Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Suraj Ltd.

Steel & Iron Products

Rating :

45/99

BSE: 531638 | NSE: SURAJLTD

Watchlist

NSE BSE

319.70

15-Sep-2025

Open
High
Low
Previous Close

323.9
326.5
315.05
321.90

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

11101
3559163.4
530.4
284.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

581.87
57.49
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

645.79
0.47%
4.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.29
4.41
-13.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.52
15.68
-4.16

PAT CAGR (%)

10 Years
5 Years
3 Years

40.52
53.59
-16.51

P:E (Median)

8 Years
5 Years
3 Years

80.32
87.13
87.95

P:BV (Average)

8 Years
5 Years
3 Years

1.21
1.43
2.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.10
15.59
18.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 50.34 54.74 -8.04% 58.75 76.17 -22.87% 63.61 93.09 -31.67% 56.64 84.92 -33.30%
Expenses 45.50 45.72 -0.48% 60.92 64.91 -6.15% 50.51 81.60 -38.10% 48.31 77.44 -37.62%
EBITDA 4.84 9.02 -46.34% -2.17 11.25 - 13.10 11.49 14.01% 8.33 7.48 11.36%
EBIDTM 9.63% 16.48% -3.69% 14.77% 20.59% 12.34% 14.71% 8.81%
Other Income 1.37 0.49 179.59% 1.66 1.37 21.17% 0.52 0.74 -29.73% 1.56 0.98 59.18%
Interest 1.21 0.73 65.75% 2.02 1.38 46.38% 1.18 0.78 51.28% 0.80 0.85 -5.88%
Depreciation 2.83 2.70 4.81% 2.88 2.58 11.63% 2.77 2.40 15.42% 2.55 2.24 13.84%
PBT 2.18 6.08 -64.14% -5.40 8.66 - 9.67 9.05 6.85% 6.54 5.37 21.79%
Tax 0.63 1.87 -66.31% -1.52 2.67 - 2.83 2.65 6.79% 2.01 1.57 28.03%
PAT 1.55 4.21 -63.18% -3.88 5.99 - 6.84 6.40 6.88% 4.54 3.79 19.79%
PATM 3.08% 7.69% -6.60% 7.86% 10.75% 6.88% 8.01% 4.47%
EPS 0.84 2.29 -63.32% -2.11 3.25 - 3.72 3.48 6.90% 2.46 2.06 19.42%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 50.34 54.74 -8.04% 58.75 76.17 -22.87% 63.61 93.09 -31.67% 56.64 84.92 -33.30%
Expenses 45.50 45.72 -0.48% 60.92 64.91 -6.15% 50.51 81.60 -38.10% 48.31 77.44 -37.62%
EBITDA 4.84 9.02 -46.34% -2.17 11.25 - 13.10 11.49 14.01% 8.33 7.48 11.36%
EBIDTM 9.63% 16.48% -3.69% 14.77% 20.59% 12.34% 14.71% 8.81%
Other Income 1.37 0.49 179.59% 1.66 1.37 21.17% 0.52 0.74 -29.73% 1.56 0.98 59.18%
Interest 1.21 0.73 65.75% 2.02 1.38 46.38% 1.18 0.78 51.28% 0.80 0.85 -5.88%
Depreciation 2.83 2.70 4.81% 2.88 2.58 11.63% 2.77 2.40 15.42% 2.55 2.24 13.84%
PBT 2.18 6.08 -64.14% -5.40 8.66 - 9.67 9.05 6.85% 6.54 5.37 21.79%
Tax 0.63 1.87 -66.31% -1.52 2.67 - 2.83 2.65 6.79% 2.01 1.57 28.03%
PAT 1.55 4.21 -63.18% -3.88 5.99 - 6.84 6.40 6.88% 4.54 3.79 19.79%
PATM 3.08% 7.69% -6.60% 7.86% 10.75% 6.88% 8.01% 4.47%
EPS 1.49 3.10 -51.94% -3.22 3.31 - 3.84 3.67 4.63% 3.52 2.30 53.04%

