| Samrat Forgings Ltd | Industry : (Castings, Forgings & Fastners) | |
|---|---|---|
|
BSE Code : 543229 |
NSE Symbol : - |
P/E(TTM) : 33.14 |
|
ISIN Demat : INE412J01010 |
Div & Yield% : 0.00 |
EPS(TTM) : 7.49 |
|
Book Value(₹) : 77.37 |
Market Cap(₹Cr) : 124.10 |
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 | 191.07 | 162.03 | 181.31 | 139.49 | 117.71 |
| Other Income | 0.67 | 0.92 | 0.38 | 0.49 | 0.21 |
| Stock Adjustments | 7.77 | 4.86 | -4.73 | 0.07 | -0.49 |
| Total Income | 199.51 | 167.81 | 176.96 | 140.05 | 117.43 |
| EXPENDITURE : | |||||
| Raw Materials | 94.51 | 82.48 | 92.26 | 72.98 | 62.90 |
| Power and Fuel Cost | 16.01 | 12.07 | 7.72 | 5.98 | 5.24 |
| Other Manufacturing Expenses | 38.73 | 32.56 | 35.09 | 26.45 | 19.14 |
| Selling and Administration Expenses | 7.78 | 5.72 | 7.52 | 5.87 | 4.77 |
| Miscellaneous Expenses | 0.55 | 0.26 | 0.05 | 0.04 | 0.27 |
| Employee Benefit Expenses | 23.84 | 20.78 | 19.05 | 15.80 | 13.54 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 18.09 | 13.93 | 15.27 | 12.92 | 11.58 |
| Interest | 7.07 | 6.00 | 5.06 | 4.87 | 5.61 |
| Gross Profit | 11.02 | 7.93 | 10.21 | 8.05 | 5.97 |
| Depreciation | 4.05 | 3.65 | 3.22 | 2.87 | 2.96 |
| Profit Before Tax | 6.97 | 4.28 | 6.99 | 5.18 | 3.01 |
| Current Tax | 0.76 | 0.08 | 0.88 | 1.29 | 0.85 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.11 | 1.23 | 1.22 | 0.33 | -0.09 |
| Reported Net Profit | 5.10 | 2.97 | 4.89 | 3.56 | 2.25 |
| Extraordinary Items | 0.05 | 0.00 | 0.01 | 0.00 | 0.00 |
| Adjusted Net Profit | 5.05 | 2.97 | 4.88 | 3.56 | 2.25 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 25.62 | 22.65 | 17.76 | 14.20 | 11.95 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 30.72 | 25.62 | 22.65 | 17.76 | 14.20 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 10.20 | 5.95 | 9.77 | 7.13 | 4.50 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 73.66 | 63.15 | 56.99 | 46.90 | 39.69 |
| Book Value(Adj)-Unit Curr | 73.66 | 63.15 | 56.99 | 46.90 | 39.69 |