Nifty

:

26033.75

Sensex

:

85265.32

47.75 (0.18%)
158.51 (0.19%)

Login

Nifty
Sensex

:
:

26033.75
85265.32

47.75 (0.18%)
158.51 (0.19%)

Sharat Industries Ltd.

Consumer Food

Rating :

71/99

BSE: 519397 | NSE: Not Listed

Watchlist

NSE BSE

135.65

04-Dec-2025

Open
High
Low
Previous Close

137.5
139
130
138.50

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

173757
23154696
139
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

531.94
37.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

637.81
0.18%
3.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.92
8.68
4.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.67
20.25
8.55

PAT CAGR (%)

10 Years
5 Years
3 Years

16.90
31.02
15.29

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 Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 149.73 100.34 49.22% 115.20 89.85 28.21% 93.91 64.67 45.21% 96.44 60.75 58.75%
Expenses 137.79 91.14 51.18% 103.96 82.46 26.07% 89.74 61.14 46.78% 88.64 56.06 58.12%
EBITDA 11.94 9.21 29.64% 11.24 7.39 52.10% 4.16 3.53 17.85% 7.80 4.69 66.31%
EBIDTM 7.97% 9.18% 9.76% 8.22% 4.43% 5.46% 8.09% 7.73%
Other Income 0.30 0.22 36.36% 0.20 0.30 -33.33% 1.04 -0.14 - 0.20 0.09 122.22%
Interest 2.81 2.84 -1.06% 2.81 2.24 25.45% 3.24 2.16 50.00% 3.15 2.40 31.25%
Depreciation 1.19 1.17 1.71% 1.19 1.21 -1.65% 1.24 1.20 3.33% 1.21 1.17 3.42%
PBT 8.23 5.42 51.85% 7.44 4.23 75.89% 0.73 0.03 2,333.33% 3.65 1.22 199.18%
Tax 2.50 1.70 47.06% 2.07 1.18 75.42% 0.19 -0.32 - 1.00 0.31 222.58%
PAT 5.74 3.73 53.89% 5.37 3.06 75.49% 0.53 0.36 47.22% 2.64 0.91 190.11%
PATM 3.83% 3.71% 4.66% 3.40% 0.57% 0.55% 2.74% 1.49%
EPS 1.45 0.94 54.26% 1.36 0.77 76.62% 0.14 0.09 55.56% 0.67 0.23 191.30%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 149.73 100.34 49.22% 115.20 89.85 28.21% 93.91 64.67 45.21% 96.44 60.75 58.75%
Expenses 137.79 91.14 51.18% 103.96 82.46 26.07% 89.74 61.14 46.78% 88.64 56.06 58.12%
EBITDA 11.94 9.21 29.64% 11.24 7.39 52.10% 4.16 3.53 17.85% 7.80 4.69 66.31%
EBIDTM 7.97% 9.18% 9.76% 8.22% 4.43% 5.46% 8.09% 7.73%
Other Income 0.30 0.22 36.36% 0.20 0.30 -33.33% 1.04 -0.14 - 0.20 0.09 122.22%
Interest 2.81 2.84 -1.06% 2.81 2.24 25.45% 3.24 2.16 50.00% 3.15 2.40 31.25%
Depreciation 1.19 1.17 1.71% 1.19 1.21 -1.65% 1.24 1.20 3.33% 1.21 1.17 3.42%
PBT 8.23 5.42 51.85% 7.44 4.23 75.89% 0.73 0.03 2,333.33% 3.65 1.22 199.18%
Tax 2.50 1.70 47.06% 2.07 1.18 75.42% 0.19 -0.32 - 1.00 0.31 222.58%
PAT 5.74 3.73 53.89% 5.37 3.06 75.49% 0.53 0.36 47.22% 2.64 0.91 190.11%
PATM 3.83% 3.71% 4.66% 3.40% 0.57% 0.55% 2.74% 1.49%
EPS 1.46 1.56 -6.41% 1.40 0.99 41.41% 0.14 0.12 16.67% 1.10 0.29 279.31%

