Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Sizemasters Technology Ltd.

Trading

Rating :

84/99

BSE: 513496 | NSE: Not Listed

Watchlist

NSE BSE

175.85

12-Dec-2025

Open
High
Low
Previous Close

175.85
175.85
175.85
179.40

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

169
29718
175.85
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

175.85
55.09
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

168.33
N/A
10.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.04
86.38
191.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

58.12
171.12
115.83

PAT CAGR (%)

10 Years
5 Years
3 Years

62.83
204.55
172.57

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 10.71 3.48 207.76% 4.53 3.03 49.50% 3.70 3.59 3.06% 3.96 2.76 43.48%
Expenses 9.15 2.32 294.40% 3.48 2.47 40.89% 3.48 3.01 15.61% 2.97 2.29 29.69%
EBITDA 1.55 1.16 33.62% 1.05 0.56 87.50% 0.23 0.58 -60.34% 0.99 0.47 110.64%
EBIDTM 14.51% 33.29% 23.11% 18.38% 6.10% 16.05% 24.92% 17.06%
Other Income 0.14 0.21 -33.33% 0.14 0.17 -17.65% 0.19 0.14 35.71% 0.12 0.24 -50.00%
Interest 0.01 0.00 0 0.01 0.01 0.00% 0.00 0.03 -100.00% 0.01 0.00 0
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT 1.67 1.35 23.70% 1.16 0.69 68.12% 0.39 0.67 -41.79% 1.07 0.68 57.35%
Tax 0.43 0.30 43.33% 0.28 0.17 64.71% 0.09 0.17 -47.06% 0.31 0.17 82.35%
PAT 1.24 1.05 18.10% 0.88 0.52 69.23% 0.30 0.51 -41.18% 0.75 0.51 47.06%
PATM 11.61% 30.09% 19.35% 17.10% 8.07% 14.10% 19.04% 18.54%
EPS 1.24 1.05 18.10% 0.88 0.52 69.23% 0.30 0.51 -41.18% 0.75 0.51 47.06%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 12.72 3.49 264.47% 6.28 3.03 107.26% 5.51 3.59 53.48% 4.86 2.76 76.09%
Expenses 10.82 2.33 364.38% 5.06 2.47 104.86% 4.45 3.01 47.84% 4.84 2.29 111.35%
EBITDA 1.90 1.16 63.79% 1.21 0.56 116.07% 1.06 0.58 82.76% 0.02 0.48 -95.83%
EBIDTM 14.95% 33.13% 19.30% 18.38% 19.18% 16.05% 0.45% 17.17%
Other Income 0.15 0.18 -16.67% 0.14 0.15 -6.67% 0.19 0.13 46.15% 0.12 0.12 0.00%
Interest 0.04 0.00 0 0.04 0.01 300.00% 0.12 0.03 300.00% 0.01 0.00 0
Depreciation 0.02 0.02 0.00% 0.04 0.02 100.00% 0.03 0.02 50.00% 0.03 0.02 50.00%
PBT 1.99 1.32 50.76% 1.28 0.68 88.24% 1.10 0.66 66.67% 0.09 0.57 -84.21%
Tax 0.52 0.30 73.33% 0.32 0.17 88.24% 0.07 0.17 -58.82% 0.34 0.17 100.00%
PAT 1.47 1.02 44.12% 0.96 0.51 88.24% 1.03 0.49 110.20% -0.25 0.40 -
PATM 11.56% 29.29% 15.23% 16.67% 18.78% 13.63% -5.16% 14.49%
EPS 1.39 1.02 36.27% 0.90 0.51 76.47% 0.69 0.49 40.82% 0.21 0.30 -30.00%

