10 44.08 34.21 38.95 32.64 Inventory Days 73.35 60.12 88.07 85.98 85.53 70.34 85.92 80.56 89.66 39.14 Payable days 22.44 21.32 40.95 47.66 40.42 31.82 28.56 26.71 47.48 32.60 Cash Conversion Cycle 118.68 100.31 119.21 96.41 117.72 98.62 101.43 88.06 81.13 39.17 Total Debt/Equity 1.14 1.13 1.27 1.42 1.05 1.04 0.75 0.62 0.83 0.66 Interest Cover 1.79 2.00 1.69 1.66 1.34 1.60 1.36 1.51 1.80 2.65

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 27.22 25.51 29.42 ROA 2.92% 3.38% 1.86% ROE 7.23% 8.72% 4.92% ROCE 10.00% 11.08% 6.90% Fixed Asset Turnover 4.14 4.88 3.85 Receivable days 67.77 61.51 82.89 Inventory Days 73.35 60.12 80.48 Payable days 22.44 21.32 26.25 Cash Conversion Cycle 118.68 100.31 137.12 Total Debt/Equity 1.14 1.14 1.27 Interest Cover 1.79 1.99 1.69

Top Investors:

kishan gopal mohta

pedaballe vinod kumar reddy

raasha fincap private limited

rohit siddareddy venkat

barns and farms

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