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 | 4.13 | 1.71 | 2.16 | 2.71 | 3.38 | 2.08 | 5.48 | 2.27 | 4.23 | 3.54 | 2.96 | 3.71 |
| Expenses | 1.66 | 1.11 | 2.93 | 1.27 | 2.20 | 1.83 | 3.30 | 1.25 | 1.37 | 2.58 | 2.96 | 2.00 |
| Operating Profit | 2.47 | 0.60 | -0.77 | 1.44 | 1.18 | 0.25 | 2.18 | 1.02 | 2.86 | 0.96 | 0.00 | 1.71 |
| OPM % | 59.81% | 35.09% | -35.65% | 53.14% | 34.91% | 12.02% | 39.78% | 44.93% | 67.61% | 27.12% | 0.00% | 46.09% |
| Other Income | 8.72 | 0.84 | 0.64 | 0.96 | 0.43 | 0.76 | -0.11 | 2.54 | 1.13 | 0.68 | 1.30 | 0.88 |
| Interest | 0.21 | 0.09 | 0.18 | 0.28 | 0.66 | 0.83 | 0.80 | 0.76 | 0.72 | 0.66 | 0.57 | 0.65 |
| Depreciation | 0.09 | 0.14 | 0.14 | 0.14 | 0.34 | 0.46 | 0.49 | 0.51 | 0.52 | 0.51 | 0.56 | 0.60 |
| Profit before tax | 10.89 | 1.21 | -0.45 | 1.98 | 0.61 | -0.28 | 0.78 | 2.29 | 2.75 | 0.47 | 0.17 | 1.34 |
| Tax % | 10.65% | 21.49% | -40.00% | 22.73% | 104.92% | -603.57% | 71.79% | 29.26% | 20.00% | 10.64% | -276.47% | 65.67% |
| Net Profit | 9.72 | 0.94 | -0.27 | 1.53 | -0.03 | 1.41 | 0.22 | 1.62 | 2.20 | 0.42 | 0.64 | 0.46 |
| EPS in Rs | 8.77 | 0.85 | -0.24 | 1.38 | -0.03 | 1.27 | 0.20 | 1.46 | 1.98 | 0.38 | 0.58 | 0.41 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7.38 | 10.27 | 11.57 | 9.53 | 9.47 | 7.69 | 9.40 | 25.54 | 9.91 | 13.65 | 13.00 | 14.44 |
| Expenses | 9.64 | 7.76 | 9.83 | 8.51 | 7.96 | 3.86 | 5.14 | 18.13 | 7.35 | 7.99 | 6.58 | 8.91 |
| Operating Profit | -2.26 | 2.51 | 1.74 | 1.02 | 1.51 | 3.83 | 4.26 | 7.41 | 2.56 | 5.66 | 6.42 | 5.53 |
| OPM % | -30.62% | 24.44% | 15.04% | 10.70% | 15.95% | 49.80% | 45.32% | 29.01% | 25.83% | 41.47% | 49.38% | 38.30% |
| Other Income | 0.83 | 0.98 | 0.82 | -0.17 | -0.41 | 2.74 | 3.61 | 0.51 | 10.40 | 1.43 | 4.07 | 3.99 |
| Interest | 0.01 | 0.01 | 0.04 | 0.17 | 0.31 | 0.23 | 0.39 | 0.30 | 0.55 | 2.56 | 2.71 | 2.60 |
| Depreciation | 0.68 | 0.68 | 0.41 | 0.39 | 0.37 | 0.37 | 0.37 | 0.35 | 0.46 | 1.42 | 2.11 | 2.19 |
| Profit before tax | -2.12 | 2.80 | 2.11 | 0.29 | 0.42 | 5.97 | 7.11 | 7.27 | 11.95 | 3.11 | 5.67 | 4.73 |
| Tax % | 12.74% | 35.36% | 37.44% | 20.69% | 169.05% | 16.75% | 16.17% | 25.86% | 10.29% | -0.96% | 14.11% | |
| Net Profit | -2.37 | 1.81 | 1.33 | 0.23 | -0.29 | 4.98 | 5.96 | 5.40 | 10.72 | 3.14 | 4.88 | 3.72 |
| EPS in Rs | -2.14 | 1.63 | 1.20 | 0.21 | -0.26 | 4.49 | 5.37 | 4.87 | 9.67 | 2.83 | 4.40 | 3.35 |
| 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 | 6% | 11% | -20% | 9% | ||
| Compounded Profit Growth | 8% | -40% | -59% | 16% | ||
| Stock Price CAGR | 20% | 8% | -17% | -43% | ||
| Return on Equity | 5% | 6% | 4% | 1% |
