Nifty

:

24624.65

Sensex

:

78581.00

9.75 (0.04%)
152.05 (0.19%)

Login

Nifty
Sensex

:
:

24624.65
78581.00

9.75 (0.04%)
152.05 (0.19%)

Smruthi Organics Ltd.

Pharmaceuticals & Drugs

Rating :

48/99

BSE: 540686 | NSE: Not Listed

Watchlist

NSE BSE

119.65

05-Aug-2026

Open
High
Low
Previous Close

115.85
119.9
115.85
115.00

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

5672
665622
119.9
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

136.95
38.42
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

143.05
1.25%
1.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.54
-5.23
-7.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.74
-6.69
1.76

PAT CAGR (%)

10 Years
5 Years
3 Years

8.06
-19.87
-1.51

P:E (Median)

8 Years
5 Years
3 Years

24.56
32.57
40.14

P:BV (Average)

8 Years
5 Years
3 Years

2.85
2.82
2.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.97
14.60
15.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 29.09 38.09 -23.63% 22.29 31.25 -28.67% 31.59 29.39 7.49% 18.99 27.27 -30.36%
Expenses 25.29 33.41 -24.30% 18.29 27.09 -32.48% 26.59 26.50 0.34% 18.76 26.83 -30.08%
EBITDA 3.79 4.68 -19.02% 4.00 4.16 -3.85% 5.01 2.90 72.76% 0.23 0.45 -48.89%
EBIDTM 13.05% 12.28% 17.95% 13.32% 15.86% 9.85% 1.21% 1.64%
Other Income 0.02 0.08 -75.00% 0.01 0.00 0 0.01 0.01 0.00% 0.09 0.00 0
Interest 0.31 0.52 -40.38% 0.25 0.51 -50.98% 0.66 0.44 50.00% 0.46 0.41 12.20%
Depreciation 1.75 1.50 16.67% 1.67 1.37 21.90% 1.51 1.33 13.53% 1.41 1.29 9.30%
PBT 1.74 2.74 -36.50% 1.63 2.29 -28.82% 2.85 1.13 152.21% -1.55 -1.25 -
Tax 0.67 0.51 31.37% 0.24 0.81 -70.37% 0.79 0.36 119.44% -0.46 -0.33 -
PAT 1.06 2.23 -52.47% 1.40 1.48 -5.41% 2.06 0.78 164.10% -1.09 -0.92 -
PATM 3.66% 5.85% 6.26% 4.74% 6.51% 2.64% -5.77% -3.38%
EPS 0.93 1.96 -52.55% 1.22 1.30 -6.15% 1.80 0.68 164.71% -0.96 -0.81 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 - 101.97 126.01 127.64 141.04 133.37 126.50 131.07 137.41 97.34 79.35 Net Sales Growth - -19.08% -1.28% -9.50% 5.75% 5.43% -3.49% -4.61% 41.16% 22.67% Cost Of Goods Sold - 45.35 68.61 72.35 91.47 80.06 66.46 83.48 90.54 60.78 48.95 Gross Profit - 56.62 57.40 55.29 49.56 53.31 60.04 47.59 46.87 36.57 30.40 GP Margin - 55.53% 45.55% 43.32% 35.14% 39.97% 47.46% 36.31% 34.11% 37.57% 38.31% Total Expenditure - 88.93 113.84 115.69 131.26 114.94 97.97 115.84 120.82 94.08 69.40 Power & Fuel Cost - 10.08 11.55 10.03 9.43 8.80 8.86 10.63 10.42 9.67 8.36 % Of Sales - 9.89% 9.17% 7.86% 6.69% 6.60% 7.00% 8.11% 7.58% 9.93% 10.54% Employee Cost - 17.56 17.35 17.16 15.82 13.73 11.79 13.57 12.86 9.27 7.95 % Of Sales - 17.22% 13.77% 13.44% 11.22% 10.29% 9.32% 10.35% 9.36% 9.52% 10.02% Manufacturing Exp. - 9.98 10.07 9.29 8.48 7.23 2.99 3.07 2.73 1.67 0.89 % Of Sales - 9.79% 7.99% 7.28% 6.01% 5.42% 2.36% 2.34% 1.99% 1.72% 1.12% General & Admin Exp. - 1.53 1.79 2.10 2.03 1.41 7.01 3.41 2.39 3.66 2.61 % Of Sales - 1.50% 1.42% 1.65% 1.44% 1.06% 5.54% 2.60% 1.74% 3.76% 3.29% Selling & Distn. Exp. - 1.86 2.71 2.18 1.31 1.11 0.86 1.02 1.33 1.07 0.65 % Of Sales - 1.82% 2.15% 1.71% 0.93% 0.83% 0.68% 0.78% 0.97% 1.10% 0.82% Miscellaneous Exp. - 2.57 1.77 2.57 2.71 2.60 0.00 0.65 0.54 7.97 0.65 % Of Sales - 2.52% 1.40% 2.01% 1.92% 1.95% 0% 0.50% 0.39% 8.19% 0% EBITDA - 13.04 12.17 11.95 9.78 18.43 28.53 15.23 16.59 3.26 9.95 EBITDA Margin - 12.79% 9.66% 9.36% 6.93% 13.82% 22.55% 11.62% 12.07% 3.35% 12.54% Other Income - 0.12 0.11 0.08 0.11 0.58 0.56 4.42 0.88 0.21 0.98 Interest - 1.68 1.87 1.41 0.82 0.98 1.09 3.18 3.58 4.09 4.37 Depreciation - 6.35 5.50 5.65 4.57 4.26 3.95 4.39 4.14 4.07 3.97 PBT - 5.13 4.90 4.97 4.49 13.77 24.06 12.09 9.76 -4.68 2.59 Tax - 1.24 1.34 1.38 0.36 3.39 6.95 3.64 2.89 -1.47 1.01 Tax Rate - 26.55% 27.35% 27.77% 8.02% 24.62% 28.89% 30.11% 29.61% 31.41% 39.00% PAT - 3.43 3.56 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 PAT before Minority Interest - 3.43 3.56 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.36% 2.83% 2.81% 2.93% 7.78% 13.53% 6.45% 4.99% -3.30% 1.99% PAT Growth - -3.65% -0.84% -13.08% -60.21% -39.33% 102.49% 23.18% - - EPS - 3.01 3.12 3.15 3.62 9.11 15.01 7.41 6.02 -2.82 1.39

