Nifty
:
26013.45
Sensex
:
84950.95
103.40 (0.40%)
388.17 (0.46%)
Nifty
Sensex
:
:
26013.45
84950.95
103.40 (0.40%)
388.17 (0.46%)

SIS Ltd.

Staffing

Rating :
56/99

BSE: 540673 | NSE: SIS

NSE BSE
335.20
17-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  336
  •  337.5
  •  333.1
  •  336.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31309
  •  10508888
  •  401.85
  •  287.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,731.95
  • 90.24
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,237.41
  • N/A
  • 1.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.09%
  • 0.30%
  • 5.21%
  • FII
  • DII
  • Others
  • 13.17%
  • 5.49%
  • 3.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 7.64
  • 5.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.53
  • -10.57
  • -9.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.65
  • -49.71
  • -67.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.12
  • 20.98
  • 21.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.92
  • 2.88
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 11.18
  • 12.32

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
0.82
25.9
31.26
35.95
P/E Ratio
408.78
12.94
10.72
9.32
Revenue
13086
14703.7
16332.5
17859.1
EBITDA
297.87
659.02
744.47
831.9
Net Income
11.79
374.75
451.9
519.92
ROA
0.2
9.02
9.51
9.88
P/B Ratio
2.01
1.80
1.57
1.38
ROE
0.49
15.38
16.02
15.66
FCFF
500.51
158.77
424.44
436.72
FCFF Yield
9.52
3.02
8.07
8.31
Net Debt
464.79
160.7
-221.45
-553.85
BVPS
166.79
186.68
212.96
243.46

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
3,758.52
3,268.81
14.98%
3,548.48
3,129.86
13.38%
3,427.87
3,137.63
9.25%
3,362.51
3,073.44
9.41%
Expenses
3,590.26
3,124.05
14.92%
3,396.41
2,992.47
13.50%
3,568.93
3,053.67
16.87%
3,205.72
2,922.05
9.71%
EBITDA
168.26
144.76
16.23%
152.07
137.39
10.68%
-141.06
83.96
-
156.79
151.39
3.57%
EBIDTM
4.48%
4.43%
4.29%
4.39%
-4.12%
2.68%
4.66%
4.93%
Other Income
11.54
7.55
52.85%
18.45
11.82
56.09%
16.64
15.98
4.13%
32.06
5.42
491.51%
Interest
36.79
40.36
-8.85%
40.88
42.16
-3.04%
37.61
40.29
-6.65%
40.51
40.42
0.22%
Depreciation
47.58
42.00
13.29%
41.59
42.74
-2.69%
38.36
48.57
-21.02%
40.68
41.63
-2.28%
PBT
95.43
69.95
36.43%
88.06
64.31
36.93%
-200.40
11.09
-
107.65
74.75
44.01%
Tax
22.77
7.20
216.25%
2.69
6.98
-61.46%
29.15
28.93
0.76%
12.22
44.74
-72.69%
PAT
72.66
62.75
15.79%
85.37
57.33
48.91%
-229.55
-17.84
-
95.43
30.01
217.99%
PATM
1.93%
1.92%
2.41%
1.83%
-6.70%
-0.57%
2.84%
0.98%
EPS
5.73
4.77
20.13%
6.60
4.46
47.98%
-15.47
-0.81
-
7.08
2.53
179.84%

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
14,097.38
13,189.04
12,261.42
11,345.78
10,059.08
9,127.30
8,485.17
7,093.27
5,833.37
4,387.20
3,836.22
Net Sales Growth
11.80%
7.57%
8.07%
12.79%
10.21%
7.57%
19.62%
21.60%
32.96%
14.36%
 