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 229.34 233.74 330.67 366.64 343.72 188.38 175.70 179.44 207.02 196.26 153.50 Net Sales Growth -25.76% -29.31% -9.81% 6.67% 82.46% 7.22% -2.08% -13.32% 5.48% 27.86% Cost Of Goods Sold 143.60 143.56 227.78 269.37 280.13 144.80 124.03 131.03 146.57 149.22 107.36 Gross Profit 85.74 90.19 102.88 97.27 63.59 43.58 51.67 48.41 60.44 47.04 46.14 GP Margin 37.39% 38.59% 31.11% 26.53% 18.50% 23.13% 29.41% 26.98% 29.20% 23.97% 30.06% Total Expenditure 205.24 205.46 291.19 331.66 331.28 174.73 158.54 161.88 194.02 180.75 136.97 Power & Fuel Cost - 11.05 11.86 9.87 6.47 4.31 5.79 4.88 5.58 4.52 3.17 % Of Sales - 4.73% 3.59% 2.69% 1.88% 2.29% 3.30% 2.72% 2.70% 2.30% 2.07% Employee Cost - 22.38 22.30 17.41 13.55 12.26 13.96 11.39 10.85 11.35 9.07 % Of Sales - 9.57% 6.74% 4.75% 3.94% 6.51% 7.95% 6.35% 5.24% 5.78% 5.91% Manufacturing Exp. - 20.28 19.38 26.67 25.07 9.67 8.99 9.36 10.10 7.96 6.29 % Of Sales - 8.68% 5.86% 7.27% 7.29% 5.13% 5.12% 5.22% 4.88% 4.06% 4.10% General & Admin Exp. - 3.47 5.20 4.11 3.29 2.08 2.51 2.36 18.89 2.65 1.60 % Of Sales - 1.48% 1.57% 1.12% 0.96% 1.10% 1.43% 1.32% 9.12% 1.35% 1.04% Selling & Distn. Exp. - 4.54 4.50 4.16 2.63 1.26 3.26 2.53 2.03 5.04 6.53 % Of Sales - 1.94% 1.36% 1.13% 0.77% 0.67% 1.86% 1.41% 0.98% 2.57% 4.25% Miscellaneous Exp. - 0.17 0.17 0.08 0.13 0.36 0.00 0.31 0.00 0.00 6.53 % Of Sales - 0.07% 0.05% 0.02% 0.04% 0.19% 0% 0.17% 0% 0% 1.93% EBITDA 24.10 28.28 39.48 34.98 12.44 13.65 17.16 17.56 13.00 15.51 16.53 EBITDA Margin 10.51% 12.10% 11.94% 9.54% 3.62% 7.25% 9.77% 9.79% 6.28% 7.90% 10.77% Other Income 5.11 4.23 3.45 5.67 5.04 4.00 1.34 0.39 3.88 0.80 0.56 Interest 5.21 4.72 3.67 4.09 5.61 8.80 10.26 10.41 9.50 9.34 9.52 Depreciation 11.03 10.90 9.38 7.93 7.26 6.93 6.65 6.59 6.39 6.28 7.05 PBT 12.99 16.89 29.87 28.62 4.61 1.92 1.59 0.95 0.98 0.69 0.51 Tax 3.95 5.18 9.21 8.50 1.60 0.55 0.61 -0.46 0.59 0.26 0.12 Tax Rate 30.41% 30.67% 30.83% 29.70% 34.71% 28.65% 38.36% -48.42% 60.20% 37.68% 23.53% PAT 9.05 11.71 20.66 20.12 3.00 1.37 0.97 1.41 0.39 0.43 0.39 PAT before Minority Interest 9.05 11.71 20.66 20.12 3.00 1.37 0.97 1.41 0.39 0.43 0.39 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 3.95% 5.01% 6.25% 5.49% 0.87% 0.73% 0.55% 0.79% 0.19% 0.22% 0.25% PAT Growth -55.62% -43.32% 2.68% 570.67% 118.98% 41.24% -31.21% 261.54% -9.30% 10.26% EPS 4.92 6.36 11.23 10.93 1.63 0.74 0.53 0.77 0.21 0.23 0.21