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 455.28 380.53 302.16 332.54 247.03 250.98 199.99 194.43 147.74 158.65 147.79 Net Sales Growth 44.25% 25.94% -9.14% 34.62% -1.57% 25.50% 2.86% 31.60% -6.88% 7.35% Cost Of Goods Sold 348.07 286.38 229.51 245.05 175.15 194.58 145.16 144.11 111.19 122.34 102.60 Gross Profit 107.21 94.15 72.64 87.49 71.88 56.40 54.84 50.31 36.55 36.30 45.19 GP Margin 23.55% 24.74% 24.04% 26.31% 29.10% 22.47% 27.42% 25.88% 24.74% 22.88% 30.58% Total Expenditure 420.13 351.97 280.68 313.59 233.24 239.62 188.13 182.96 140.09 152.56 138.32 Power & Fuel Cost - 7.36 7.40 6.84 5.68 5.87 5.86 6.53 5.81 5.04 6.29 % Of Sales - 1.93% 2.45% 2.06% 2.30% 2.34% 2.93% 3.36% 3.93% 3.18% 4.26% Employee Cost - 8.32 7.21 7.66 7.54 8.96 10.06 8.77 7.45 7.02 8.78 % Of Sales - 2.19% 2.39% 2.30% 3.05% 3.57% 5.03% 4.51% 5.04% 4.42% 5.94% Manufacturing Exp. - 12.97 12.57 16.29 15.84 13.05 11.28 10.19 7.08 7.37 9.34 % Of Sales - 3.41% 4.16% 4.90% 6.41% 5.20% 5.64% 5.24% 4.79% 4.65% 6.32% General & Admin Exp. - 5.13 6.10 6.09 6.28 4.85 4.39 4.38 3.21 2.56 2.52 % Of Sales - 1.35% 2.02% 1.83% 2.54% 1.93% 2.20% 2.25% 2.17% 1.61% 1.71% Selling & Distn. Exp. - 31.27 17.70 27.70 22.66 11.38 10.22 8.94 5.31 5.52 8.18 % Of Sales - 8.22% 5.86% 8.33% 9.17% 4.53% 5.11% 4.60% 3.59% 3.48% 5.53% Miscellaneous Exp. - 0.54 0.18 3.96 0.08 0.92 1.17 0.04 0.04 2.70 8.18 % Of Sales - 0.14% 0.06% 1.19% 0.03% 0.37% 0.59% 0.02% 0.03% 1.70% 0.42% EBITDA 35.14 28.56 21.48 18.95 13.79 11.36 11.86 11.47 7.65 6.09 9.47 EBITDA Margin 7.72% 7.51% 7.11% 5.70% 5.58% 4.53% 5.93% 5.90% 5.18% 3.84% 6.41% Other Income 1.74 1.76 0.59 3.47 1.07 1.86 1.71 1.23 1.08 4.16 2.07 Interest 12.01 11.47 9.71 9.09 6.50 5.92 7.59 5.89 4.44 4.99 4.00 Depreciation 4.83 4.82 4.70 4.24 3.86 3.41 3.39 3.26 2.68 2.68 4.34 PBT 20.05 14.03 7.66 9.09 4.51 3.89 2.59 3.55 1.60 2.57 3.19 Tax 5.76 4.07 1.79 2.54 1.05 1.31 0.82 0.65 0.47 0.88 1.10 Tax Rate 28.73% 29.01% 23.37% 27.94% 23.28% 33.68% 31.66% 18.31% 29.38% 34.24% 34.48% PAT 14.28 9.96 5.87 6.54 3.46 2.58 1.77 2.90 1.14 1.69 2.09 PAT before Minority Interest 14.28 9.96 5.87 6.54 3.46 2.58 1.77 2.90 1.14 1.69 2.09 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 3.14% 2.62% 1.94% 1.97% 1.40% 1.03% 0.89% 1.49% 0.77% 1.07% 1.41% PAT Growth 77.17% 69.68% -10.24% 89.02% 34.11% 45.76% -38.97% 154.39% -32.54% -19.14% EPS 3.62 2.52 1.49 1.66 0.88 0.65 0.45 0.73 0.29 0.43 0.53

