Nifty

:

25549.00

Sensex

:

83755.87

304.25 (1.21%)
1000.36 (1.21%)

Login

Nifty
Sensex

:
:

25549.00
83755.87

304.25 (1.21%)
1000.36 (1.21%)

Smruthi Organics Ltd.

Pharmaceuticals & Drugs

Rating :

42/99

BSE: 540686 | NSE: Not Listed

Watchlist

NSE BSE

119.90

26-Jun-2025

Open
High
Low
Previous Close

118.55
121.45
118.4
119.50

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

903
108466
121.45
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

137.24
38.39
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

153.53
1.25%
1.91

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.50
-0.08
-3.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.39
-15.67
4.47

PAT CAGR (%)

10 Years
5 Years
3 Years

17.33
-26.95
-4.83

P:E (Median)

8 Years
5 Years
3 Years

21.94
25.41
36.47

P:BV (Average)

8 Years
5 Years
3 Years

3.04
3.19
2.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.70
13.89
16.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 38.09 39.66 -3.96% 31.25 23.48 33.09% 29.39 29.59 -0.68% 27.27 34.91 -21.88%
Expenses 33.41 35.57 -6.07% 27.09 24.66 9.85% 26.50 25.16 5.33% 26.83 30.29 -11.42%
EBITDA 4.68 4.09 14.43% 4.16 -1.18 - 2.90 4.43 -34.54% 0.45 4.62 -90.26%
EBIDTM 12.28% 10.30% 13.32% -5.02% 9.85% 14.98% 1.64% 13.23%
Other Income 0.08 0.06 33.33% 0.00 0.00 0 0.01 0.00 0 0.00 0.01 -100.00%
Interest 0.52 0.37 40.54% 0.51 0.32 59.38% 0.44 0.39 12.82% 0.41 0.33 24.24%
Depreciation 1.50 1.59 -5.66% 1.37 1.45 -5.52% 1.33 1.38 -3.62% 1.29 1.24 4.03%
PBT 2.74 2.19 25.11% 2.29 -2.95 - 1.13 2.67 -57.68% -1.25 3.06 -
Tax 0.51 0.67 -23.88% 0.81 -0.66 - 0.36 0.60 -40.00% -0.33 0.77 -
PAT 2.23 1.52 46.71% 1.48 -2.29 - 0.78 2.07 -62.32% -0.92 2.29 -
PATM 5.85% 3.83% 4.74% -9.76% 2.64% 7.00% -3.38% 6.57%
EPS 1.96 1.33 47.37% 1.30 -2.01 - 0.68 1.82 -62.64% -0.81 2.01 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 126.01 127.64 141.04 133.37 126.50 131.07 137.41 97.34 79.35 73.78 Net Sales Growth - -1.28% -9.50% 5.75% 5.43% -3.49% -4.61% 41.16% 22.67% 7.55% Cost Of Goods Sold - 68.61 72.35 91.47 80.06 66.46 83.48 90.54 60.78 48.95 42.52 Gross Profit - 57.40 55.29 49.56 53.31 60.04 47.59 46.87 36.57 30.40 31.25 GP Margin - 45.55% 43.32% 35.14% 39.97% 47.46% 36.31% 34.11% 37.57% 38.31% 42.36% Total Expenditure - 113.84 115.69 131.26 114.94 97.97 115.84 120.82 94.08 69.40 63.18 Power & Fuel Cost - 11.55 10.03 9.43 8.80 8.86 10.63 10.42 9.67 8.36 7.28 % Of Sales - 9.17% 7.86% 6.69% 6.60% 7.00% 8.11% 7.58% 9.93% 10.54% 9.87% Employee Cost - 17.35 17.16 15.82 13.73 11.79 13.57 12.86 9.27 7.95 7.48 % Of Sales - 13.77% 13.44% 11.22% 10.29% 9.32% 10.35% 9.36% 9.52% 10.02% 10.14% Manufacturing Exp. - 10.07 9.29 8.48 7.23 2.99 3.07 2.73 1.67 0.89 0.98 % Of Sales - 7.99% 7.28% 6.01% 5.42% 2.36% 2.34% 1.99% 1.72% 1.12% 1.33% General & Admin Exp. - 1.79 2.10 2.03 1.41 7.01 3.41 2.39 3.66 2.61 2.58 % Of Sales - 1.42% 1.65% 1.44% 1.06% 5.54% 2.60% 1.74% 3.76% 3.29% 3.50% Selling & Distn. Exp. - 2.71 2.18 1.31 1.11 0.86 1.02 1.33 1.07 0.65 2.34 % Of Sales - 2.15% 1.71% 0.93% 0.83% 0.68% 0.78% 0.97% 1.10% 0.82% 3.17% Miscellaneous Exp. - 1.77 2.57 2.71 2.60 0.00 0.65 0.54 7.97 0.00 2.34 % Of Sales - 1.40% 2.01% 1.92% 1.95% 0% 0.50% 0.39% 8.19% 0% 0% EBITDA - 12.17 11.95 9.78 18.43 28.53 15.23 16.59 3.26 9.95 10.60 EBITDA Margin - 9.66% 9.36% 6.93% 13.82% 22.55% 11.62% 12.07% 3.35% 12.54% 14.37% Other Income - 0.11 0.08 0.11 0.58 0.56 4.42 0.88 0.21 0.98 0.45 Interest - 1.87 1.41 0.82 0.98 1.09 3.18 3.58 4.09 4.37 5.12 Depreciation - 5.50 5.65 4.57 4.26 3.95 4.39 4.14 4.07 3.97 4.33 PBT - 4.90 4.97 4.49 13.77 24.06 12.09 9.76 -4.68 2.59 1.59 Tax - 1.34 1.38 0.36 3.39 6.95 3.64 2.89 -1.47 1.01 0.87 Tax Rate - 27.35% 27.77% 8.02% 24.62% 28.89% 30.11% 29.61% 31.41% 39.00% 54.72% PAT - 3.56 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 0.72 PAT before Minority Interest - 3.56 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 0.72 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 2.83% 2.81% 2.93% 7.78% 13.53% 6.45% 4.99% -3.30% 1.99% 0.98% PAT Growth - -0.84% -13.08% -60.21% -39.33% 102.49% 23.18% - - 119.44% EPS - 3.12 3.15 3.62 9.11 15.01 7.41 6.02 -2.82 1.39 0.63

