MarketFriction

Sahyadri Industries Ltd

NSE SAHYADRI · BSE 532841 · Other Construction Materials
₹355.65 +2.57%
NSE close2026-10-01
52 week range200.10 - 408.95
Market cap₹379 Cr.
P/E8.40
Price band 20% Delivery 85.3%

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
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales120135154217106131151215125145195259
Expenses10812314019397123139194116132176220
Operating Profit131214249813209131939
OPM %10%9%9%11%9%6%8%9%7%9%10%15%
Other Income111111121123
Interest333212211111
Depreciation666666666666
Profit before tax5451731614471436
Tax %28%27%22%26%28%26%25%26%26%26%24%25%
Net Profit4341221411351127
EPS in Rs3.462.903.9211.411.760.693.909.842.484.549.6424.23
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales358253264287284472542594634605679723
Expenses327210200218238380442513568551618643
Operating Profit3043646946921008166546180
OPM %8%17%24%24%16%19%18%14%10%9%9%11%
Other Income124326434457
Interest2117129555911733
Depreciation292321181414152424252524
Profit before tax-19436452879855235263960
Tax %-43%31%31%29%6%22%27%28%25%26%25%
Net Profit-11324322762623726192945
EPS in Rs-11.403.1425.5433.3627.7964.5264.6633.9024.0917.7826.4940.89
Dividend Payout %0%0%0%3%9%8%11%12%4%6%6%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth7%8%5%20%
Compounded Profit Growth17%-14%-7%155%
Stock Price CAGR18%-12%-7%33%
Return on Equity13%10%7%8%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital101010101010101111111111
Reserves1059497121153175236293324349367395
Borrowings18315211396475947801241167817
Other Liabilities132106716364648784978486109
Total Liabilities429362291290274308379469557560543532
Fixed Assets165205183159143131127128169181187174
CWIP641012245436423133
Investments000003148211112339
Other Assets200155108129129144200265340324322285
Total Assets429362291290274308379469557560543532
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity2561562557305011175854121
Cash from Investing Activity-38-9-15-2-34-30-33-45-34-11-50
Cash from Financing Activity9-53-54-28-572-192229-22-46-66
Net Cash Flow-4-002-2-11012-35
Free Cash Flow-14525424552838-54-301635107
CFO/OP69%201%132%52%96%81%76%33%43%103%109%218%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days363849514149312922182321
Inventory Days181153108193181189172230260235242172
Days Payable848969776184775958394551
Cash Conversion Cycle13310289168161155126200224214221142
Working Capital Days-35-139137774427582768771
ROCE %9%1%9%20%24%15%31%26%14%10%7%10%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters71.12%71.12%71.12%71.12%71.12%71.12%71.12%71.12%71.12%71.12%71.12%71.12%
FIIs0.00%0.00%0.01%0.00%0.06%0.00%0.04%0.03%0.00%0.00%0.00%0.01%
DIIs0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public28.87%28.88%28.86%28.88%28.82%28.89%28.84%28.85%28.89%28.87%28.87%28.86%
No. of Shareholders11,18810,79210,51210,37211,32011,49211,46111,26911,14910,83810,62710,467