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 22.90 14.17 10.94 0.68 0.84 0.63 1.12 2.01 3.93 3.77 2.48 Net Sales Growth 78.07% 29.52% 1508.82% -19.05% 33.33% -43.75% -44.28% -48.85% 4.24% 52.02% Cost Of Goods Sold 12.78 6.21 5.25 0.23 0.62 0.39 0.80 1.70 3.63 3.52 2.32 Gross Profit 10.12 7.96 5.70 0.44 0.22 0.24 0.32 0.30 0.30 0.25 0.16 GP Margin 44.18% 56.18% 52.10% 64.71% 26.19% 38.10% 28.57% 14.93% 7.63% 6.63% 6.45% Total Expenditure 19.08 11.24 8.39 0.62 0.81 0.61 1.07 1.96 3.88 3.74 2.45 Power & Fuel Cost - 0.11 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.78% 0.64% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1.94 1.09 0.09 0.05 0.05 0.06 0.06 0.05 0.05 0.04 % Of Sales - 13.69% 9.96% 13.24% 5.95% 7.94% 5.36% 2.99% 1.27% 1.33% 1.61% Manufacturing Exp. - 1.89 1.02 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 13.34% 9.32% 11.76% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.79 0.74 0.20 0.13 0.16 0.19 0.18 0.18 0.17 0.09 % Of Sales - 5.58% 6.76% 29.41% 15.48% 25.40% 16.96% 8.96% 4.58% 4.51% 3.63% Selling & Distn. Exp. - 0.28 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 1.98% 0.09% 0% 1.19% 1.59% 0.89% 0.50% 0.25% 0.27% 0.40% Miscellaneous Exp. - 0.02 0.22 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.14% 2.01% 1.47% 0% 0% 0% 0% 0% 0% 0% EBITDA 3.82 2.93 2.55 0.06 0.03 0.02 0.05 0.05 0.05 0.03 0.03 EBITDA Margin 16.68% 20.68% 23.31% 8.82% 3.57% 3.17% 4.46% 2.49% 1.27% 0.80% 1.21% Other Income 0.59 0.68 0.67 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest 0.03 0.03 0.05 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.08 0.09 0.07 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 4.29 3.49 3.11 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 Tax 1.11 0.88 0.78 0.04 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Tax Rate 25.87% 25.21% 25.08% 25.00% 33.33% 50.00% 20.00% 20.00% 20.00% 33.33% 50.00% PAT 3.17 2.62 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 PAT before Minority Interest 3.17 2.62 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02 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 13.84% 18.49% 21.30% 17.65% 2.38% 1.59% 3.57% 1.99% 1.02% 0.53% 0.81% PAT Growth 22.39% 12.45% 1,841.67% 500.00% 100.00% -75.00% 0.00% 0.00% 100.00% 0.00% EPS 3.17 2.62 2.33 0.12 0.02 0.01 0.04 0.04 0.04 0.02 0.02

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 29.37 16.89 12.74 0.68 Net Sales Growth 128.21% 32.57% 1773.53% Cost Of Goods Sold 17.86 8.33 7.25 0.23 Gross Profit 11.51 8.55 5.49 0.44 GP Margin 39.18% 50.62% 43.09% 64.71% Total Expenditure 25.17 14.08 10.62 0.62 Power & Fuel Cost - 0.11 0.07 0.00 % Of Sales - 0.65% 0.55% 0% Employee Cost - 2.35 1.26 0.09 % Of Sales - 13.91% 9.89% 13.24% Manufacturing Exp. - 1.88 1.02 0.08 % Of Sales - 11.13% 8.01% 11.76% General & Admin Exp. - 1.05 0.74 0.20 % Of Sales - 6.22% 5.81% 29.41% Selling & Distn. Exp. - 0.28 0.01 0.00 % Of Sales - 1.66% 0.08% 0% Miscellaneous Exp. - 0.07 0.27 0.01 % Of Sales - 0.41% 2.12% 1.47% EBITDA 4.19 2.81 2.12 0.06 EBITDA Margin 14.27% 16.64% 16.64% 8.82% Other Income 0.60 0.64 0.35 0.12 Interest 0.21 0.15 0.05 0.01 Depreciation 0.12 0.10 0.07 0.01 PBT 4.46 3.19 2.36 0.16 Tax 1.25 0.88 0.78 0.04 Tax Rate 28.03% 27.59% 33.05% 25.00% PAT 3.21 2.43 1.80 0.12 PAT before Minority Interest 3.19 2.31 1.58 0.12 Minority Interest -0.02 0.12 0.22 0.00 PAT Margin 10.93% 14.39% 14.13% 17.65% PAT Growth 32.64% 35.00% 1,400.00% EPS 3.21 2.43 1.80 0.12

