| SAL Automotive Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 539353 |
NSE Symbol : - |
P/E(TTM) : 21.61 |
|
ISIN Demat : INE724G01014 |
Div & Yield% : 0.55 |
EPS(TTM) : 10.55 |
|
Book Value(₹) : 92.87 |
Market Cap(₹Cr) : 109.31 |
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 | 377.76 | 307.52 | 303.79 | 150.58 | 94.55 |
| Other Income | 1.73 | 0.96 | 1.53 | 1.54 | 1.40 |
| Stock Adjustments | 0.55 | -1.49 | 2.83 | 3.65 | -0.76 |
| Total Income | 380.04 | 306.99 | 308.15 | 155.77 | 95.19 |
| EXPENDITURE : | |||||
| Raw Materials | 301.77 | 238.83 | 248.29 | 121.63 | 68.64 |
| Power and Fuel Cost | 6.79 | 5.91 | 5.43 | 2.67 | 1.82 |
| Other Manufacturing Expenses | 4.04 | 3.17 | 2.58 | 1.93 | 1.20 |
| Selling and Administration Expenses | 6.84 | 6.17 | 5.68 | 4.62 | 3.82 |
| Miscellaneous Expenses | 0.36 | 0.50 | 0.50 | 0.56 | 0.08 |
| Employee Benefit Expenses | 45.71 | 38.72 | 33.74 | 24.07 | 16.71 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 14.51 | 13.70 | 11.92 | 0.29 | 2.92 |
| Interest | 2.36 | 2.81 | 2.65 | 1.16 | 0.53 |
| Gross Profit | 12.15 | 10.89 | 9.27 | -0.87 | 2.39 |
| Depreciation | 4.28 | 4.11 | 3.08 | 2.13 | 1.54 |
| Profit Before Tax | 7.87 | 6.78 | 6.19 | -3.00 | 0.85 |
| Current Tax | 2.18 | 1.56 | 0.18 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.30 | 0.12 | 1.32 | -0.67 | 0.01 |
| Reported Net Profit | 5.40 | 5.10 | 4.70 | -2.33 | 0.84 |
| Extraordinary Items | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 5.40 | 5.11 | 4.70 | -2.33 | 0.84 |
| Adjustment below Net Profit | -0.12 | -0.25 | -0.09 | -0.05 | 0.13 |
| Profit/Loss Balance carried down | 17.71 | 13.83 | 9.22 | 12.43 | 12.30 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 1.08 | 0.96 | 0.00 | 0.84 | 0.84 |
| P & L Balance carried down | 21.91 | 17.71 | 13.83 | 9.22 | 12.43 |
| 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 (%) | 25.00 | 45.00 | 40.00 | 0.00 | 35.00 |
| Dividend Per Share(Rs) | 2.50 | 4.50 | 4.00 | 0.00 | 3.50 |
| Earnings Per Share-Unit Curr | 22.50 | 21.27 | 19.60 | -9.70 | 3.50 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 179.45 | 161.96 | 145.75 | 126.54 | 139.94 |
| Book Value(Adj)-Unit Curr | 89.73 | 80.98 | 72.88 | 63.27 | 69.97 |