| 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 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 | 11.20 |
| Reserves | 29.31 | 26.94 | 28.29 | 29.62 | 29.85 | 29.54 | 34.53 | 40.49 | 45.88 | 56.60 | 59.74 | 64.67 |
| Borrowings | 1.80 | 0.00 | 0.00 | 0.62 | 1.87 | 2.27 | 0.56 | 2.09 | 0.28 | 26.72 | 32.95 | 32.07 |
| Other Liabilities | 4.93 | 6.34 | 5.66 | 5.05 | 5.43 | 4.48 | 4.36 | 10.64 | 8.63 | 6.71 | 9.81 | 10.57 |
| Total Liabilities | 47.24 | 44.48 | 45.15 | 46.49 | 48.35 | 47.49 | 50.65 | 64.42 | 65.99 | 101.23 | 113.70 | 118.51 |
| Fixed Assets | 8.64 | 15.99 | 18.68 | 29.78 | 29.88 | 31.10 | 24.02 | 33.43 | 45.76 | 51.39 | 90.02 | 96.87 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.58 | 30.08 | 2.33 | 11.08 |
| Investments | 16.34 | 7.18 | 5.51 | 6.50 | 9.11 | 6.92 | 10.72 | 10.38 | 9.77 | 10.76 | 9.24 | 4.66 |
| Other Assets | 22.26 | 21.31 | 20.96 | 10.21 | 9.36 | 9.47 | 15.91 | 20.61 | 9.88 | 9.00 | 12.11 | 5.90 |
| Total Assets | 47.24 | 44.48 | 45.15 | 46.49 | 48.35 | 47.49 | 50.65 | 64.42 | 65.99 | 101.23 | 113.70 | 118.51 |
| 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 | -2.44 | 0.81 | 1.11 | 12.44 | 3.51 | 1.19 | 2.73 | 8.99 | 13.00 | 2.03 | 5.71 | 12.28 |
| Cash from Investing Activity | 2.22 | -0.66 | -1.36 | -12.38 | -3.33 | -0.45 | -2.34 | -6.60 | -12.57 | -26.49 | -9.93 | -9.49 |
| Cash from Financing Activity | 0.00 | 0.00 | -0.01 | -0.04 | -0.17 | -0.31 | -0.23 | -0.39 | -1.85 | 25.95 | 3.78 | -3.39 |
| Net Cash Flow | -0.22 | 0.15 | -0.26 | 0.03 | 0.01 | 0.43 | 0.16 | 2.00 | -1.42 | 1.49 | -0.44 | -0.59 |
| Free Cash Flow | -1.48 | 0.87 | 1.09 | 0.93 | 2.24 | -0.40 | 1.46 | 8.35 | 12.26 | -29.66 | -6.59 | -3.07 |
| CFO/OP | -4,300% | -65% | 93% | 766% | 426% | 129% | 106% | 237% | 201% | 126% | 110% | 208% |
| 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 | 22.14 | 13.85 | 26.66 | 23.66 | 27.58 | 19.27 | 18.04 | 42.32 | 22.01 | 102.39 | 3.48 | 2.53 |
| Inventory Days | 251.27 | 301.85 | 352.33 | 302.57 | ||||||||
| Days Payable | 45.17 | 164.84 | 96.32 | 446.64 | ||||||||
| Cash Conversion Cycle | 22.14 | 13.85 | 26.66 | 23.66 | 27.58 | 19.27 | 18.04 | 42.32 | 228.10 | 239.40 | 259.48 | -141.55 |
| Working Capital Days | 644.85 | 464.41 | 302.45 | 235.34 | 150.52 | 160.34 | 626.53 | 325.01 | 34.30 | -251.56 | -202.69 | -252.69 |
| ROCE % | 1.05% | -5.22% | 7.16% | 5.59% | 2.80% | 3.79% | 13.73% | 13.17% | 14.23% | 9.38% | 4.96% | 4.19% |
| 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 | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% | 74.83% |
| Public | 25.17% | 25.16% | 25.17% | 25.16% | 25.17% | 25.17% | 25.17% | 25.16% | 25.16% | 25.17% | 25.17% | 25.17% |