Fundamentals

Market Cap₹ 379 Cr.
Current Price₹ 349
Stock P/E8.40
Book Value₹ 371
ROCE9.72 %
ROE7.51 %
Dividend Yield0.72 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)20%
Compounded Profit Growth (TTM)155%
Standalone figures.
Valuation
Market capRs 389 Cr
Enterprise valueRs 398 Cr
P/E (TTM)8.70x
Price to book0.96x
Price to sales0.54x
EV / EBITDA4.60x
EV / EBIT6.37x
EV / sales0.55x
Price to cash flow3.21x
Earnings yield11.49%
Dividend yield0.42%
P/E, 3-year average11.32x
P/B, 3-year average0.74x
P/E, 5-year average10.04x
P/B, 5-year average0.94x
Profitability
Operating margin (excl. other income)9.00%
Operating margin (incl. other income)9.81%
EBITDA margin11.98%
Pre-tax margin8.27%
Net profit margin6.19%
Net margin, latest quarter10.26%
ROE7.39%
ROCE9.57%
ROA5.40%
ROE, 3-year average6.75%
ROCE, 3-year average8.88%
ROA, 3-year average4.55%
ROE, 5-year average10.87%
ROCE, 5-year average13.48%
ROA, 5-year average7.09%
ROIC (approx.)11.28%
Tax rate25.12%
Other income / net worth1.35%
Growth
Sales growth (latest year)12.15%
Profit growth (latest year)49.02%
Sales CAGR, 3 years4.56%
Sales CAGR, 5 years7.54%
Profit CAGR, 3 years-7.89%
Profit CAGR, 5 years-14.01%
Sales growth QoQ32.93%
Profit growth QoQ151.37%
Sales growth YoY (latest quarter)20.51%
Profit growth YoY (latest quarter)146.24%
Per share
EPS (TTM)Rs 40.88
EPS (latest year)Rs 26.49
EPS (latest quarter)Rs 24.23
EPS, 3-year averageRs 22.79
EPS, 5-year averageRs 31.75
Book value per shareRs 370.98
Sales per shareRs 660.25
Cash flow per shareRs 110.85
Free cash flow per shareRs 97.75
Dividend per share (latest year)Rs 1.50
Dividend per share, 3-year averageRs 1.17
Dividend per share, 5-year averageRs 2.70
Dividends
Dividend payout5.66%
Dividend payout, 3-year average5.16%
Dividend payout, 5-year average7.58%
Efficiency
Asset turnover1.28x
Fixed asset turnover3.89x
Inventory turnover2.61x
Inventory days140 days
Debtor days21 days
Debtors turnover17.67x
Creditor days51 days
Cash conversion cycle142 days
Working capital days71 days
Leverage
Total debtRs 17 Cr
Cash and bankRs 7 Cr
Net debtRs 9 Cr
Debt to equity0.04x
Net debt / EBITDA0.11x
Interest coverage22.34x
Owners' fund to total sources76.32%
Debt to assets3.12%
Cash flow
Cash from Operating Activity (latest year)Rs 121 Cr
Cash from Investing Activity (latest year)Rs -50 Cr
Cash from Financing Activity (latest year)Rs -66 Cr
Net Cash Flow (latest year)Rs 5 Cr
Free cash flow (latest year)Rs 107 Cr
FCFE (approx.: FCF + change in debt)Rs 45 Cr
Cash from ops / profit, 5 years1.51x
Sales to cash flow5.59x
Statement figures
Net sales (TTM)Rs 723 Cr
Net sales (latest year)Rs 679 Cr
Sales (latest quarter)Rs 259 Cr
Operating profit excl. other income (latest year)Rs 61 Cr
Operating profit (latest quarter)Rs 39 Cr
Other income (TTM)Rs 7 Cr
EBITDA (TTM)Rs 87 Cr
PBDT (TTM)Rs 84 Cr
Profit before tax (TTM)Rs 60 Cr
Tax (latest year)Rs 10 Cr
Net profit (TTM)Rs 45 Cr
Net profit (latest year)Rs 29 Cr
Net profit (latest quarter)Rs 27 Cr
Depreciation (TTM)Rs 24 Cr
Depreciation (latest quarter)Rs 6 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 477 Cr
Total expenditure (latest year)Rs 618 Cr
Total income (latest year)Rs 684 Cr
Share capitalRs 11 Cr
ReservesRs 395 Cr
Shareholders' fundsRs 406 Cr
Total assetsRs 532 Cr
Net blockRs 174 Cr
Capital work in progressRs 33 Cr
InvestmentsRs 39 Cr
ReceivablesRs 38 Cr
InventoryRs 183 Cr
Other liabilitiesRs 109 Cr
Shares outstanding (crore)1.09
Ownership
Promoter holding71.12% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 8.7 is at the 35th percentile of its own 9.4-year range (median 10.5, low 2.3, high 114.7).
P/B 0.96 is at the 26th percentile (median 1.29).
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.
PeriodSAHYADRINifty 50Difference
1 week-3.1%-2.8% -0.3 pts
1 month+0.8%-6.8% +7.6 pts
3 months+27.5%-7.6% +35.2 pts
6 months+74.7%+0.4% +74.3 pts
1 year+33.5%-9.9% +43.4 pts
2 years-0.2%-13.6% +13.3 pts
3 years-19.2%+14.2% -33.3 pts
5 years-47.4%+27.9% -75.3 pts

Red flags

F-score 8 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

Jun 2026
Sales ₹259 Cr +20.5% vs Jun 2025. Net profit ₹27 Cr +145.5%.

Activity

Compare
CompanyMcap (Cr)P/EROCE
Midwest Energy Ltd5,086-2.53 %
Ramco Industries Ltd2,6948.564.57 %
Glass Wall Systems (India) Ltd2,51930.850.3 %
Arisinfra Solutions Ltd1,10416.715.6 %
BirlaNu Ltd1,068-4.29 %
Everest Industries Ltd695-8.50 %
Marble City India Ltd42759.613.9 %
Teamtech Formwork Solutions Ltd41135.441.2 %
Vishnusurya Projects and Infra Ltd3859.1219.9 %
Om Galaxy Ltd29718.623.5 %
Glittek Granites Ltd207-3.65 %
Nidhi Granites Ltd19223.051.0 %
Divyashakti Ltd672100.78 %
Ravi Leela Granites Ltd616.7520.9 %
Neelkanth Rockminerals Ltd321073.92 %
No bulk or block deals on record.
Ex-dateActionFactor
2026-08-21Interim Dividend - Rs 2.50 Per Share
2026-08-07Dividend - Rs 1.50 Per Share
2025-08-14Dividend - Re 1 Per Share
2024-08-02Annual General Meeting/Dividend - Re 1 Per Share
2023-08-02Annual General Meeting/Dividend - Rs 1.50 Per Share
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.
High low price variation greater than 100perc in previous 6 months

Quick answers

What is the market cap of Sahyadri Industries Ltd?

Sahyadri Industries Ltd (SAHYADRI) has a market capitalisation of Rs 379 Cr. at the 2026-10-01 close.

What is the P/E ratio of Sahyadri Industries Ltd?

Sahyadri Industries Ltd trades at a P/E of 8.40 on trailing twelve-month profit, at the 2026-10-01 close.

What were Sahyadri Industries Ltd's latest quarterly results?

In the Jun 2026 quarter, Sahyadri Industries Ltd sales was Rs 259 Cr (+20.5% vs Jun 2025) and net profit was Rs 27 Cr.

What is the 52-week high and low of Sahyadri Industries Ltd?

The 52-week high is Rs 408.95 and the 52-week low is Rs 200.10.

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