Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.11 | 0.02 | 0.09 | 0.10 | 0.33 | 0.50 |
| Expenses | 0.12 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.02 | 0.04 | 0.08 | 0.31 | 0.44 |
| Operating Profit | -0.10 | -0.02 | -0.01 | -0.01 | -0.02 | -0.02 | 0.07 | 0.00 | 0.05 | 0.02 | 0.02 | 0.06 |
| OPM % | -500.00% | -100.00% | -50.00% | -100.00% | -200.00% | -200.00% | 63.64% | 0.00% | 55.56% | 20.00% | 6.06% | 12.00% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.10 | -0.02 | -0.01 | -0.01 | -0.02 | -0.02 | 0.07 | 0.00 | 0.05 | 0.02 | 0.05 | 0.06 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 28.57% | 20.00% | 0.00% | -20.00% | 0.00% | |
| Net Profit | -0.10 | -0.02 | -0.01 | -0.01 | -0.02 | -0.02 | 0.06 | 0.00 | 0.04 | 0.02 | 0.06 | 0.06 |
| EPS in Rs | -0.09 | -0.02 | -0.01 | -0.01 | -0.02 | -0.02 | 0.05 | 0.00 | 0.04 | 0.02 | 0.05 | 0.05 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.07 | 15.40 | 0.10 | 0.08 | 0.09 | 0.05 | 0.05 | 0.05 | 0.07 | 0.14 | 0.54 | 1.02 |
| Expenses | 0.23 | 15.38 | 0.24 | 0.23 | 0.23 | 0.17 | 0.24 | 0.13 | 0.22 | 0.13 | 0.45 | 0.87 |
| Operating Profit | -0.16 | 0.02 | -0.14 | -0.15 | -0.14 | -0.12 | -0.19 | -0.08 | -0.15 | 0.01 | 0.09 | 0.15 |
| OPM % | -228.57% | 0.13% | -140.00% | -187.50% | -155.56% | -240.00% | -380.00% | -160.00% | -214.29% | 7.14% | 16.67% | 14.71% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.16 | 0.02 | -0.14 | -0.10 | -0.14 | -0.12 | -0.19 | -0.08 | -0.15 | 0.01 | 0.12 | 0.18 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Net Profit | -0.16 | 0.02 | -0.14 | -0.10 | -0.14 | -0.12 | -0.19 | -0.08 | -0.15 | 0.01 | 0.12 | 0.18 |
| EPS in Rs | -0.14 | 0.02 | -0.12 | -0.09 | -0.12 | -0.11 | -0.17 | -0.07 | -0.13 | 0.01 | 0.11 | 0.16 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 23% | 61% | 121% | 580% | ||
| Compounded Profit Growth | 11% | 25% | 52% | 800% | ||
| Stock Price CAGR | 44% | 97% | 183% | 1406% | ||
| Return on Equity | -2% | -1% | 0% | 3% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 | 11.40 |
| Reserves | -6.06 | -6.22 | -6.20 | -6.34 | -6.44 | -6.58 | -6.70 | -6.89 | -6.97 | -7.11 | -7.10 | -6.98 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.26 | 0.22 | 0.22 | 0.20 | 0.20 |
| Other Liabilities | 1.41 | 1.37 | 4.42 | 0.26 | 0.25 | 0.25 | 0.05 | 0.05 | 0.07 | 0.08 | 0.08 | 0.30 |