Results Balance Sheet

Standalone Figures in Rs. Crores

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 71.63 69.62 68.16 67.16 60.49 42.46 36.38 29.06 32.27 30.69 Share Capital 11.45 11.45 11.45 11.45 11.45 3.82 3.82 3.82 3.82 3.82 Total Reserves 60.18 58.17 56.71 55.72 49.05 38.65 32.56 25.25 28.46 26.87 Non-Current Liabilities 9.04 6.51 2.01 4.85 5.20 7.38 7.40 7.29 10.79 32.38 Secured Loans 8.13 5.56 0.59 0.00 0.32 0.66 1.16 4.88 6.87 12.69 Unsecured Loans 0.00 0.00 0.00 0.11 0.18 1.35 1.34 1.34 1.35 1.35 Long Term Provisions 0.00 0.00 0.28 2.58 2.47 0.00 0.00 0.00 0.00 0.00 Current Liabilities 32.37 42.84 36.88 15.60 26.13 37.90 57.13 47.58 42.38 39.41 Trade Payables 15.99 28.64 24.66 11.06 14.00 22.18 29.89 21.57 16.51 14.93 Other Current Liabilities 5.63 4.51 2.70 1.63 0.34 1.90 1.91 3.00 6.59 6.96 Short Term Borrowings 5.97 4.46 4.85 2.72 9.58 13.64 25.18 23.01 18.71 17.19 Short Term Provisions 4.78 5.22 4.67 0.19 2.21 0.19 0.15 0.00 0.58 0.33 Total Liabilities 113.04 118.97 107.05 87.61 91.82 87.74 100.91 83.93 85.44 102.48 Net Block 44.97 39.99 37.04 33.33 31.00 31.70 29.94 30.27 29.73 32.24 Gross Block 140.98 130.51 122.20 113.93 107.34 104.09 98.02 94.22 29.73 88.14 Accumulated Depreciation 96.01 90.51 85.17 80.59 76.34 72.39 68.08 63.95 0.00 55.89 Non Current Assets 48.41 42.77 40.34 35.11 32.74 34.71 35.58 32.76 41.18 58.39 Capital Work in Progress 2.55 1.43 1.99 0.80 0.84 0.19 1.69 0.53 1.30 1.09 Non Current Investment 0.16 0.13 0.12 0.05 0.05 0.05 0.05 0.05 0.05 0.05 Long Term Loans & Adv. 0.38 1.20 1.09 0.83 0.78 2.51 3.52 1.49 9.53 25.02 Other Non Current Assets 0.35 0.01 0.10 0.09 0.07 0.25 0.38 0.41 0.57 0.00 Current Assets 64.63 76.20 66.70 52.50 59.08 53.04 65.33 51.18 44.26 44.09 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.31 29.78 23.99 19.93 18.13 17.09 22.70 21.05 19.44 19.35 Sundry Debtors 32.47 41.03 36.96 28.50 21.35 24.57 36.39 25.26 21.08 19.29 Cash & Bank 0.51 0.57 1.75 0.57 16.14 3.57 4.16 1.73 1.57 1.63 Other Current Assets 3.34 0.72 0.50 0.89 3.46 7.81 2.08 3.13 2.17 3.83 Short Term Loans & Adv. 2.59 4.10 3.50 2.61 0.45 2.94 0.76 0.69 0.64 1.55 Net Current Assets 32.26 33.36 29.83 36.90 32.95 15.14 8.19 3.59 1.88 4.67 Total Assets 113.04 118.97 107.04 87.61 91.82 87.75 100.91 83.94 85.44 102.48

