SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sahyadri Industries Ltd (SAHYADRI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532841 NSE: SAHYADRI Cement & Construction Materials | Small Cap | Sahyadri Industries Share Price

₹274.40 -7.00 (-2.49%)

As on 04-Jun'26 16:59

Sahyadri Industries Ltd (SAHYADRI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532841 NSE: SAHYADRI Cement & Construction Materials | Small Cap | Sahyadri Industries Share Price

₹274.40 -7.00 (-2.49%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹300 Cr.
Current Price
₹274.4
52-Week Low / High
₹200 / 337
TTM EPS
₹26.5
TTM Sales
₹677 Cr.
Book Value per Share
₹371
P/E Ratio
10.36
Lower than its 5-year historical median
Industry PE
36.8
Price to Book (P/B)
0.74
Lower than its 5-year historical median
Price to Sales (P/S)
0.44
Lower than its 5-year historical median
EV/EBITDA
4.60
Lower than its 5-year historical median
Dividend Yield
0.46%
Profitability Efficiency
Return on Equity (ROE)
5.27%
Underperforms industry median
Return on Capital Employed (ROCE)
7.12%
Underperforms industry median
Return on Assets (ROA)
3.53%
Operating Profit Margin
9%
Net Profit Margin
3.22%
Gross Profit Margin
8.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-4.58%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-19.72%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
-26.2%
Asset Quality
Promoter Holding
71.12%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹395 Cr.
Equity
₹11 Cr.
Face Value
₹10
All Time Low / High
₹19.85 / 885.00

Sahyadri Industries stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Sahyadri Industries Ltd a good quality company?
Sahyadri Industries Ltd is a good quality company, based on a consistently good 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 Sahyadri Industries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Sahyadri Industries Ltd vs industry peers?
Sahyadri Industries Ltd revenue CAGR is 16.33%, compared to the industry median CAGR of 5.89%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Sahyadri Industries Ltd?
Promoters hold 71.12% of the Sahyadri Industries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Sahyadri Industries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 18.9% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Sahyadri Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0.8%9%21.3%24.6%14.9%31.2%26.4%14.4%10%7.1%-
Value Creation
Index
-1.0-0.40.50.80.11.20.90.0-0.3-0.5-

Growth Parameters

Sales 363258270297284472542594634605677
Sales YoY Gr.--28.9%4.6%9.8%-4.2%66.1%14.9%9.5%6.8%-4.6%-
Adj EPS -10.63.224.131.927.864.664.732.622.716.726.5
YoY Gr.-NA644.4%32.3%-13%132.8%0.1%-49.5%-30.4%-26.3%-
BVPS (₹) 107.8111.1136.8170.1193.5256.4277.7306.2328.8345.5371
Adj Net
Profit
-10.13.123.130.526.561.861.835.724.918.329
Cash Flow from Ops. 6155.625.257.530.349.610.516.757.853.9-
Debt/CF from Ops. 2.523.80.820.97.67.421.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5.8%16.3%3.7%-4.6%
Adj EPS NA-9.6%-36.3%-26.3%
BVPS13.8%12.3%7.6%5.1%
Share Price 17.1% -11.6% -7.2% -5.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-9.3319.520.815.328.722.511.27.257.4
Op. Profit
Mgn %
8.616.224.123.316.319.618.513.610.599
Net Profit
Mgn %
-2.81.28.510.39.313.111.463.934.3
Debt to
Equity
1.51.10.70.30.30.20.30.40.30.20
Working Cap
Days
16516715215517213115418318819281
Cash Conv.
Cycle
7161759096648511412413550

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales363258270297284472542594634605
Operating Expenses + 333216206228238380442513568552
Manufacturing Costs39283138435867818382
Material Costs215147133140148240277319370340
Employee Cost 25171921233033384144
Other Costs 53252329245266767586
Operating Profit 304264694692100816653
Operating Profit Margin (%) 8.3%16.2%23.9%23.3%16.3%19.5%18.5%13.6%10.5%8.8%
Other Income + 1311264445
Exceptional Items 0032000000
Interest 21171295559117
Depreciation 29232118141415242425
Profit Before Tax -1943645287985523526
Tax -811113217231497
Profit After Tax -1132432276262372619
PAT Margin (%) -3.0%1.2%9.0%10.8%9.4%13.1%11.4%6.3%4.2%3.2%
Adjusted EPS (₹)-11.43.125.533.427.864.556.533.924.117.8
Dividend Payout Ratio (%)0%0%0%3%9%7.80%10.60%11.80%4.20%5.60%

