SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sirohia & Sons Ltd (538667)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 538667 NSE: Trading | Small Cap | Sirohia & Sons Share Price

₹8.01 0.00 (0.00%)

As on 17-Apr'26 16:59

Sirohia & Sons Ltd (538667)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 538667 NSE: Trading | Small Cap | Sirohia & Sons Share Price

₹8.01 0.00 (0.00%)

As on 17-Apr'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹8 Cr.
Current Price
₹8
52-Week Low / High
₹5 / 10
TTM EPS
₹0
TTM Sales
₹0 Cr.
Book Value per Share
₹27.5
P/E Ratio
216.17
Higher than its 3-year historical median
Industry PE
36.2
Price to Book (P/B)
0.29
Lower than its 5-year historical median
Price to Sales (P/S)
0.00
EV/EBITDA
103.61
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.14%
Underperforms industry median
Return on Capital Employed (ROCE)
0.23%
Underperforms industry median
Return on Assets (ROA)
0.14%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-20%
Asset Quality
Promoter Holding
50.11%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹18 Cr.
Equity
₹10.3 Cr.
Face Value
₹10
All Time Low / High
₹4.82 / 17.50

Sirohia & Sons stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Sirohia & Sons Ltd a good quality company?
Sirohia & Sons Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Sirohia & Sons Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Sirohia & Sons Ltd vs industry peers?
Sirohia & Sons Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 4.99%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Sirohia & Sons Ltd?
Promoters hold 50.11% of the Sirohia & Sons Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Sirohia & Sons Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -4.4% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Sirohia & Sons Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0.6%1.6%0.5%11.2%-0.7%0.3%0.1%-0.5%0.2%0.2%-
Value Creation
Index
-1.0-0.9-1.0-0.2-1.1-1.0-1.0-1.0-1.0-1.0-

Growth Parameters

Sales 4.54.92.20.10000000
Sales YoY Gr.-8.9%-54.5%-97.3%-100%NANANANANA-
Adj EPS 0.10.30.1-0.1-0.3-0.1-0-00.100
YoY Gr.-211.1%-67.9%-188.9%NANANANANA-20%-
BVPS (₹) 25.125.525.627.827.627.527.527.427.427.527.5
Adj Net
Profit
0.10.30.1-0.1-0.3-0.1-0-00.100
Cash Flow from Ops. 3.21-0.3-9.9-0.5-5.4-0000-
Debt/CF from Ops. 0.10.1-0.2-0.1-2.3-0-7.3000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%NANANA
Adj EPS -8.6%NANA-20%
BVPS1%-0.1%-0.1%0.2%
Share Price -4.4% -1.6% -2.6% -28.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.41.10.4-0.3-0.9-0.5-0-0.10.20.10.2
Op. Profit
Mgn %
-6.2-0.6-14.9-363.8-8110.8-5277.60000NAN
Net Profit
Mgn %
2.25.84.2-123.4-10550.5-6573.80000INF
Debt to
Equity
0000000000-
Working Cap
Days
1,8711,6022,80490,58028,65,32939,19,34100000
Cash Conv.
Cycle
84651494,3951,13,7631,40,75400000

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales4.504.902.230.06000000
Operating Expenses + 4.794.932.560.300.200.110.290.360.240.32
Manufacturing Costs0.080.0100000000
Material Costs3.433.721.8900.0200.09000
Employee Cost 0.620.280.170.090.110.060.060.060.050.05
Other Costs 0.670.920.500.210.070.050.150.300.190.27
Operating Profit -0.28-0.03-0.33-0.24-0.20-0.11-0.29-0.36-0.24-0.32
Operating Profit Margin (%) -6.3%-0.6%-14.9%-363.0%-8,110.8%-5,277.6%----
Other Income + 0.440.490.503.370.010.220.320.380.290.40
Exceptional Items -0-0.0400000-0.160-0
Interest 0.020.01000.050.100000
Depreciation 000.030.020.020.020.010.010.010.01
Profit Before Tax 0.140.400.143.11-0.26-00.02-0.140.040.07
Tax 0.040.150.050.8300.010.020-0.010.03
Profit After Tax 0.090.260.092.27-0.26-0.02-0-0.150.050.04
PAT Margin (%) 2.1%5.2%4.2%3,506.7%-10,550.5%-818.0%----
Adjusted EPS (₹)0.10.30.12.2-0.3-0.00.0-0.10.10.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sirohia & Sons - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 25.9026.1526.2428.5128.2528.2428.2328.0928.1428.18
Share Capital 10.2610.2610.2610.2610.2610.2610.2610.2610.2610.26
Reserves 15.6515.8915.9818.261817.9817.9817.8317.8817.92
Debt +0.250.050.050.631.110.070.05000
Long Term Debt0000000.05000
Short Term Debt0.250.050.050.631.110.070000
Minority Interest0000000000
Trade Payables0.100.530.020000000
Others Liabilities 0.170.250.0610.960.100.080.04-0.020
Total Liabilities 26.4326.9826.3730.1430.3228.4028.3628.1228.1228.18