Cash Flow

Standalone Figures in Rs. Crores

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 9.98 4.40 12.11 2.17 22.82 21.43 12.07 5.14 9.17 13.97 PBT 5.11 5.18 4.87 13.77 24.06 12.09 9.76 -4.68 2.59 1.59 Adjustment 7.08 6.47 5.37 4.93 4.48 7.31 7.40 7.33 7.28 7.92 Changes in Working Capital -0.02 -6.20 3.08 -12.69 0.17 5.03 -5.34 2.53 -0.59 4.01 Cash after chg. in Working capital 12.16 5.44 13.32 6.01 28.71 24.43 11.82 5.18 9.29 13.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.19 -1.04 -1.22 -3.84 -5.88 -3.00 0.25 -0.04 -0.11 0.45 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 -11.42 -7.16 -10.25 7.15 -3.40 -4.52 -4.50 -3.21 -0.48 0.16 Net Fixed Assets -11.59 -7.75 -9.46 -6.55 -3.90 -4.57 -4.96 -63.72 58.20 -1.27 Net Investments -0.03 -0.01 -0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.20 0.60 -0.72 13.70 0.50 0.05 0.46 60.51 -58.68 1.43 Cash from Financing Activity 1.40 2.66 -1.52 -12.11 -6.86 -17.49 -5.15 -1.77 -8.68 -14.19 Net Cash Inflow / Outflow -0.04 -0.11 0.34 -2.79 12.57 -0.58 2.43 0.16 0.02 -0.06 Opening Cash & Equivalents 0.48 0.59 0.24 3.03 3.57 4.16 1.73 1.57 1.55 1.69 Closing Cash & Equivalent 0.44 0.48 0.59 0.24 16.14 3.57 4.16 1.73 1.57 1.63

Financial Ratios

Standalone

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.) 62.58 60.82 59.55 58.68 52.85 37.10 31.78 25.39 28.20 26.81 ROA 3.07% 3.18% 4.24% 11.57% 19.05% 8.96% 7.42% -3.79% 1.69% 0.69% ROE 5.04% 5.21% 6.11% 16.27% 33.23% 21.43% 20.97% -10.48% 5.03% 2.41% ROCE 7.98% 8.22% 7.39% 21.00% 39.08% 25.00% 21.54% -0.96% 10.60% 9.53% Fixed Asset Turnover 0.94 1.05 1.20 1.21 1.20 1.30 1.43 1.58 1.45 0.90 Receivable days 105.63 107.56 84.30 68.12 66.25 84.89 81.88 86.34 86.46 94.93 Inventory Days 83.47 74.16 56.56 52.02 50.80 55.39 58.11 75.46 83.10 86.17 Payable days 118.73 134.43 71.26 57.14 99.35 82.51 73.53 82.13 79.90 82.59 Cash Conversion Cycle 70.37 47.29 69.60 63.01 17.70 57.77 66.46 79.67 89.66 98.51 Total Debt/Equity 0.23 0.17 0.08 0.04 0.17 0.37 0.76 1.06 0.99 1.19 Interest Cover 3.62 4.53 6.46 15.00 23.00 4.80 3.72 -0.15 1.59 1.31

Top Investors:

investor education and protection fund (iepf)

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