Description TTM Mar 25 Mar 24 Mar 19 Mar 18 Mar 07
Net Sales 229.34 233.74 330.67 181.54 207.32 232.94 Net Sales Growth -25.76% -29.31% 82.15% -12.43% -11.00% Cost Of Goods Sold 143.60 143.56 227.78 133.15 146.90 189.93 Gross Profit 85.74 90.19 102.88 48.39 60.42 43.01 GP Margin 37.39% 38.59% 31.11% 26.66% 29.14% 18.46% Total Expenditure 205.24 205.46 291.19 164.02 194.36 210.77 Power & Fuel Cost - 11.05 11.86 4.88 5.58 2.08 % Of Sales - 4.73% 3.59% 2.69% 2.69% 0.89% Employee Cost - 22.38 22.30 11.41 10.85 2.37 % Of Sales - 9.57% 6.74% 6.29% 5.23% 1.02% Manufacturing Exp. - 20.28 19.38 9.36 10.10 6.06 % Of Sales - 8.68% 5.86% 5.16% 4.87% 2.60% General & Admin Exp. - 3.47 5.20 2.37 18.90 2.21 % Of Sales - 1.48% 1.57% 1.31% 9.12% 0.95% Selling & Distn. Exp. - 4.54 4.50 2.53 2.03 8.09 % Of Sales - 1.94% 1.36% 1.39% 0.98% 3.47% Miscellaneous Exp. - 0.17 0.17 0.31 0.00 0.02 % Of Sales - 0.07% 0.05% 0.17% 0% 0.01% EBITDA 24.10 28.28 39.48 17.52 12.96 22.17 EBITDA Margin 10.51% 12.10% 11.94% 9.65% 6.25% 9.52% Other Income 5.11 4.23 3.45 0.44 3.88 0.35 Interest 5.21 4.72 3.67 10.41 9.50 6.74 Depreciation 11.03 10.90 9.38 6.59 6.39 3.39 PBT 12.99 16.89 29.87 0.96 0.94 12.40 Tax 3.95 5.18 9.21 -0.46 0.59 4.06 Tax Rate 30.41% 30.67% 30.83% -47.92% 62.77% 32.74% PAT 9.05 13.30 21.52 1.42 0.36 8.34 PAT before Minority Interest 9.05 13.30 21.52 1.42 0.35 8.34 Minority Interest 0.00 0.00 0.00 0.00 0.01 0.00 PAT Margin 3.95% 5.69% 6.51% 0.78% 0.17% 3.58% PAT Growth -55.62% -38.20% 1,415.49% 294.44% -95.68% EPS 4.92 7.23 11.70 0.77 0.20 4.53

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 130.56 121.67 103.76 92.17 89.14 87.77 86.91 85.52 85.15 85.65 Share Capital 18.36 18.36 18.36 19.26 19.26 19.26 19.26 19.26 19.26 19.26 Total Reserves 112.20 103.30 85.39 72.91 69.88 68.51 67.64 66.25 65.89 66.39 Non-Current Liabilities 2.38 1.39 0.32 0.35 0.53 1.06 1.42 2.54 3.33 2.75 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 0.00 0.00 0.00 0.00 0.58 0.56 Current Liabilities 87.07 61.71 41.67 65.04 78.84 99.45 109.48 124.92 140.66 127.37 Trade Payables 12.14 13.71 5.17 20.85 15.71 12.22 5.64 7.94 17.35 1.81 Other Current Liabilities 3.88 3.77 3.98 4.83 4.27 3.70 3.17 3.31 5.64 2.51 Short Term Borrowings 64.08 33.66 21.66 35.48 55.82 80.71 98.53 111.60 116.37 121.89 Short Term Provisions 6.96 10.57 10.87 3.87 3.04 2.83 2.14 2.08 1.30 1.16 Total Liabilities 220.01 184.77 145.75 157.56 168.51 188.28 197.81 212.98 229.14 215.77 Net Block 89.19 84.91 59.56 48.75 49.16 53.91 56.61 60.75 62.64 68.29 Gross Block 237.77 223.99 190.09 171.90 165.10 163.27 159.45 156.99 152.50 151.96 Accumulated Depreciation 148.58 139.08 130.54 123.15 115.94 109.37 102.83 96.25 89.85 83.67 Non Current Assets 112.92 113.15 70.52 49.04 49.16 53.91 56.62 60.75 65.98 69.24 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.81 0.48 Non Current Investment 12.78 12.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.95 15.46 10.96 0.28 0.00 0.00 0.00 0.00 0.53 0.48 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 107.09 71.61 75.23 108.52 119.35 134.37 141.20 152.23 163.15 146.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 52.33 24.19 28.22 61.04 77.13 92.81 84.15 88.20 99.12 100.85 Sundry Debtors 32.83 34.21 33.11 28.17 25.01 21.58 30.58 41.83 42.41 32.82 Cash & Bank 0.16 0.31 0.67 0.86 0.42 3.46 4.84 4.16 5.44 5.33 Other Current Assets 21.77 0.14 0.17 0.36 16.79 16.53 21.63 18.03 16.17 7.53 Short Term Loans & Adv. 21.53 12.76 13.06 18.08 16.57 15.03 16.40 13.24 10.33 7.30 Net Current Assets 20.02 9.90 33.56 43.48 40.52 34.92 31.72 27.31 22.50 19.16 Total Assets 220.01 184.76 145.75 157.56 168.51 188.28 197.82 212.98 229.13 215.77