| No. of Shareholders | 2,004 | 1,957 | 1,912 | 2,048 | 2,163 | 2,244 | 2,248 | 2,225 | 2,232 | 2,263 | 2,244 | 2,233 |
Fundamentals
Market Cap₹ 41.6 Cr.
Current Price₹ 37.5
Stock P/E11.2
Book Value₹ 68.4
ROCE4.19 %
ROE0.53 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)9%
Compounded Profit Growth (TTM)16%
Standalone figures.
Valuation
Market capRs 42 Cr
Enterprise valueRs 73 Cr
P/E (TTM)11.40x
Price to book0.56x
Price to sales2.94x
EV / EBITDA7.64x
EV / EBIT9.93x
EV / sales5.04x
Price to cash flow3.45x
Earnings yield8.78%
P/E, 3-year average13.88x
P/B, 3-year average1.10x
P/E, 5-year average11.71x
P/B, 5-year average1.01x
Profitability
Operating margin (excl. other income)49.38%
Operating margin (incl. other income)80.69%
EBITDA margin65.93%
Pre-tax margin32.76%
Net profit margin25.76%
Net margin, latest quarter12.40%
ROE6.65%
ROCE7.91%
ROA4.20%
ROE, 3-year average9.45%
ROCE, 3-year average10.03%
ROA, 3-year average6.65%
ROE, 5-year average10.10%
ROCE, 5-year average11.74%
ROA, 5-year average7.72%
ROIC (approx.)5.93%
Tax rate14.11%
Other income / net worth5.36%
Growth
Sales growth (latest year)-4.76%
Profit growth (latest year)55.41%
Sales CAGR, 3 years-20.16%
Sales CAGR, 5 years11.07%
Profit CAGR, 3 years-3.32%
Profit CAGR, 5 years-0.40%
Sales growth QoQ25.34%
Profit growth QoQ-28.12%
Sales growth YoY (latest quarter)63.44%
Profit growth YoY (latest quarter)-71.60%
Per share
EPS (TTM)Rs 3.29
EPS (latest year)Rs 4.32
EPS (latest quarter)Rs 0.41
EPS, 3-year averageRs 5.53
EPS, 5-year averageRs 5.36
Book value per shareRs 67.12
Sales per shareRs 12.77
Cash flow per shareRs 10.86
Free cash flow per shareRs -2.72
Efficiency
Asset turnover0.11x
Fixed asset turnover0.13x
Inventory turnover3.59x
Inventory days102 days
Debtor days3 days
Debtors turnover144.44x
Creditor days447 days
Cash conversion cycle-142 days
Working capital days-253 days
Leverage
Total debtRs 32 Cr
Cash and bankRs 2 Cr
Net debtRs 30 Cr
Debt to equity0.42x
Net debt / EBITDA3.19x
Interest coverage2.82x
Owners' fund to total sources64.02%
Debt to assets27.06%
Cash flow
Cash from Operating Activity (latest year)Rs 12 Cr
Cash from Investing Activity (latest year)Rs -9 Cr
Cash from Financing Activity (latest year)Rs -3 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -3 Cr
FCFE (approx.: FCF + change in debt)Rs -4 Cr
Cash from ops / profit, 5 years1.40x
Sales to cash flow1.06x
Statement figures
Net sales (TTM)Rs 14 Cr
Net sales (latest year)Rs 13 Cr
Sales (latest quarter)Rs 4 Cr
Operating profit excl. other income (latest year)Rs 6 Cr
Operating profit (latest quarter)Rs 2 Cr