| Total Liabilities | 6.75 | 6.55 | 9.62 | 5.32 | 5.21 | 5.07 | 4.97 | 4.82 | 4.72 | 4.59 | 4.58 | 4.92 |
| Fixed Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 3.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 6.75 | 6.55 | 6.56 | 5.32 | 5.21 | 5.07 | 4.97 | 4.82 | 4.72 | 4.59 | 4.58 | 4.92 |
| Total Assets | 6.75 | 6.55 | 9.62 | 5.32 | 5.21 | 5.07 | 4.97 | 4.82 | 4.72 | 4.59 | 4.58 | 4.92 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -3.64 | -0.06 | 3.40 | -0.01 | -0.15 | -0.17 | 0.01 | -0.16 | 0.06 | -0.05 | -0.17 | -0.05 |
| Cash from Investing Activity | 0.00 | 0.00 | -3.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 | 0.00 |
| Cash from Financing Activity | 3.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | -0.04 | 0.00 | -0.02 | 0.00 |
| Net Cash Flow | 0.02 | -0.06 | 0.33 | -0.01 | -0.15 | -0.17 | 0.01 | 0.03 | 0.02 | -0.04 | 0.05 | -0.05 |
| Free Cash Flow | -3.64 | -0.06 | 3.40 | -0.01 | -0.15 | -0.17 | 0.01 | -0.16 | 0.06 | -0.05 | -0.17 | -0.05 |
| CFO/OP | 6,067% | 38% | 17,000% | 7% | 100% | 121% | -8% | 84% | -75% | 33% | -1,700% | -56% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 17,050.71 | 16,268.57 | 67.55 | 5,475.00 | 6,843.75 | 6,083.33 | 10,950.00 | 10,950.00 | 10,950.00 | 7,821.43 | 4,171.43 | 1,412.69 |
| Inventory Days | 0.00 | |||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 17,050.71 | 16,268.57 | 67.55 | 5,475.00 | 6,843.75 | 6,083.33 | 10,950.00 | 10,950.00 | 10,950.00 | 7,821.43 | 4,171.43 | 1,412.69 |
| Working Capital Days | 27,375.00 | 26,853.57 | 42.19 | 17,191.50 | 21,717.50 | 19,385.56 | 21,243.00 | 21,024.00 | 20,002.00 | 13,765.71 | 6,804.64 | 1,885.83 |
| ROCE % | -1.12% | -3.04% | 0.39% | -2.73% | -2.00% | -2.86% | -2.46% | -3.92% | -1.70% | -3.28% | 0.22% | 2.63% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 13.03% | 13.03% | 13.03% | 13.03% | 13.03% | 13.03% | 13.03% | 13.03% | 63.21% | 63.21% | 63.21% | 63.21% |
| Public | 86.96% | 86.96% | 86.96% | 86.96% | 86.96% | 86.96% | 86.96% | 86.96% | 36.79% | 36.78% | 36.79% | 36.79% |
| No. of Shareholders | 28,872 | 28,861 | 28,852 | 28,852 | 28,858 | 28,849 | 28,844 | 28,824 | 28,807 | 28,795 | 28,784 | 28,761 |
Fundamentals
Market Cap₹ 76.7 Cr.
Current Price₹ 67.3
Stock P/E426
Book Value₹ 3.88
ROCE2.63 %
ROE2.75 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)580%
Compounded Profit Growth (TTM)800%
Standalone figures.