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 455.28 380.53 302.16 332.54 247.03 Net Sales Growth 44.25% 25.94% -9.14% 34.62% Cost Of Goods Sold 348.07 286.38 229.51 245.05 175.15 Gross Profit 107.21 94.15 72.64 87.49 71.88 GP Margin 23.55% 24.74% 24.04% 26.31% 29.10% Total Expenditure 420.13 351.97 280.68 313.59 233.24 Power & Fuel Cost - 7.36 7.40 6.84 5.68 % Of Sales - 1.93% 2.45% 2.06% 2.30% Employee Cost - 8.32 7.21 7.66 7.54 % Of Sales - 2.19% 2.39% 2.30% 3.05% Manufacturing Exp. - 12.97 12.57 16.29 15.84 % Of Sales - 3.41% 4.16% 4.90% 6.41% General & Admin Exp. - 5.13 6.10 6.09 6.28 % Of Sales - 1.35% 2.02% 1.83% 2.54% Selling & Distn. Exp. - 31.27 17.70 27.70 22.66 % Of Sales - 8.22% 5.86% 8.33% 9.17% Miscellaneous Exp. - 0.54 0.18 3.96 0.08 % Of Sales - 0.14% 0.06% 1.19% 0.03% EBITDA 35.14 28.56 21.48 18.95 13.79 EBITDA Margin 7.72% 7.51% 7.11% 5.70% 5.58% Other Income 1.74 1.76 0.59 3.47 1.07 Interest 12.01 11.47 9.71 9.09 6.50 Depreciation 4.83 4.82 4.70 4.24 3.86 PBT 20.05 14.03 7.66 9.09 4.51 Tax 5.76 4.07 1.79 2.54 1.05 Tax Rate 28.73% 29.01% 23.37% 27.94% 23.28% PAT 14.28 9.96 5.87 6.50 3.46 PAT before Minority Interest 14.28 9.96 5.87 6.50 3.46 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.14% 2.62% 1.94% 1.95% 1.40% PAT Growth 77.17% 69.68% -9.69% 87.86% EPS 3.62 2.52 1.49 1.65 0.88