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 14.71 12.10 9.76 3.64 3.62 3.62 3.58 3.54 3.50 3.49 Share Capital 10.00 10.00 10.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 4.71 2.10 -0.24 -0.36 -0.38 -0.38 -0.42 -0.46 -0.50 -0.51 Non-Current Liabilities 0.08 0.13 0.17 0.00 0.04 0.04 0.04 0.04 0.04 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.04 0.04 0.04 0.04 0.04 0.00 Current Liabilities 7.26 5.21 0.96 0.05 0.21 0.03 0.04 0.02 0.02 0.06 Trade Payables 4.11 2.18 0.51 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.27 0.53 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 1.88 2.28 0.28 0.00 0.20 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.22 0.03 0.00 0.01 0.03 0.03 0.02 0.02 0.06 Total Liabilities 22.05 17.44 10.89 3.69 3.87 3.69 3.66 3.60 3.56 3.55 Net Block 0.31 0.39 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.48 0.47 0.24 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Accumulated Depreciation 0.17 0.08 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Non Current Assets 3.35 0.40 0.23 0.00 0.00 0.00 0.07 0.15 0.22 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.15 0.22 0.00 Current Assets 18.70 17.04 10.66 3.69 3.87 3.68 3.58 3.46 3.34 3.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.83 3.76 3.65 3.63 3.78 3.54 3.31 3.16 3.22 3.53 Sundry Debtors 3.74 2.53 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 9.82 9.52 6.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 Other Current Assets 1.31 0.18 0.00 0.00 0.04 0.12 0.11 0.11 0.08 0.00 Short Term Loans & Adv. 1.05 1.07 0.09 0.04 0.04 0.04 0.03 0.03 0.01 0.00 Net Current Assets 11.44 11.83 9.70 3.64 3.66 3.66 3.55 3.44 3.33 3.49 Total Assets 22.05 17.44 10.89 3.69 3.87 3.68 3.65 3.61 3.56 3.54

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 14.17 11.55 9.76 Share Capital 10.00 10.00 10.00 Total Reserves 4.17 1.55 -0.24 Non-Current Liabilities 0.08 0.13 0.17 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 20.27 16.08 0.96 Trade Payables 5.73 3.20 0.51 Other Current Liabilities 1.55 0.56 0.14 Short Term Borrowings 12.99 12.09 0.28 Short Term Provisions 0.00 0.22 0.03 Total Liabilities 34.09 27.55 10.89 Net Block 0.43 0.44 0.23 Gross Block 0.62 0.52 0.24 Accumulated Depreciation 0.19 0.08 0.01 Non Current Assets 0.48 0.44 0.23 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 0.05 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 33.61 27.12 10.66 Current Investments 0.00 0.00 0.00 Inventories 5.19 3.76 3.65 Sundry Debtors 7.51 4.64 0.35 Cash & Bank 11.16 9.52 6.56 Other Current Assets 9.76 0.18 0.00 Short Term Loans & Adv. 9.50 9.02 0.09 Net Current Assets 13.34 11.04 9.70 Total Assets 34.09 27.56 10.89

