| Sahyadri Industries Ltd | Industry : (Cement - Products) | |
|---|---|---|
|
BSE Code : 532841 |
NSE Symbol : SAHYADRI |
P/E(TTM) : 14.90 |
|
ISIN Demat : INE280H01015 |
Div & Yield% : 0.40 |
EPS(TTM) : 16.91 |
|
Book Value(₹) : 356.68 |
Market Cap(₹Cr) : 275.85 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 605.22 | 634.27 | 593.81 | 542.48 | 472.00 |
| Other Income | 3.57 | 4.16 | 3.41 | 3.86 | 5.62 |
| Stock Adjustments | 1.29 | 4.56 | 16.27 | 9.14 | 16.92 |
| Total Income | 610.08 | 642.99 | 613.49 | 555.48 | 494.54 |
| EXPENDITURE : | |||||
| Raw Materials | 341.50 | 374.60 | 334.89 | 285.83 | 256.92 |
| Power and Fuel Cost | 27.88 | 29.02 | 30.13 | 23.70 | 19.43 |
| Other Manufacturing Expenses | 55.20 | 54.93 | 52.52 | 45.78 | 39.73 |
| Selling and Administration Expenses | 57.45 | 51.66 | 55.50 | 49.17 | 39.39 |
| Miscellaneous Expenses | 26.39 | 21.46 | 18.35 | 13.56 | 11.40 |
| Employee Benefit Expenses | 43.63 | 40.72 | 37.66 | 33.43 | 30.15 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 58.03 | 70.60 | 84.44 | 104.01 | 97.52 |
| Interest | 7.02 | 11.29 | 9.03 | 4.61 | 4.88 |
| Gross Profit | 51.01 | 59.31 | 75.41 | 99.40 | 92.64 |
| Depreciation | 24.83 | 24.01 | 23.82 | 14.76 | 14.05 |
| Profit Before Tax | 26.18 | 35.30 | 51.59 | 84.64 | 78.59 |
| Current Tax | 7.80 | 10.33 | 14.91 | 23.21 | 21.53 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.08 | -1.40 | -0.43 | -0.39 | -4.63 |
| Reported Net Profit | 19.46 | 26.37 | 37.11 | 61.82 | 61.69 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.02 | 0.44 |
| Adjusted Net Profit | 19.46 | 26.37 | 37.11 | 61.80 | 61.25 |
| Adjustment below Net Profit | -0.10 | -0.04 | 0.15 | 0.20 | -0.19 |
| Profit/Loss Balance carried down | 329.14 | 304.44 | 273.20 | 217.40 | 156.00 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 1.09 | 1.64 | 6.02 | 6.21 | 1.43 |
| P & L Balance carried down | 347.41 | 329.13 | 304.44 | 273.21 | 216.07 |
| Dividend | 0.00 | 0.00 | 2.74 | 2.87 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 10.00 | 10.00 | 40.00 | 60.00 | 50.00 |
| Dividend Per Share(Rs) | 1.00 | 1.00 | 4.00 | 6.00 | 5.00 |
| Earnings Per Share-Unit Curr | 17.77 | 24.08 | 33.89 | 56.46 | 64.53 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 345.47 | 328.79 | 306.24 | 277.71 | 256.38 |
| Book Value(Adj)-Unit Curr | 345.47 | 328.79 | 306.24 | 277.71 | 256.38 |