Fixed Assets

Net Fixed Assets +0.190.180.290.260.240.230.210.040.030.02
Gross Block0.330.320.470.460.460.360.360.360.360.36
Accumulated Depreciation0.140.150.170.200.220.130.150.320.330.34
CWIP 0000000000
Investments 4.124.1810.6610.4710.474.074.074.074.074.07
Inventories0.410.170.110.110.090.090000
Trade Receivables0.461.390.700.650.700.700.630.230.090
Cash Equivalents 0.491.122.610.050.050.050.0300.030.03
Others Assets 20.7719.931218.6018.7823.2723.4223.7823.9024.06
Total Assets 26.4326.9826.3730.1430.3228.4028.3628.1228.1228.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3.170.95-0.33-9.94-0.48-5.36-0.010.020.020.01
PBT 0.140.400.143.11-0.26-00.020.020.040.07
Adjustment 0.080.080.080.090.020.020.010.010.010.02
Changes in Working Capital 2.960.53-0.41-13.13-0.2-4.54-0.01-00.01-0.07
Tax Paid 0-0.06-0.150-0.05-0.83-0.020-0.04-0.01
Cash Flow From Investing Activity + -4.09-0.061.826.8006.400.01000
Capex -0-0.01-0.14000-0000
Net Investments -4.09-0.06-6.480.1906.400000
Others 00.018.446.60000.01000
Cash Flow From Financing Activity + 0.20-0.25-0.010.580.48-1.04-0.02-0.050-0
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0-0.05-0.01000-0000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0.20-0.2000.580.48-1.04-0.02-0.050-0
Net Cash Flow -0.710.631.48-2.560-0-0.02-0.020.020

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.360.980.368.3-0.92-0.060-0.530.190.14
ROCE (%)0.61.60.5411.21-0.720.340.06-0.510.160.23
Asset Turnover Ratio0.170.180.080000000
PAT to CFO Conversion(x)35.223.65-3.67-4.38N/AN/AN/AN/A0.40.25
Working Capital Days
Receivable Days64.8068.80171.103,822.10000000
Inventory Days38.7021.7022.90605.60000000
Payable Days24.3030.80530000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sirohia & Sons Ltd FAQs

The current trading price of Sirohia & Sons on 17-Apr-2026 16:59 is ₹8.01.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 16-Apr-2026 the market cap of Sirohia & Sons stood at ₹8.21 Cr

The latest P/E ratio of Sirohia & Sons as of 16-Apr-2026 is 216.2.

The latest P/B ratio of Sirohia & Sons as of 16-Apr-2026 is 0.29.

The 52-week high of Sirohia & Sons is ₹10.08 and the 52-week low is ₹4.82.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sirohia & Sons is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sirohia & Sons Ltd is a below average quality company.

The key valuation ratios of Sirohia & Sons Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sirohia & Sons Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Sirohia & Sons Ltd

Sirohia & Sons was originally incorporated in Kolkata as ‘Sirohia & Sons Private Limited’ on May 28, 1990 under the Companies Act, 1956 vide certificate of incorporation issued by the Registrar of Companies, West Bengal. The company was subsequently converted in to a public limited company and consequently name was changed to ‘Sirohia & Sons Limited’ vide fresh certificate of incorporation dated June 18, 2013 issued by the Registrar of Companies, West Bengal.

Business area of the company

Since incorporation the company is engaged in the business of dealing in fertilizers and pesticides catering to primarily to Tea Industry located in the North East region of the Country particularly the state of Assam and West Bengal. The company has received orders of the specific fertilizers and pesticides required by the Tea Estates through its direct marketing and procure them from the manufacturers which are mostly multinational companies like BASF India Bayer Cropscience India, Biostadt India, DIC India etc. Fertilizers and Pesticides are very important ingredient for Tea and other plantation and they protect the crop from the weeds and increase productivity. Some of the products which the company deals in are: Deltamethreine, Cypermethrin, Bacillus, Thiacloprid and Methomyl.

Major events and Milestones

  • 1990: 1990 Incorporation of the company in the name and style of ‘Sirohia & Sons Private Limited’.
  • 2004: Received Rank-1 award by Indian Potash in sales of IPL MOP in the Assam & North East state.
  • 2012: The company was recognized as an Elitia Member for their continued contribution towards business growth and customer service from Bayer Cropscience.
  • 2012: The company was awarded Regional Champion- Runner up in region of North East and Nepal.
  • 2012: The company was awarded DSO Champion - Winner in region of North East and Nepal.
  • 2013: Conversion of company from Private Limited to Public Limited.

 

 

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×