Nifty

:

25876.85

Sensex

:

84180.96

-263.90 (-1.01%)
-780.18 (-0.92%)

Login

Nifty
Sensex

:
:

25876.85
84180.96

-263.90 (-1.01%)
-780.18 (-0.92%)

SRM Contractors Ltd.

Engineering - Construction

Rating :

84/99

BSE: 544158 | NSE: SRM

Watchlist

NSE BSE

520.65

08-Jan-2026

Open
High
Low
Previous Close

539.8
539.8
518
531.55

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

59400
31208970.8
649.95
287.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,192.07
16.35
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,116.60
N/A
3.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
20.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
16.29

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
43.15

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 191.52 95.25 101.07% 143.09 54.22 163.91% 226.69 107.87 110.15% 150.44 86.70 73.52%
Expenses 163.08 80.05 103.72% 122.52 44.45 175.64% 192.91 95.15 102.74% 127.93 78.71 62.53%
EBITDA 28.44 15.20 87.11% 20.57 9.77 110.54% 33.77 12.72 165.49% 22.51 7.99 181.73%
EBIDTM 14.85% 15.95% 14.38% 18.01% 14.90% 11.79% 14.97% 9.22%
Other Income 1.23 0.87 41.38% 1.59 0.98 62.24% 3.93 0.79 397.47% 0.89 0.39 128.21%
Interest 1.62 1.59 1.89% 1.31 2.12 -38.21% 2.12 2.87 -26.13% 1.63 0.94 73.40%
Depreciation 3.34 2.65 26.04% 2.39 2.47 -3.24% 5.47 2.65 106.42% 2.94 2.23 31.84%
PBT 24.70 11.83 108.79% 18.46 6.16 199.68% 30.11 7.99 276.85% 18.83 5.22 260.73%
Tax 5.26 2.93 79.52% 5.40 1.48 264.86% 7.50 1.13 563.72% 4.67 1.31 256.49%
PAT 19.44 8.90 118.43% 13.06 4.68 179.06% 22.61 6.86 229.59% 14.16 3.90 263.08%
PATM 10.15% 9.35% 9.13% 8.63% 9.97% 6.36% 9.41% 4.50%
EPS 8.49 3.89 118.25% 5.70 2.04 179.41% 9.87 3.00 229.00% 6.18 1.70 263.53%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 206.22 95.25 116.50% 142.40 54.87 159.52% 227.57 107.87 110.97% 150.44 86.70 73.52%
Expenses 176.86 80.07 120.88% 121.99 45.05 170.79% 193.62 95.15 103.49% 127.95 79.91 60.12%
EBITDA 29.36 15.18 93.41% 20.41 9.82 107.84% 33.95 12.72 166.90% 22.49 6.79 231.22%
EBIDTM 14.24% 15.94% 14.33% 17.90% 14.92% 11.79% 14.95% 7.83%
Other Income 1.31 2.82 -53.55% 1.59 1.03 54.37% 6.70 -0.13 - 3.38 1.59 112.58%
Interest 1.62 1.59 1.89% 1.31 2.12 -38.21% 2.12 2.87 -26.13% 1.63 0.94 73.40%
Depreciation 3.34 2.65 26.04% 2.48 2.47 0.40% 5.50 2.65 107.55% 2.94 2.23 31.84%
PBT 25.71 13.76 86.85% 18.21 6.26 190.89% 33.03 7.06 367.85% 21.29 5.21 308.64%
Tax 5.63 3.41 65.10% 5.46 1.49 266.44% 8.95 0.89 905.62% 5.29 1.31 303.82%
PAT 20.08 10.35 94.01% 12.75 4.77 167.30% 24.08 6.17 290.28% 16.00 3.90 310.26%
PATM 9.74% 10.86% 8.95% 8.70% 10.58% 5.72% 10.64% 4.50%
EPS 8.75 4.51 94.01% 5.56 2.08 167.31% 10.49 3.68 185.05% 6.97 2.33 199.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 711.74 526.59 342.42 300.29 Net Sales Growth 106.88% 53.78% 14.03% Cost Of Goods Sold 519.83 378.77 257.69 217.58 Gross Profit 191.91 147.82 84.73 82.71 GP Margin 26.96% 28.07% 24.74% 27.54% Total Expenditure 606.44 445.34 300.80 261.99 Power & Fuel Cost - 12.48 11.52 24.57 % Of Sales - 2.37% 3.36% 8.18% Employee Cost - 18.97 13.34 10.24 % Of Sales - 3.60% 3.90% 3.41% Manufacturing Exp. - 15.05 10.39 4.65 % Of Sales - 2.86% 3.03% 1.55% General & Admin Exp. - 17.81 5.83 4.61 % Of Sales - 3.38% 1.70% 1.54% Selling & Distn. Exp. - 0.07 0.17 0.00 % Of Sales - 0.01% 0.05% 0% Miscellaneous Exp. - 2.19 1.84 0.33 % Of Sales - 0.42% 0.54% 0.11% EBITDA 105.29 81.25 41.62 38.30 EBITDA Margin 14.79% 15.43% 12.15% 12.75% Other Income 7.64 6.67 2.80 0.78 Interest 6.68 7.47 5.69 5.81 Depreciation 14.14 13.53 8.92 7.81 PBT 92.10 66.92 29.82 25.47 Tax 22.83 16.76 7.64 6.30 Tax Rate 24.79% 25.04% 25.62% 24.73% PAT 69.27 50.16 22.17 19.16 PAT before Minority Interest 69.27 50.16 22.17 19.16 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 9.73% 9.53% 6.47% 6.38% PAT Growth 184.59% 126.25% 15.71% EPS 30.25 21.90 9.68 8.37