Description Mar 25 Mar 24 Mar 19 Mar 18 Mar 07
Shareholder's Funds 133.02 122.53 86.92 85.49 35.65 Share Capital 18.36 18.36 19.26 19.26 5.67 Total Reserves 114.66 104.16 67.65 66.23 29.98 Non-Current Liabilities 2.38 1.39 1.42 2.54 71.30 Secured Loans 0.00 0.00 0.00 0.00 63.41 Unsecured Loans 0.00 0.00 0.00 0.00 4.97 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 87.07 61.71 109.49 125.44 28.18 Trade Payables 12.14 13.71 5.64 7.94 18.74 Other Current Liabilities 3.88 3.77 3.17 3.32 5.94 Short Term Borrowings 64.08 33.66 98.54 112.11 0.00 Short Term Provisions 6.96 10.57 2.14 2.08 3.49 Total Liabilities 222.47 185.63 197.85 213.49 135.13 Net Block 89.19 84.91 56.61 60.75 44.97 Gross Block 237.77 223.99 159.45 156.99 56.79 Accumulated Depreciation 148.58 139.08 102.83 96.25 11.82 Non Current Assets 115.38 114.01 56.61 60.75 44.97 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 15.24 13.64 0.00 0.00 0.00 Long Term Loans & Adv. 10.95 15.46 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 107.09 71.61 141.24 152.74 90.12 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 52.33 24.19 84.15 88.34 56.74 Sundry Debtors 32.83 34.21 30.58 41.83 18.95 Cash & Bank 0.16 0.31 4.85 4.16 4.58 Other Current Assets 21.77 0.14 5.23 4.79 9.84 Short Term Loans & Adv. 21.53 12.76 16.43 13.62 9.84 Net Current Assets 20.02 9.90 31.75 27.30 61.94 Total Assets 222.47 185.62 197.85 213.49 135.12

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 -9.01 40.82 44.62 33.30 32.51 30.50 26.26 14.47 15.85 9.62 PBT 16.89 29.87 28.62 4.61 1.92 1.59 0.95 0.98 0.69 0.51 Adjustment 14.35 12.35 11.51 12.52 15.46 16.25 16.87 16.08 13.74 15.43 Changes in Working Capital -37.03 11.40 12.79 17.41 15.79 13.29 9.07 -1.66 1.74 -3.47 Cash after chg. in Working capital -5.79 53.62 52.92 34.54 33.17 31.13 26.89 15.39 16.17 12.47 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.22 -12.80 -8.30 -1.23 -0.67 -0.63 -0.63 -0.92 -0.32 -2.85 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 -14.29 -47.00 -18.53 -6.79 -1.83 -3.62 -2.08 -1.43 -2.40 4.67 Net Fixed Assets -13.78 -33.90 -18.19 -6.80 -1.83 -3.82 -2.46 -1.68 -2.87 -1.57 Net Investments 0.00 -12.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.51 -0.32 -0.34 0.01 0.00 0.20 0.38 0.25 0.47 6.24 Cash from Financing Activity 23.15 5.82 -26.26 -26.05 -33.70 -28.26 -23.48 -14.28 -13.34 -13.93 Net Cash Inflow / Outflow -0.15 -0.36 -0.18 0.46 -3.02 -1.38 0.71 -1.24 0.11 0.36 Opening Cash & Equivalents 0.31 0.67 0.85 0.39 3.41 4.79 4.08 5.32 5.33 0.24 Closing Cash & Equivalent 0.16 0.31 0.67 0.85 0.39 3.41 4.79 4.08 5.44 0.60

