Sahyadri Industries Ltd (SAHYADRI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532841 | NSE: SAHYADRI | Cement & Construction Materials | Small Cap

Sahyadri Industries Share Price

247.10 -4.45 -1.77%
as on 05-Dec'25 13:45

Sahyadri Industries Ltd (SAHYADRI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532841 | NSE: SAHYADRI | Cement & Construction Materials | Small Cap

DeciZen - make an informed investing decision on Sahyadri Industries

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Sahyadri Industries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
14.95
Market Cap:
276.7 Cr.
52-wk low:
212
52-wk high:
349.5

Is Sahyadri Industries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Sahyadri Industries: 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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 363258270297284472542594634605619
Sales YoY Gr.--28.9%4.6%9.8%-4.2%66.1%14.9%9.5%6.8%-4.6%-
Adj EPS -10.63.224.131.927.864.664.732.622.716.716.9
YoY Gr.-NA644.4%32.3%-13%132.8%0.1%-49.5%-30.4%-26.3%-
BVPS (₹) 107.8111.1136.8170.1193.5256.4277.7306.2328.8345.5356.7
Adj Net
Profit
-10.13.123.130.526.561.861.835.724.918.319
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

CAGR Colour Code Guide

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 11.2% -1.4% -13.8% -24%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-9.3319.520.815.328.722.511.27.254.8
Op. Profit
Mgn %
8.616.224.123.316.319.618.513.610.598.1
Net Profit
Mgn %
-2.81.28.510.39.313.111.463.933
Debt to
Equity
1.51.10.70.30.30.20.30.40.30.20
Working Cap
Days
16516715215517213115418318819291
Cash Conv.
Cycle
7161759096648511412413552

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Sahyadri Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 16.9 -
TTM Sales (₹ Cr.) 619 -
BVPS (₹.) 356.7 -
Reserves (₹ Cr.) 379 -
P/BV 0.71 -
PE 14.95 -
From the Market
52 Week Low / High (₹) 212.00 / 349.45
All Time Low / High (₹) 19.85 / 885.00
Market Cap (₹ Cr.) 277
Equity (₹ Cr.) 11
Face Value (₹) 10
Industry PE 37.1

Management X-Ray of Sahyadri Industries:

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 (%)

Valuation of Sahyadri Industries - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Sahyadri Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 21171295559117
Depreciation 29232118141415242425
Exceptional Items 0032000000
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%6.2%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%8%11%12%4%6%

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
Minority Interest0000000000
Debt1319888475987912110575
Long Term Debt938241403912443337
Short Term Debt381747720756777268
Trade Payables51282824345144513941
Others Liabilities 77584341307541505549
Total Liabilities 362291290274308379469557560543

Fixed Assets

Gross Block377206203205207216232297332361
Accumulated Depreciation1712343627689104127151175
Net Fixed Assets 205183159143131127128169181187
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

Finance 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 Days38464642453028241921
Inventory Days98847586947397123134140
Payable Days91977767716463544443

Sahyadri Industries Ltd Stock News

Sahyadri Industries Ltd FAQs

The current trading price of Sahyadri Industries on 05-Dec-2025 13:45 is ₹247.1.
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 04-Dec-2025 the market cap of Sahyadri Industries stood at ₹276.7.
The latest P/E ratio of Sahyadri Industries as of 04-Dec-2025 is 14.95.
The latest P/B ratio of Sahyadri Industries as of 04-Dec-2025 is 0.71.
The 52-week high of Sahyadri Industries is ₹349.4 and the 52-week low is ₹212.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sahyadri Industries is ₹619.2 ( Cr.) .

About Sahyadri Industries Ltd

Sahyadri Industries is a well known group in Building Material Industry based at Pune. The group founded by Late L. B. Patel, who ventured into the trade to timber and building materials, sensing the Urban and Rural needs for developing shelters to people of all income groups way back in 1947. Excellence speaks through commitment. They at Swastik, are commited to value added sales. They give high quality products to their big list of satisfied Customers.

The company works under two divisions

Swastik Roofing Systems- Swastik’s range of industrial products include fibre cement corrugated roofing sheets required for industrial sheds, air extractors, roof lights, water tanks and roofing accessories.

Swastik Cemply Boards - Swastik's range of residential products include cemply boards for doors, sign boards, kitchen cabinets, bedroom cabinets, meter boards and computer tables.

Both the units of Swastik put together have got a capacity of over 10 million sq. metres per annum at present. Swastik group is professionally managed by Experienced and highly qualified Executives supported by an online computerized Management Information System. Swastik sheets reach their customers through well-planned marketing strategy. It covers many states, i.e. from Rajasthan to Kerala of India through a network of company depots and over 1000 stockists.

Product range of the company:

Swastik manufacture corrugated sheets required for roofing purpose and also the various accessories required for roofing purpose. Thus Swastik has the entire range of roofing systems, irrespective of the type of construction and place where it is required and whatever be the climatic conditions.

  • Corrugated sheets
  • Accessories
  • Air Extractors
  • Roof Lights
  • Water Tanks
  • Gutters
  • Cemply Doors
  • Cemply Boards

Clientele:

Government:

  • Food Corporation of India
  • Indian Oil Corporation
  • Hindustan Petroleum Corporation
  • Central Railway
  • Southern Railway
  • South Central Railway
  • Western Railway
  • Maharashtra State Road Transport Corporation

Industrial:

  • Japfa Oberoi India Ltd.
  • Alfa Laval
  • Mahindra and Mahindra
  • Raasi Cements
  • Rashtriya Chemicals & Fertilisers
  • Bharat Forge
  • Jindal Aluminium Ltd
  • Venkateshwara Hatcheries Ltd.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×