Cost Of Goods Sold
119.10
121.03
144.84
106.86
79.62
80.06
83.23
62.65
36.28
16.29
10.61
Gross Profit
13,978.28
13,068.00
12,116.59
11,238.91
9,979.45
9,047.25
8,401.93
7,030.63
5,797.10
4,370.91
3,825.62
GP Margin
99.16%
99.08%
98.82%
99.06%
99.21%
99.12%
99.02%
99.12%
99.38%
99.63%
99.72%
Total Expenditure
13,761.32
12,891.17
11,743.50
10,854.25
9,563.27
8,606.52
7,986.68
6,728.72
5,521.52
4,168.85
3,704.79
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.36
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.74%
Employee Cost
-
10,909.35
10,049.55
9,201.24
7,811.24
7,056.48
6,896.30
5,757.07
4,766.02
3,703.03
3,144.63
% Of Sales
-
82.72%
81.96%
81.10%
77.65%
77.31%
81.27%
81.16%
81.70%
84.41%
81.97%
Manufacturing Exp.
-
1,036.52
1,018.41
1,115.70
1,341.20
1,161.81
14.75
13.56
8.61
2.84
250.05
% Of Sales
-
7.86%
8.31%
9.83%
13.33%
12.73%
0.17%
0.19%
0.15%
0.06%
6.52%
General & Admin Exp.
-
478.12
420.27
385.91
298.11
275.03
947.43
872.44
698.83
438.86
190.92
% Of Sales
-
3.63%
3.43%
3.40%
2.96%
3.01%
11.17%
12.30%
11.98%
10.00%
4.98%
Selling & Distn. Exp.
-
14.57
16.23
15.08
8.76
3.60
5.62
5.46
4.76
3.41
40.06
% Of Sales
-
0.11%
0.13%
0.13%
0.09%
0.04%
0.07%
0.08%
0.08%
0.08%
1.04%
Miscellaneous Exp.
-
331.58
94.21
29.45
24.33
29.55
39.35
17.55
7.02
4.43
40.06
% Of Sales
-
2.51%
0.77%
0.26%
0.24%
0.32%
0.46%
0.25%
0.12%
0.10%
1.05%
EBITDA
336.06
297.87
517.92
491.53
495.81
520.78
498.49
364.55
311.85
218.35
131.43
EBITDA Margin
2.38%
2.26%
4.22%
4.33%
4.93%
5.71%
5.87%
5.14%
5.35%
4.98%
3.43%
Other Income
78.69
68.07
43.59
32.74
55.37
477.79
75.06
18.30
36.65
10.69
14.00
Interest
155.79
160.65
148.16
114.89
98.37
127.25
151.72
93.83
92.48
76.69
52.31
Depreciation
168.21
163.78
166.33
134.68
111.55
113.03
128.34
65.95
55.97
35.82
43.16
PBT
90.74
41.51
247.03
274.70
341.26
758.29
293.47
223.06
200.05
116.53
49.96
Tax
66.83
55.55
81.88
-61.59
17.93
115.38
63.62
-5.15
24.40
0.77
19.40
Tax Rate
73.65%
133.82%
33.15%
-22.42%
5.25%
23.94%
21.68%
-2.31%
12.25%
0.66%
38.83%
PAT
23.91
11.79
190.04
346.50
325.93
366.66
229.88
229.37
173.83
117.90
32.54
PAT before Minority Interest
23.91
11.79
190.04
346.50
325.93
366.66
229.86
228.22
174.81
115.76
30.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.02
1.15
-0.98
2.14
1.98
PAT Margin
0.17%
0.09%
1.55%
3.05%
3.24%
4.02%
2.71%
3.23%
2.98%
2.69%
0.85%
PAT Growth
-81.92%
-93.80%
-45.15%
6.31%
-11.11%
59.50%
0.22%
31.95%
47.44%
262.32%
 
EPS
1.70
0.84
13.49
24.59
23.13
26.02
16.32
16.28
12.34
8.37
2.31

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
2,407.89
2,413.54
2,333.29
2,071.25
1,830.76
1,388.42
1,249.89
1,028.30
590.57
450.13
Share Capital
72.18
72.05
72.86
73.52
74.15
73.32
73.31
73.18
68.70
6.20
Total Reserves
2,303.20
2,302.34
2,226.94
1,975.19
1,748.76
1,289.88
1,155.00
939.70
514.23
442.43
Non-Current Liabilities
1,055.25
351.45
839.41
615.63
877.38
1,125.23
1,378.34
668.52
417.95
198.80
Secured Loans
856.95
230.05
803.18
606.88
742.08
627.99
608.55
366.99
360.43
178.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.87
5.61
9.33
13.04
0.00
Long Term Provisions
379.60
302.67
286.47
172.85
237.05
138.25
158.03
116.56
40.43
66.95
Current Liabilities
2,499.89
3,016.12
2,292.49
2,241.62
2,270.60
1,977.88
1,472.41
1,028.51
945.65
763.97
Trade Payables
82.09
84.69
63.91
58.26
66.15
53.80
66.14
80.64
39.43
33.38
Other Current Liabilities
1,443.04
1,788.57
1,135.39
1,184.50
1,276.46
1,029.22
769.13
528.49
426.67
308.93
Short Term Borrowings
517.26
703.74
665.42
488.84
422.48
542.29
335.60
159.78
253.82
220.87
Short Term Provisions
457.50
439.12
427.76
510.02
505.52
352.57
301.53
259.60
225.74
200.79
Total Liabilities
5,963.03
5,781.11
5,465.19
4,931.56
4,980.81
4,491.83
4,100.99
2,726.70
1,954.50
1,415.37
Net Block
1,293.56
1,605.03
1,627.02
1,601.54
1,559.90
1,659.49
1,574.53
717.02
398.42
307.98
Gross Block
2,750.64
2,643.04
2,464.01
2,345.13
2,191.72
1,896.19
1,701.43
792.94
428.86
489.26
Accumulated Depreciation
1,457.08
1,038.01
836.99
743.59
631.82
236.70
126.90
75.92
30.44
181.28
Non Current Assets
1,955.34
2,187.17
2,179.13
2,037.86
1,981.54
2,035.86
1,944.33
1,008.52
612.97
335.48
Capital Work in Progress
36.44
35.08
41.24
23.46
16.84
12.84
8.51
5.26
3.97
0.14
Non Current Investment
139.44
110.83
87.98
96.01
93.31
92.98
114.58
92.10
98.86
12.03
Long Term Loans & Adv.
437.78
404.64
384.33
286.60
299.44
259.15
225.03
161.75
111.72
15.32
Other Non Current Assets
48.13
31.59
38.56
30.26
12.05
11.39
21.67
32.38
0.00
0.00
Current Assets
4,007.74
3,594.00
3,286.13
2,893.77
2,999.28
2,455.98
2,156.66
1,718.19
1,341.41
1,079.57
Current Investments
8.09
5.55
10.32
0.29
0.24
0.12
6.82
0.00
0.00
0.00
Inventories
28.38
30.90
31.43
34.02
30.89
33.86
25.36
14.15
3.26
1.06
Sundry Debtors
1,864.03
1,885.85
1,677.71
1,391.30
1,243.01
1,174.97
952.96
624.27
420.66
288.80
Cash & Bank
1,172.56
740.52
750.97
738.41
1,088.04
613.73
542.88
542.79
429.20
349.28
Other Current Assets
934.69
99.95
87.33
64.63
637.10
633.30
628.63
536.97
488.29
440.42
Short Term Loans & Adv.
838.71
831.22
728.38
665.12
576.61
590.55
586.81
490.19
411.42
411.92
Net Current Assets
1,507.85
577.88
993.64
652.14
728.68
478.10
684.25
689.68
395.76
315.60
Total Assets
5,963.08
5,781.17
5,465.26
4,931.63
4,980.82
4,491.84
4,100.99
2,726.71
1,954.50
1,415.38