Description Mar 25 Mar 24 Mar 19 Mar 18 Mar 07
Cash From Operating Activity -9.01 40.82 26.78 13.95 -17.84 PBT 18.49 30.73 0.96 0.94 12.40 Adjustment 12.76 11.49 16.87 16.08 8.35 Changes in Working Capital -37.03 11.40 9.58 -2.15 -36.05 Cash after chg. in Working capital -5.79 53.62 27.41 14.87 -15.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.22 -12.80 -0.63 -0.92 -2.52 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -14.29 -47.00 -2.08 -1.43 -16.55 Net Fixed Assets -13.78 -64.54 -2.46 -100.22 Net Investments 0.00 -12.78 0.00 0.05 Others -0.51 30.32 0.38 98.74 Cash from Financing Activity 23.15 5.82 -23.98 -13.76 37.64 Net Cash Inflow / Outflow -0.15 -0.36 0.72 -1.24 3.25 Opening Cash & Equivalents 0.31 0.67 4.08 5.32 1.33 Closing Cash & Equivalent 0.16 0.31 4.80 4.08 4.58

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.) 71.10 66.25 56.50 47.85 46.27 45.56 45.11 44.39 44.20 44.46 ROA 5.78% 12.50% 13.27% 1.84% 0.77% 0.50% 0.69% 0.18% 0.19% 0.17% ROE 9.28% 18.33% 20.54% 3.31% 1.55% 1.11% 1.63% 0.45% 0.50% 0.46% ROCE 12.35% 23.89% 25.85% 7.49% 6.84% 6.70% 5.94% 5.26% 4.90% 4.75% Fixed Asset Turnover 1.01 1.60 2.03 2.04 1.15 1.09 1.13 1.34 1.35 1.05 Receivable days 52.34 37.15 30.50 28.24 45.14 54.18 73.64 74.27 66.65 68.68 Inventory Days 59.74 28.93 44.43 73.36 164.63 183.81 175.30 165.14 177.17 244.41 Payable days 32.87 15.13 17.63 23.82 35.20 19.58 15.29 24.95 18.92 13.15 Cash Conversion Cycle 79.21 50.95 57.31 77.78 174.57 218.41 233.66 214.47 224.90 299.94 Total Debt/Equity 0.49 0.28 0.21 0.39 0.63 0.92 1.13 1.30 1.37 1.42 Interest Cover 4.58 9.14 8.00 1.82 1.22 1.15 1.09 1.10 1.07 1.05

Description Mar 25 Mar 24 Mar 19 Mar 18 Mar 07
Book Value (Rs.) 72.44 66.72 45.12 44.38 20.94 ROA 6.52% 11.23% 0.69% 0.20% 6.17% ROE 10.41% 20.55% 1.64% 0.58% 23.41% ROCE 13.14% 20.14% 5.94% 6.93% 18.40% Fixed Asset Turnover 1.01 1.72 1.15 1.94 4.10 Receivable days 52.34 35.76 72.79 53.51 29.70 Inventory Days 59.74 59.80 173.40 127.72 88.92 Payable days 32.87 15.51 15.10 26.25 34.42 Cash Conversion Cycle 79.21 80.04 231.10 154.97 84.19 Total Debt/Equity 0.48 0.27 1.13 1.31 1.92 Interest Cover 4.92 9.37 1.09 1.10 2.84

Top Investors:

dinesh stainless private limited

pawan paras jain

mukesh raghunathmal chandan

investor education and protection fund (iepf)

Annual Reports:

News Update:

Suraj - Quarterly Results
24th Jul 2025, 13:53 PM

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