Other income (TTM)Rs 4 Cr
EBITDA (TTM)Rs 10 Cr
PBDT (TTM)Rs 7 Cr
Profit before tax (TTM)Rs 5 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 4 Cr
Net profit (latest year)Rs 5 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 2 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 2 Cr
Total expenditure (latest year)Rs 7 Cr
Total income (latest year)Rs 17 Cr
Share capitalRs 11 Cr
ReservesRs 65 Cr
Shareholders' fundsRs 76 Cr
Total assetsRs 119 Cr
Net blockRs 97 Cr
Capital work in progressRs 11 Cr
InvestmentsRs 5 Cr
ReceivablesRs 0 Cr
InventoryRs 1 Cr
Other liabilitiesRs 11 Cr
Shares outstanding (crore)1.13
Ownership
Promoter holding74.83% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 11.4 is at the 56th percentile of its own 8.3-year range
(median 10.6, low 3.9, high 50.1).
P/B 0.56 is at the 42th 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 | 532005 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +2.2% | -2.8% | +5.0 pts |
| 1 month | -8.5% | -6.8% | -1.7 pts |
| 3 months | -13.8% | -7.6% | -6.2 pts |
| 3 years | -37.6% | +14.2% | -51.7 pts |
| 5 years | +57.2% | +27.9% | +29.3 pts |
Red flags
F-score 7 of 8| look | Profit leans on other income Other income was 72% of pre-tax profit in 2026 |
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 ₹4 Cr +63.4% vs Jun 2025.
Net profit ₹0 Cr -71.6%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| DLF Ltd | 161,638 | 37.6 | 6.32 % |
| Lodha Developers Ltd | 110,592 | 26.8 | 16.4 % |
| Phoenix Mills Ltd | 68,996 | 53.2 | 12.4 % |
| Oberoi Realty Ltd | 64,099 | 24.2 | 17.3 % |
| Prestige Estates Projects Ltd | 61,056 | 53.6 | 10.4 % |
| Godrej Properties Ltd | 49,232 | 30.4 | 7.63 % |
| Anant Raj Ltd | 21,675 | 37.5 | 12.1 % |
| Brigade Enterprises Ltd | 18,370 | 27.0 | 10.5 % |
| Horizon Industrial Parks Ltd | 14,709 | 3.18 % | |
| Sobha Ltd | 13,008 | 56.4 | 6.86 % |
| Aditya Birla Real Estate Ltd | 12,963 | -4.48 % | |
| SignatureGlobal India Ltd | 10,614 | 2.38 % | |
| Sri Lotus Developers & Realty Ltd | 10,466 | 40.7 | 21.2 % |
| Max Estates Ltd | 9,312 | 1,586 | 1.40 % |
| Embassy Developments Ltd | 7,833 | -2.44 % |
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 Sam Industries Ltd?
Sam Industries Ltd (532005) has a market capitalisation of Rs 41.6 Cr. at the 2026-10-01 close.
What is the P/E ratio of Sam Industries Ltd?
Sam Industries Ltd trades at a P/E of 11.2 on trailing twelve-month profit, at the 2026-10-01 close.
What were Sam Industries Ltd's latest quarterly results?
In the Jun 2026 quarter, Sam Industries Ltd sales was Rs 4 Cr (+63.4% vs Jun 2025) and net profit was Rs 0 Cr.