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 3.19 0.85 0.35 0.17 -0.17 -0.13 -0.03 0.17 0.39 -0.45 PBT 3.49 3.11 0.16 0.03 0.02 0.05 0.05 0.05 0.03 0.02 Adjustment -0.53 -0.34 -0.10 0.00 0.07 0.07 0.07 0.07 0.08 0.00 Changes in Working Capital 1.37 -1.31 0.30 0.15 -0.24 -0.24 -0.14 0.06 0.30 -0.47 Cash after chg. in Working capital 4.33 1.46 0.36 0.18 -0.15 -0.11 -0.02 0.19 0.40 -0.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.14 -0.62 -0.01 -0.01 -0.02 -0.02 -0.02 -0.01 -0.01 0.00 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 -1.85 -1.87 -6.08 0.00 0.00 0.00 0.00 0.00 -0.37 0.00 Net Fixed Assets -0.01 -0.23 -0.24 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Net Investments -3.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.16 -1.63 -5.84 0.00 0.00 0.00 0.00 -0.01 -0.37 0.00 Cash from Financing Activity -0.42 1.98 6.28 -0.20 0.20 0.00 0.00 -0.02 0.00 0.00 Net Cash Inflow / Outflow 0.93 0.95 0.54 -0.03 0.03 -0.13 -0.03 0.15 0.03 -0.45 Opening Cash & Equivalents 1.52 0.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01 0.46 Closing Cash & Equivalent 2.44 1.52 0.56 0.02 0.05 0.02 0.16 0.19 0.04 0.01

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 0.33 -0.20 0.35 PBT 3.19 2.36 0.16 Adjustment -0.38 -0.02 -0.10 Changes in Working Capital -1.32 -1.92 0.30 Cash after chg. in Working capital 1.49 0.42 0.36 Interest Paid 0.00 0.00 0.00 Tax Paid -1.16 -0.62 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 1.13 -10.63 -6.08 Net Fixed Assets -0.01 -0.23 Net Investments -3.00 -0.01 Others 4.14 -10.39 Cash from Financing Activity 0.80 11.79 6.28 Net Cash Inflow / Outflow 2.26 0.96 0.54 Opening Cash & Equivalents 1.52 0.56 0.02 Closing Cash & Equivalent 3.78 1.52 0.56

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.) 14.71 12.10 9.76 9.10 9.05 9.05 8.95 8.86 8.76 8.71 ROA 13.25% 16.48% 1.66% 0.53% 0.39% 1.04% 1.04% 1.03% 0.50% 0.44% ROE 19.52% 21.36% 1.80% 0.55% 0.41% 1.06% 1.06% 1.05% 0.51% 0.47% ROCE 22.78% 25.88% 2.50% 0.75% 0.54% 1.43% 1.44% 1.50% 0.77% 0.72% Fixed Asset Turnover 29.93 30.87 2.82 0.00 0.00 0.00 0.00 0.00 303.81 199.93 Receivable days 80.69 47.96 189.47 0.00 0.00 0.00 0.00 0.00 0.00 42.45 Inventory Days 97.71 123.55 1966.38 1613.78 2106.17 1116.72 587.14 296.35 327.36 463.19 Payable days 184.59 93.55 436.67 28.38 0.00 0.46 0.37 0.00 0.09 14.14 Cash Conversion Cycle -6.19 77.96 1719.18 1585.40 2106.17 1116.26 586.77 296.35 327.28 491.49 Total Debt/Equity 0.13 0.19 0.03 0.00 0.06 0.00 0.00 0.00 0.00 0.00 Interest Cover 103.46 69.60 18.80 92.67 72.38 351.18 863.80 19.07 33.83 109.69

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 14.17 11.55 9.76 ROA 7.50% 8.20% 1.11% ROE 17.97% 14.79% 1.24% ROCE 13.15% 14.28% 1.70% Fixed Asset Turnover 29.76 33.69 2.82 Receivable days 131.31 71.56 189.47 Inventory Days 96.63 106.14 1972.13 Payable days 195.50 93.49 797.66 Cash Conversion Cycle 32.44 84.21 1363.94 Total Debt/Equity 0.92 1.05 0.03 Interest Cover 22.00 52.96 18.80

Top Investors:

nitin satyanarayan toshniwal

baldawa sudhanshu rajesh

sachin shrikrishna rathi

premchand nandkishor sarda

sarika krishnakumar dhoot

ritesh ramesh baheti

krishnakumar ramkishore dhoot

amol purushottam pallod

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