Results Balance Sheet

Standalone Figures in Rs. Crores

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 73.51 71.63 69.62 68.16 67.16 60.49 42.46 36.38 29.06 32.27 Share Capital 11.45 11.45 11.45 11.45 11.45 11.45 3.82 3.82 3.82 3.82 Total Reserves 62.07 60.18 58.17 56.71 55.72 49.05 38.65 32.56 25.25 28.46 Non-Current Liabilities 3.47 9.04 6.51 2.01 4.85 5.20 7.38 7.40 7.29 10.79 Secured Loans 2.67 8.13 5.56 0.59 0.00 0.32 0.66 1.16 4.88 6.87 Unsecured Loans 0.00 0.00 0.00 0.00 0.11 0.18 1.35 1.34 1.34 1.35 Long Term Provisions 0.00 0.00 0.00 0.28 2.58 2.47 0.00 0.00 0.00 0.00 Current Liabilities 27.98 32.37 42.84 36.88 15.60 26.13 37.90 57.13 47.58 42.38 Trade Payables 13.77 15.99 28.64 24.66 11.06 14.00 22.18 29.89 21.57 16.51 Other Current Liabilities 3.28 5.63 4.51 2.70 1.63 0.34 1.90 1.91 3.00 6.59 Short Term Borrowings 5.69 5.97 4.46 4.85 2.72 9.58 13.64 25.18 23.01 18.71 Short Term Provisions 5.22 4.78 5.22 4.67 0.19 2.21 0.19 0.15 0.00 0.58 Total Liabilities 104.96 113.04 118.97 107.05 87.61 91.82 87.74 100.91 83.93 85.44 Net Block 46.89 44.97 39.99 37.04 33.33 31.00 31.70 29.94 30.27 29.73 Gross Block 149.25 140.98 130.51 122.20 113.93 107.34 104.09 98.02 94.22 29.73 Accumulated Depreciation 102.36 96.01 90.51 85.17 80.59 76.34 72.39 68.08 63.95 0.00 Non Current Assets 50.87 48.41 42.77 40.34 35.11 32.74 34.71 35.58 32.76 41.18 Capital Work in Progress 2.97 2.55 1.43 1.99 0.80 0.84 0.19 1.69 0.53 1.30 Non Current Investment 0.20 0.16 0.13 0.12 0.05 0.05 0.05 0.05 0.05 0.05 Long Term Loans & Adv. 0.44 0.38 1.20 1.09 0.83 0.78 2.51 3.52 1.49 9.53 Other Non Current Assets 0.36 0.35 0.01 0.10 0.09 0.07 0.25 0.38 0.41 0.57 Current Assets 54.09 64.63 76.20 66.70 52.50 59.08 53.04 65.33 51.18 44.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.35 28.31 29.78 23.99 19.93 18.13 17.09 22.70 21.05 19.44 Sundry Debtors 19.30 32.47 41.03 36.96 28.50 21.35 24.57 36.39 25.26 21.08 Cash & Bank 2.27 0.51 0.57 1.75 0.57 16.14 3.57 4.16 1.73 1.57 Other Current Assets 4.18 0.75 0.72 0.50 3.50 3.46 7.81 2.08 3.13 2.17 Short Term Loans & Adv. 3.30 2.59 4.10 3.50 2.61 0.45 2.94 0.76 0.69 0.64 Net Current Assets 26.12 32.26 33.36 29.83 36.90 32.95 15.14 8.19 3.59 1.88 Total Assets 104.96 113.04 118.97 107.04 87.61 91.82 87.75 100.91 83.94 85.44