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 136.81 83.98 78.69 70.36 57.44 54.82 53.02 50.17 49.03 47.24 Share Capital 38.05 23.91 23.91 23.91 22.01 22.01 22.01 22.01 22.01 22.01 Total Reserves 98.76 60.06 54.78 46.45 35.42 32.81 31.01 28.15 27.02 25.23 Non-Current Liabilities 13.25 15.04 18.33 19.47 25.59 17.52 17.35 9.58 7.55 12.28 Secured Loans 5.79 6.76 10.50 12.31 16.95 7.88 8.28 3.56 2.18 4.37 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.30 Long Term Provisions 0.45 0.36 0.29 0.14 0.07 0.18 0.20 0.14 0.15 0.23 Current Liabilities 129.41 104.88 100.80 96.32 97.97 79.64 71.70 50.27 39.26 43.86 Trade Payables 16.50 12.19 16.03 12.60 26.70 24.11 19.71 13.68 9.18 12.45 Other Current Liabilities 3.83 6.48 6.37 6.57 1.08 2.43 2.36 0.50 0.40 0.80 Short Term Borrowings 103.55 82.55 72.70 71.32 63.79 47.61 44.66 33.90 28.04 28.86 Short Term Provisions 5.54 3.66 5.69 5.83 6.40 5.49 4.97 2.18 1.64 1.75 Total Liabilities 279.47 203.90 197.82 186.15 181.00 151.98 142.07 110.02 95.84 103.38 Net Block 43.48 46.23 49.32 45.85 42.34 41.64 43.33 37.18 35.90 36.09 Gross Block 76.02 73.95 72.34 64.68 57.33 53.23 51.56 42.47 38.51 81.91 Accumulated Depreciation 32.53 27.71 23.02 18.83 14.98 11.59 8.23 5.30 2.62 45.83 Non Current Assets 52.35 54.79 57.65 56.15 51.74 46.09 45.00 39.20 37.53 42.46 Capital Work in Progress 1.88 1.58 1.40 2.55 2.13 1.57 0.27 0.67 0.12 0.00 Non Current Investment 0.05 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.93 6.93 6.89 7.75 7.28 2.88 1.40 1.36 1.38 6.38 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 0.00 Current Assets 227.13 149.11 140.16 130.00 129.25 105.89 97.07 70.82 58.30 60.92 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 75.22 66.68 55.14 54.94 65.30 53.91 40.79 35.09 35.05 36.10 Sundry Debtors 97.09 56.52 56.02 56.59 41.84 38.69 41.71 23.12 12.86 17.35 Cash & Bank 25.91 5.05 12.00 5.62 4.43 3.30 6.25 4.89 5.14 4.90 Other Current Assets 28.91 17.48 11.17 8.92 17.68 9.99 8.31 7.73 5.24 2.58 Short Term Loans & Adv. 3.52 3.38 5.83 3.93 3.06 3.11 3.03 4.59 1.77 2.52 Net Current Assets 97.72 44.22 39.36 33.68 31.28 26.26 25.37 20.54 19.05 17.05 Total Assets 279.48 203.90 197.81 186.15 180.99 151.98 142.07 110.02 95.83 103.38

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 136.76 83.93 78.64 70.36 Share Capital 38.05 23.91 23.91 23.91 Total Reserves 98.72 60.01 54.73 46.45 Non-Current Liabilities 13.25 15.04 18.33 19.47 Secured Loans 5.79 6.76 10.50 12.31 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.45 0.36 0.29 0.14 Current Liabilities 129.41 104.88 100.80 96.32 Trade Payables 16.50 12.19 16.03 12.60 Other Current Liabilities 3.83 6.48 6.37 6.57 Short Term Borrowings 103.55 82.55 72.70 71.32 Short Term Provisions 5.54 3.66 5.69 5.83 Total Liabilities 279.42 203.85 197.77 186.15 Net Block 43.48 46.23 49.32 45.85 Gross Block 76.02 73.95 72.34 64.68 Accumulated Depreciation 32.53 27.71 23.02 18.83 Non Current Assets 52.30 54.74 57.61 56.15 Capital Work in Progress 1.88 1.58 1.40 2.55 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.93 6.93 6.89 7.75 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 227.13 149.11 140.16 130.00 Current Investments 0.00 0.00 0.00 0.00 Inventories 75.22 66.68 55.14 54.94 Sundry Debtors 97.09 56.52 56.02 56.59 Cash & Bank 25.91 5.05 12.00 5.62 Other Current Assets 28.91 17.48 11.17 8.92 Short Term Loans & Adv. 3.52 3.38 5.83 3.93 Net Current Assets 97.72 44.22 39.36 33.68 Total Assets 279.43 203.85 197.77 186.15

