MarketFriction

Sulzer India Ltd

BSE 522087
Market cap₹Cr.
Not trading

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore
Dec 2005Dec 2006Dec 2007Dec 2008Dec 2009Mar 2011 15mMar 2012Mar 2013Mar 2014Mar 2015Mar 2016
Sales5581125197149162187307281317435
Expenses7871102158113153189275246292385
Operating Profit-23102340369-332352450
OPM %-41%12%19%20%24%5%-1.4%10%13%8%11%
Other Income5368915146162411
Interest11111136423
Depreciation24555108781118
Profit before tax281125424511-720293640
Tax %23%73%37%36%35%38%23%34%26%35%36%
Net Profit2231527307-913222326
EPS in Rs63.108.6744.8778.2985.5120.52-26.2638.4163.2266.8774.46
Dividend Payout %55%81%22%45%18%0%0%0%0%0%0%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth23%22%12%37%
Compounded Profit Growth17%27%22%46%
Stock Price CAGR%%%%
Return on Equity18%12%16%16%
Dec 2005Dec 2006Dec 2007Dec 2008Dec 2009Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016
Equity Capital33333333333
Reserves3031425578857689111135164
Borrowings2000010404630136
Other Liabilities487356834660144104109144157
Total Liabilities84107102141128159264243254283360
Fixed Assets1518181916383839373763
CWIP001015000112
Investments00001313132121210
Other Assets69888312284107212183196224295
Total Assets84107102141128159264243254283360
Dec 2005Dec 2006Dec 2007Dec 2008Dec 2009Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016
Cash from Operating Activity-413224618-10-2033262025
Cash from Investing Activity17-3-4-5-27-18-8-18-5-12-17
Cash from Financing Activity-14-3-4-9-113283-20-3220
Net Cash Flow-261432-20-251192-2429
Free Cash Flow-16617401-29-26232076
CFO/OP4%169%145%165%86%-27%659%121%95%142%90%
Dec 2005Dec 2006Dec 2007Dec 2008Dec 2009Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016
Debtor Days10178383648614229415342
Inventory Days140182199115115193576203290263216
Days Payable150167144748412122753101105115
Cash Conversion Cycle9193947779134391180230211143
Working Capital Days116263-37276280227420
ROCE %33%65%85%67%14%-4%20%24%19%23%

Fundamentals

Market Cap₹ Cr.
Current Price₹
Book Value₹
ROCE22.9 %
ROE15.6 %
Dividend Yield%
Face Value₹ 10.0
Compounded Sales Growth (TTM)37%
Compounded Profit Growth (TTM)46%
Standalone figures.
Profitability
Operating margin (excl. other income)11.42%
Operating margin (incl. other income)13.92%
EBITDA margin13.92%
Pre-tax margin9.19%
Net profit margin5.91%
ROE16.84%
ROCE24.81%
ROA7.99%
ROE, 3-year average18.71%
ROCE, 3-year average25.06%
ROA, 3-year average8.46%
ROE, 5-year average12.15%
ROCE, 5-year average18.12%
ROA, 5-year average5.26%
ROIC (approx.)18.81%
Tax rate35.69%
Other income / net worth6.50%
Growth
Sales growth (latest year)37.25%
Profit growth (latest year)11.36%
Sales CAGR, 3 years12.27%
Sales CAGR, 5 years21.84%
Profit CAGR, 3 years24.70%
Profit CAGR, 5 years29.40%
Per share
EPS (TTM)Rs 744,637.68
EPS (latest year)Rs 744,637.68
EPS, 3-year averageRs 471,132.18
EPS, 5-year averageRs 282,681.74
Book value per shareRs 4,840,869.57
Sales per shareRs 12,595,942.03
Cash flow per shareRs 733,333.33
Free cash flow per shareRs 173,913.04
Efficiency
Asset turnover1.21x
Fixed asset turnover6.88x
Inventory turnover2.19x
Inventory days167 days
Debtor days42 days
Debtors turnover8.63x
Creditor days115 days
Cash conversion cycle143 days
Working capital days20 days
Leverage
Total debtRs 36 Cr
Cash and bankRs 58 Cr
Net debtRs -22 Cr
Debt to equity0.22x
Net debt / EBITDA-0.36x
Interest coverage16.92x
Owners' fund to total sources46.34%
Debt to assets10.04%
Cash flow
Cash from Operating Activity (latest year)Rs 25 Cr
Cash from Investing Activity (latest year)Rs -17 Cr
Cash from Financing Activity (latest year)Rs 20 Cr
Net Cash Flow (latest year)Rs 29 Cr
Free cash flow (latest year)Rs 6 Cr
FCFE (approx.: FCF + change in debt)Rs 41 Cr
Cash from ops / profit, 5 years1.12x
Sales to cash flow17.18x
Statement figures
Net sales (TTM)Rs 435 Cr
Net sales (latest year)Rs 435 Cr
Operating profit excl. other income (latest year)Rs 50 Cr
Other income (TTM)Rs 11 Cr
EBITDA (TTM)Rs 60 Cr
PBDT (TTM)Rs 58 Cr
Profit before tax (TTM)Rs 40 Cr
Tax (latest year)Rs 14 Cr
Net profit (TTM)Rs 26 Cr
Net profit (latest year)Rs 26 Cr
Depreciation (TTM)Rs 18 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 253 Cr
Total expenditure (latest year)Rs 385 Cr
Total income (latest year)Rs 445 Cr
Share capitalRs 3 Cr
ReservesRs 164 Cr
Shareholders' fundsRs 167 Cr
Total assetsRs 360 Cr
Net blockRs 63 Cr
Capital work in progressRs 2 Cr
InvestmentsRs 0 Cr
ReceivablesRs 50 Cr
InventoryRs 116 Cr
Other liabilitiesRs 157 Cr
Shares outstanding (crore)0.00
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.

Red flags

F-score 5 of 8
No 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

No quarterly results published.

Activity

Compare
No listed peers in this industry.
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 Sulzer India Ltd?

Sulzer India Ltd (522087) has a market capitalisation of Rs Cr. at the close.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03