Cash Flow

Standalone Figures in Rs. Crores

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 22.26 9.98 4.40 12.11 2.17 22.82 21.43 12.07 5.14 9.17 PBT 4.88 5.11 5.18 4.87 13.77 24.06 12.09 9.76 -4.68 2.59 Adjustment 8.15 7.08 6.47 5.37 4.93 4.48 7.31 7.40 7.33 7.28 Changes in Working Capital 10.66 -0.02 -6.20 3.08 -12.69 0.17 5.03 -5.34 2.53 -0.59 Cash after chg. in Working capital 23.70 12.16 5.44 13.32 6.01 28.71 24.43 11.82 5.18 9.29 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.44 -2.19 -1.04 -1.22 -3.84 -5.88 -3.00 0.25 -0.04 -0.11 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 -8.92 -11.42 -7.16 -10.25 7.15 -3.40 -4.52 -4.50 -3.21 -0.48 Net Fixed Assets -8.69 -11.59 -7.75 -9.46 -6.55 -3.90 -4.57 -4.96 -63.72 58.20 Net Investments -0.04 -0.03 -0.01 -0.07 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.19 0.20 0.60 -0.72 13.70 0.50 0.05 0.46 60.51 -58.68 Cash from Financing Activity -12.07 1.40 2.66 -1.52 -12.11 -6.86 -17.49 -5.15 -1.77 -8.68 Net Cash Inflow / Outflow 1.27 -0.04 -0.11 0.34 -2.79 12.57 -0.58 2.43 0.16 0.02 Opening Cash & Equivalents 0.44 0.48 0.59 0.24 3.03 3.57 4.16 1.73 1.57 1.55 Closing Cash & Equivalent 1.71 0.44 0.48 0.59 0.24 16.14 3.57 4.16 1.73 1.57

Financial Ratios

Standalone

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.) 64.22 62.58 60.82 59.55 58.68 52.85 37.10 31.78 25.39 28.20 ROA 3.14% 3.07% 3.18% 4.24% 11.57% 19.05% 8.96% 7.42% -3.79% 1.69% ROE 4.72% 5.04% 5.21% 6.11% 16.27% 33.23% 21.43% 20.97% -10.48% 5.03% ROCE 7.46% 7.98% 8.22% 7.39% 21.00% 39.08% 25.00% 21.54% -0.96% 10.60% Fixed Asset Turnover 0.71 0.94 1.05 1.20 1.21 1.20 1.30 1.43 1.58 1.45 Receivable days 91.99 105.63 107.56 84.30 68.12 66.25 84.89 81.88 86.34 86.46 Inventory Days 100.66 83.47 74.16 56.56 52.02 50.80 55.39 58.11 75.46 83.10 Payable days 119.78 118.73 134.43 71.26 57.14 99.35 82.51 73.53 82.13 79.90 Cash Conversion Cycle 72.87 70.37 47.29 69.60 63.01 17.70 57.77 66.46 79.67 89.66 Total Debt/Equity 0.11 0.23 0.17 0.08 0.04 0.17 0.37 0.76 1.06 0.99 Interest Cover 3.77 3.62 4.53 6.46 15.00 23.00 4.80 3.72 -0.15 1.59

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Smruthi Organics - Quarterly Results
14th May 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