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 -25.72 -1.66 17.33 1.82 -10.60 6.75 -3.41 -2.67 7.30 -1.58 PBT 14.03 7.66 9.09 4.51 3.89 2.59 3.55 1.54 2.57 3.19 Adjustment 15.98 13.89 12.44 9.84 9.85 11.56 8.51 6.86 9.51 7.95 Changes in Working Capital -51.83 -21.96 -2.68 -11.77 -23.91 -6.65 -15.15 -10.54 -4.12 -11.92 Cash after chg. in Working capital -21.82 -0.41 18.85 2.57 -10.17 7.50 -3.09 -2.13 7.95 -0.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.90 -1.25 -1.52 -0.75 -0.43 -0.75 -0.32 -0.54 -0.66 -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 0.00 Cash From Investing Activity -2.09 -1.68 -6.37 -7.76 -5.63 -2.63 -8.68 -4.03 0.45 -7.76 Net Fixed Assets -2.37 -1.79 -6.51 -7.77 -4.66 -2.97 -8.69 -4.51 43.28 -6.68 Net Investments 0.00 0.00 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.28 0.11 0.19 0.01 -0.97 0.34 0.01 0.48 -42.83 -1.08 Cash from Financing Activity 47.78 -3.90 -7.05 9.06 16.66 -4.58 12.62 3.34 -8.26 5.41 Net Cash Inflow / Outflow 19.97 -7.24 3.91 3.12 0.42 -0.45 0.52 -3.37 -0.51 -3.93 Opening Cash & Equivalents 1.29 8.53 4.62 1.50 1.08 1.54 1.01 4.38 4.89 8.83 Closing Cash & Equivalent 21.27 1.29 8.53 4.62 1.50 1.08 1.54 1.01 4.38 4.90

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity -25.72 -1.66 17.33 1.82 PBT 14.03 7.66 9.04 4.51 Adjustment 15.98 13.89 12.49 9.84 Changes in Working Capital -51.83 -21.96 -2.68 -11.77 Cash after chg. in Working capital -21.82 -0.41 18.85 2.57 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -3.90 -1.25 -1.52 -0.75 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 -2.09 -1.68 -6.37 -7.76 Net Fixed Assets -2.37 -1.79 -6.51 Net Investments 0.00 0.00 -0.05 Others 0.28 0.11 0.19 Cash from Financing Activity 47.78 -3.90 -7.05 9.06 Net Cash Inflow / Outflow 19.97 -7.24 3.91 3.12 Opening Cash & Equivalents 1.29 8.53 4.62 1.50 Closing Cash & Equivalent 21.27 1.29 8.53 4.62

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.) 35.96 27.24 25.53 29.42 26.09 24.90 24.09 22.79 22.27 21.46 ROA 4.12% 2.92% 3.41% 1.88% 1.55% 1.20% 2.30% 1.10% 1.69% 2.05% ROE 9.02% 7.22% 8.78% 5.41% 4.61% 3.28% 5.62% 2.29% 3.51% 4.53% ROCE 11.88% 10.00% 11.10% 7.37% 7.80% 9.23% 9.64% 7.24% 9.14% 8.91% Fixed Asset Turnover 5.08 4.14 4.88 4.08 4.58 3.86 4.19 3.68 2.68 1.88 Receivable days 73.55 67.77 61.51 72.09 58.08 72.61 60.10 44.08 34.21 38.95 Inventory Days 67.94 73.35 60.12 88.07 85.98 85.53 70.34 85.92 80.56 89.66 Payable days 18.28 22.44 21.32 40.95 47.66 40.42 31.82 28.56 26.71 47.48 Cash Conversion Cycle 123.20 118.68 100.31 119.21 96.41 117.72 98.62 101.43 88.06 81.13 Total Debt/Equity 0.83 1.14 1.13 1.27 1.42 1.05 1.04 0.75 0.62 0.83 Interest Cover 2.22 1.79 2.00 1.69 1.66 1.34 1.60 1.36 1.51 1.80

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 35.95 27.22 25.51 29.42 ROA 4.12% 2.92% 3.38% 1.86% ROE 9.03% 7.23% 8.72% 4.92% ROCE 11.89% 10.00% 11.08% 6.90% Fixed Asset Turnover 5.08 4.14 4.88 3.85 Receivable days 73.55 67.77 61.51 82.89 Inventory Days 67.94 73.35 60.12 80.48 Payable days 18.28 22.44 21.32 26.25 Cash Conversion Cycle 123.20 118.68 100.31 137.12 Total Debt/Equity 0.83 1.14 1.14 1.27 Interest Cover 2.22 1.79 1.99 1.69

Top Investors:

kishan gopal mohta

c-scape aquatech private limited

pedaballe vinod kumar reddy

raasha fincap private limited

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