Valuation
Market capRs 80 Cr
Enterprise valueRs 80 Cr
P/E (TTM)443.39x
Price to book18.06x
Price to sales78.25x
EV / EBITDA444.17x
EV / EBIT444.17x
EV / sales78.38x
Earnings yield0.23%
P/E, 3-year average230.30x
P/B, 3-year average1.21x
P/E, 5-year average230.30x
P/B, 5-year average0.99x
Profitability
Operating margin (excl. other income)16.67%
Operating margin (incl. other income)22.22%
EBITDA margin17.65%
Pre-tax margin17.65%
Net profit margin17.65%
Net margin, latest quarter12.00%
ROE2.75%
ROCE2.63%
ROA2.53%
ROE, 3-year average-0.15%
ROCE, 3-year average-0.14%
ROA, 3-year average-0.16%
ROE, 5-year average-1.27%
ROCE, 5-year average-1.21%
ROA, 5-year average-1.21%
ROIC (approx.)3.95%
Other income / net worth0.68%
Growth
Sales growth (latest year)285.71%
Profit growth (latest year)1100.00%
Sales CAGR, 3 years121.04%
Sales CAGR, 5 years60.95%
Sales growth QoQ51.52%
Profit growth QoQ0.00%
Sales growth YoY (latest quarter)2400.00%
Per share
EPS (TTM)Rs 0.16
EPS (latest year)Rs 0.11
EPS (latest quarter)Rs 0.05
EPS, 3-year averageRs -0.01
EPS, 5-year averageRs -0.05
Book value per shareRs 3.88
Sales per shareRs 0.89
Cash flow per shareRs -0.04
Free cash flow per shareRs -0.04
Efficiency
Asset turnover0.11x
Debtor days1413 days
Debtors turnover0.26x
Cash conversion cycle1413 days
Working capital days1886 days
Leverage
Total debtRs 0 Cr
Cash and bankRs 0 Cr
Net debtRs 0 Cr
Debt to equity0.05x
Net debt / EBITDA0.78x
Owners' fund to total sources89.84%
Debt to assets4.07%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs -0 Cr
Statement figures
Net sales (TTM)Rs 1 Cr
Net sales (latest year)Rs 1 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs 0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs 0 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 0 Cr
Total income (latest year)Rs 1 Cr
Share capitalRs 11 Cr
ReservesRs -7 Cr
Shareholders' fundsRs 4 Cr
Total assetsRs 5 Cr
ReceivablesRs 2 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)1.14
Ownership
Promoter holding63.21% (+50.18 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 18.06 is at the 99th percentile (median 0.61).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 521036 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +10.4% | -2.8% | +13.1 pts |
| 1 month | +60.5% | -6.8% | +67.3 pts |
| 3 months | +253.3% | -7.6% | +260.9 pts |
| 3 years | +2313.4% | +14.2% | +2299.3 pts |
| 5 years | +3081.4% | +27.9% | +3053.5 pts |
Red flags
F-score 6 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹0 Cr +2400.0% vs Jun 2025.
Net profit ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| K P R Mill Ltd | 36,967 | 40.5 | 19.6 % |
| Welspun Living Ltd | 21,277 | 76.5 | 6.26 % |
| Vardhman Textiles Ltd | 15,335 | 18.1 | 8.55 % |
| Trident Ltd | 11,461 | 29.0 | 9.79 % |
| Indo Count Industries Ltd | 8,614 | 57.1 | 8.19 % |
| Garware Technical Fibres Ltd | 7,361 | 33.4 | 22.0 % |
| Kusumgar Ltd | 6,378 | 50.7 | 18.8 % |
| Filatex India Ltd | 4,973 | 25.9 | 19.1 % |
| Jindal Worldwide Ltd | 4,719 | 55.7 | 8.63 % |
| Sanathan Textiles Ltd | 4,352 | 71.6 | 6.89 % |
| Raymond Lifestyle Ltd | 4,026 | 27.0 | 3.52 % |
| Alok Industries Ltd | 3,501 | -3.95 % | |
| Nitin Spinners Ltd | 3,403 | 16.1 | 12.2 % |
| Sangam (India) Ltd | 3,248 | 25.8 | 10.7 % |
| Ganesha Ecosphere Ltd | 2,703 | 47.8 | 5.58 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Source Industries (India) Ltd?
Source Industries (India) Ltd (521036) has a market capitalisation of Rs 76.7 Cr. at the 2026-10-01 close.
What is the P/E ratio of Source Industries (India) Ltd?
Source Industries (India) Ltd trades at a P/E of 426 on trailing twelve-month profit, at the 2026-10-01 close.
What were Source Industries (India) Ltd's latest quarterly results?
In the Jun 2026 quarter, Source Industries (India) Ltd sales was Rs 0 Cr (+2400.0% vs Jun 2025) and net profit was Rs 0 Cr.