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 726.63 528.13 342.42 300.29 263.61 Net Sales Growth 110.81% 54.23% 14.03% 13.91% Cost Of Goods Sold 472.55 380.12 257.69 101.93 87.02 Gross Profit 254.08 148.01 84.73 198.36 176.59 GP Margin 34.97% 28.03% 24.74% 66.06% 66.99% Total Expenditure 620.42 446.69 300.80 261.99 233.45 Power & Fuel Cost - 12.48 11.52 24.57 27.85 % Of Sales - 2.36% 3.36% 8.18% 10.56% Employee Cost - 18.97 13.34 11.32 8.75 % Of Sales - 3.59% 3.90% 3.77% 3.32% Manufacturing Exp. - 15.05 10.39 76.51 77.00 % Of Sales - 2.85% 3.03% 25.48% 29.21% General & Admin Exp. - 17.81 5.83 4.46 4.22 % Of Sales - 3.37% 1.70% 1.49% 1.60% Selling & Distn. Exp. - 0.07 0.17 42.86 28.34 % Of Sales - 0.01% 0.05% 14.27% 10.75% Miscellaneous Exp. - 2.20 1.84 0.33 0.26 % Of Sales - 0.42% 0.54% 0.11% 0.10% EBITDA 106.21 81.44 41.62 38.30 30.16 EBITDA Margin 14.62% 15.42% 12.15% 12.75% 11.44% Other Income 12.98 13.92 7.59 0.36 1.90 Interest 6.68 7.47 5.69 5.81 2.60 Depreciation 14.26 13.56 8.92 7.81 6.16 PBT 98.24 74.34 34.61 25.05 23.29 Tax 25.33 19.33 7.64 6.30 5.73 Tax Rate 25.78% 26.00% 22.07% 25.15% 24.60% PAT 72.91 55.00 26.97 18.75 17.57 PAT before Minority Interest 72.91 55.00 26.97 18.75 17.57 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.03% 10.41% 7.88% 6.24% 6.67% PAT Growth 189.44% 103.93% 43.84% 6.72% EPS 31.84 24.02 11.78 8.19 7.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 266.32 125.02 63.79 Share Capital 22.94 16.74 16.74 Total Reserves 243.38 69.22 47.05 Non-Current Liabilities 14.51 26.21 25.91 Secured Loans 9.46 21.07 16.15 Unsecured Loans 4.64 4.66 9.42 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 114.13 79.40 46.75 Trade Payables 67.62 32.28 11.15 Other Current Liabilities 12.52 8.94 9.82 Short Term Borrowings 14.27 12.93 11.58 Short Term Provisions 19.72 25.26 14.20 Total Liabilities 394.96 230.63 136.45 Net Block 71.80 39.84 39.47 Gross Block 124.23 78.74 69.45 Accumulated Depreciation 52.43 38.90 29.98 Non Current Assets 78.72 46.23 41.27 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 6.92 6.39 1.79 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 316.24 184.40 95.19 Current Investments 7.71 3.27 7.21 Inventories 85.07 27.46 10.37 Sundry Debtors 39.21 31.30 15.38 Cash & Bank 92.95 59.29 19.70 Other Current Assets 91.30 0.18 0.18 Short Term Loans & Adv. 91.16 62.90 42.35 Net Current Assets 202.11 105.00 48.44 Total Assets 394.96 230.63 136.46