Valuation of Sahyadri Industries - 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 + 103106131163185245304335360378
Share Capital 10101010101011111111
Reserves 9497121153175236293324349367
Debt +1319888475987912110575
Long Term Debt938241403912443337
Short Term Debt381747720756777268
Minority Interest0000000000
Trade Payables51282824345144513941
Others Liabilities 77584341307541505549
Total Liabilities 362291290274308379469557560543

Fixed Assets

Net Fixed Assets +205183159143131127128169181187
Gross Block377206203205207216232297332361
Accumulated Depreciation1712343627689104127151175
CWIP 10122454364231
Investments 000031482111123
Inventories8744707076113174227238226
Trade Receivables37343732394043353239
Cash Equivalents 2242344663
Others Assets 29281825264344714855
Total Assets 362291290274308379469557560543

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 61562557305011175854
PBT -1943645287985523526
Adjustment 49363126191619323632
Changes in Working Capital 3015-33-5-9-25-71-49-21
Tax Paid 0-1-8-9-7-20-22-18-11-5
Cash Flow From Investing Activity + -9-15-2-34-30-33-45-34-11
Capex -70-1-2-2-11-65-47-42-19
Net Investments 0000-32-142611210
Others -2-2701-56-86-1
Cash Flow From Financing Activity + -53-54-28-572-192229-22-46
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000000-11-26
Interest Paid -20-16-11-8-5-5-5-9-11-7
Dividend Paid -2-0-0-0-4-1-6-6-2-1
Others -31-38-17-4912-1333442-12
Net Cash Flow -002-2-11012-3

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-10.032.8620.621.7415.2928.6822.5111.617.585.27
ROCE (%)0.779.0221.324.5614.8531.1726.4214.389.967.12
Asset Turnover Ratio0.980.870.951.050.981.371.281.161.141.1
PAT to CFO Conversion(x)N/A18.671.041.781.110.810.180.462.232.84
Working Capital Days
Receivable Days37.6045.9046.5042.4045.4030.4027.9023.9019.2021.30
Inventory Days98.1084.3075.2086.3093.9073.4096.80123.40133.90139.90
Payable Days91.1097.4076.5066.907164.4062.9054.4044.3043.10

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

Sahyadri Industries Ltd FAQs

The current trading price of Sahyadri Industries on 04-Jun-2026 16:59 is ₹274.4.

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 03-Jun-2026 the market cap of Sahyadri Industries stood at ₹300.4 Cr

The latest P/E ratio of Sahyadri Industries as of 03-Jun-2026 is 10.36.

The latest P/B ratio of Sahyadri Industries as of 03-Jun-2026 is 0.74.

The 52-week high of Sahyadri Industries is ₹337.3 and the 52-week low is ₹200.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sahyadri Industries is ₹677 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Sahyadri Industries Ltd is a good quality company.

The key valuation ratios of Sahyadri Industries Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Sahyadri Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Sahyadri Industries Ltd

Incorporated in 1994, Sahyadri Industries is an ISO 9001 2015 OSAS 14001 2004 Certified, CE, Green Pro certified building solutions pioneer, providing a comprehensive range of products for interior and exterior building systems, as well as roofing solutions. The company’s products such as Swastik roofs and Cemply flat sheets are widely utilized for building robust structures. A flagship company of the Patel Group with over seven decades of group legacy, it has been ably led by an experienced management with a deep understanding of the building materials industry.

The company has a robust distribution network of thousands of dealers across India. It also exports its products in overseas markets like Africa, UK and GCC. It operates manufacturing units across Maharashtra, Gujarat, Andhra Pradesh and Tamil Nadu. Its manufacturing machines and set ups are in accordance with international standards which additionally enhance its capacity to meet the industry’s standards. Further, the company’s research and development department works towards providing environmentally-friendly, cost-effective, easy-to-install and leading-edge construction resources.

Business area of the company  

The company is engaged in the production of cement sheets and accessories, trading of steel doors and in generation of wind power electricity.

Products of the company

  • Swastik Gold - Colour texture designer Corrugated Roofing Sheets
  • Swastik Roofs 
  • Swastik Twinroof
  • Cemply Flatsheet
  • Cemply 18 Flat Sheets
  • Cemply G + 1
  • BullBoards
  • Ecopro 
  • Swachhalay - built an easy-to-use toilet block 
  • S3 Modular homes
  • Swastik Kukdookoo

Awards, accreditations and recognition 

  • 2015: The company received Export House Status by the Ministry of Commerce & Industry, Government of India.
  • 2015: The company was awarded the India CSR Community Initiative Awards for its Novel, Green and Innovative Technology Cemply Swachalay toilets by Delhi based India CSR Group.
  • 2025: The company received Rotary CSR Award 2025 for supporting education through its Digital Classroom Project.

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:

×