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
742.29
394.42
170.93
233.50
639.57
201.38
204.84
215.03
100.15
72.63
PBT
67.34
271.92
284.91
343.86
482.59
289.07
209.53
187.43
110.48
49.96
Adjustment
561.14
341.13
240.59
185.45
63.72
249.83
174.92
123.87
115.22
125.02
Changes in Working Capital
88.99
-174.90
-260.82
-89.90
153.67
-209.96
-74.18
-25.65
-48.72
-46.30
Cash after chg. in Working capital
717.47
438.14
264.69
439.41
699.98
328.94
310.27
285.65
176.99
128.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
24.82
-43.72
-93.75
-205.92
-60.41
-127.56
-105.43
-70.63
-76.84
-56.06
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
-474.27
-104.41
-147.97
-122.41
-163.51
-275.87
-522.44
-116.44
-288.57
-51.13
Net Fixed Assets
-48.68
-97.69
-78.11
-64.97
-11.78
-74.39
-51.49
-23.59
60.20
-27.70
Net Investments
-5.01
-3.22
-14.80
-52.23
-26.20
-113.24
-178.48
-23.80
-127.35
-4.36
Others
-420.58
-3.50
-55.06
-5.21
-125.53
-88.24
-292.47
-69.05
-221.42
-19.07
Cash from Financing Activity
-14.50
-340.20
-228.53
-351.12
43.84
-141.31
126.89
99.48
192.88
-63.89
Net Cash Inflow / Outflow
253.51
-50.19
-205.56
-240.03
519.90
-215.80
-190.72
198.07
4.45
-42.40
Opening Cash & Equivalents
-52.26
0.19
195.17
431.80
-125.16
84.13
305.77
171.68
176.06
374.49
Closing Cash & Equivalent
199.66
-52.26
0.19
195.17
431.80
-125.16
84.13
364.59
171.68
349.28

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.)
164.54
164.77
157.81
139.34
122.92
92.96
83.77
69.20
42.41
361.52
ROA
0.20%
3.38%
6.67%
6.58%
7.74%
5.35%
6.69%
7.47%
6.87%
2.15%
ROE
0.50%
8.13%
15.94%
16.84%
23.02%
17.74%
20.37%
21.91%
22.45%
7.31%
ROCE
5.82%
10.80%
11.02%
13.43%
21.05%
18.44%
16.63%
20.29%
17.75%
11.84%
Fixed Asset Turnover
4.89
4.80
4.72
4.43
4.47
4.72
5.69
9.55
9.56
8.16
Receivable days
51.89
53.04
49.37
47.79
48.35
45.77
40.58
32.69
29.51
28.59
Inventory Days
0.82
0.93
1.05
1.18
1.29
1.27
1.02
0.54
0.18
0.36
Payable days
251.48
187.24
208.63
285.16
273.46
3.06
4.52
4.50
3.53
3.93
Cash Conversion Cycle
-198.77
-133.27
-158.22
-236.19
-223.81
43.98
37.08
28.74
26.17
25.02
Total Debt/Equity
0.63
0.64
0.66
0.65
0.74
0.89
0.79
0.55
1.20
0.97
Interest Cover
1.42
2.84
3.48
4.50
4.79
2.93
3.38
3.15
2.52
1.96

Annual Reports:

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

News Update:


  • SIS acquires equity shares in A P Securitas
    5th Nov 2025, 14:42 PM

    Consequently, the Company holds 51% shareholding in A P Securitas

    Read More
  • SIS’ arm inks pact to acquire 100% stake in State Medical Assistance Holdings
    11th Oct 2025, 11:19 AM

    The acquisition is strategically aligned with SIS’s Medical & Rescue business in Australia

    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.