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 275.54 129.40 63.16 44.41 Share Capital 22.94 16.74 16.74 1.52 Total Reserves 252.60 73.59 46.41 42.89 Non-Current Liabilities 14.52 26.21 27.28 18.42 Secured Loans 9.46 21.07 16.15 10.80 Unsecured Loans 4.64 4.66 9.62 6.87 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 117.57 79.40 46.92 57.39 Trade Payables 68.21 32.28 11.15 27.20 Other Current Liabilities 12.52 8.94 16.18 9.92 Short Term Borrowings 14.27 12.93 11.58 5.43 Short Term Provisions 22.57 25.26 8.01 14.83 Total Liabilities 407.63 235.01 137.36 120.22 Net Block 72.69 39.84 39.47 29.38 Gross Block 125.14 78.74 69.45 51.55 Accumulated Depreciation 52.45 38.90 29.98 22.17 Non Current Assets 79.61 46.23 41.26 30.83 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 6.92 6.39 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 328.03 188.78 96.10 89.38 Current Investments 19.43 7.65 6.79 2.28 Inventories 85.07 27.46 10.37 8.43 Sundry Debtors 39.26 31.30 15.38 16.21 Cash & Bank 92.95 59.29 20.67 16.65 Other Current Assets 91.31 0.18 0.23 0.05 Short Term Loans & Adv. 91.17 62.90 42.67 45.77 Net Current Assets 210.46 109.38 49.18 32.00 Total Assets 407.64 235.01 137.36 120.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 1.08 14.27 0.00 PBT 66.92 29.82 0.00 Adjustment 13.53 8.92 0.00 Changes in Working Capital -62.53 -16.97 0.00 Cash after chg. in Working capital 17.92 21.77 0.00 Interest Paid 0.00 0.00 0.00 Tax Paid -16.84 -7.50 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -46.02 -13.89 0.00 Net Fixed Assets -45.49 -9.29 Net Investments -4.97 -0.66 Others 4.44 -3.94 Cash from Financing Activity 78.60 39.21 0.00 Net Cash Inflow / Outflow 33.66 39.59 0.00 Opening Cash & Equivalents 59.29 19.70 0.00 Closing Cash & Equivalent 92.95 59.29 0.00

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 1.07 14.27 13.05 PBT 74.34 34.61 25.05 Adjustment 13.56 8.92 14.24 Changes in Working Capital -67.42 -21.76 -20.70 Cash after chg. in Working capital 20.47 21.77 18.58 Interest Paid 0.00 0.00 0.00 Tax Paid -19.40 -7.50 -5.54 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -46.93 -13.89 -18.87 Net Fixed Assets -45.49 -9.29 Net Investments -4.97 -0.66 Others 3.53 -3.94 Cash from Financing Activity 79.51 39.21 9.83 Net Cash Inflow / Outflow 33.66 39.59 4.01 Opening Cash & Equivalents 59.29 19.70 16.65 Closing Cash & Equivalent 92.95 59.29 20.67

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 116.07 51.34 38.10 ROA 16.04% 12.08% 14.04% ROE 28.48% 29.61% 30.04% ROCE 31.01% 25.06% 28.24% Fixed Asset Turnover 5.19 4.62 4.32 Receivable days 24.44 24.88 18.69 Inventory Days 39.00 20.16 12.60 Payable days 48.13 30.76 18.71 Cash Conversion Cycle 15.30 14.28 12.58 Total Debt/Equity 0.15 0.55 0.74 Interest Cover 9.96 6.24 5.39

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 120.09 53.95 37.72 26.52 ROA 17.12% 14.48% 14.56% 15.10% ROE 30.07% 35.14% 34.86% 49.31% ROCE 33.16% 28.05% 33.13% 38.44% Fixed Asset Turnover 5.18 4.62 4.96 5.40 Receivable days 24.38 24.88 19.20 26.83 Inventory Days 38.88 20.16 11.42 9.06 Payable days 48.25 30.76 68.67 145.54 Cash Conversion Cycle 15.02 14.28 -38.05 -109.65 Total Debt/Equity 0.15 0.53 0.75 0.71 Interest Cover 10.96 7.09 5.31 9.95

Top Investors:

neomile growth fund - series i

Annual Reports:

News Update:

SRM Contractors bags contract worth Rs 155.02 crore
30th Oct 2025, 17:23 PM

The contract is to be executed within 18 months
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