Source Industries (India) Ltd (521036) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 521036 | NSE: | Textile | Small Cap

Source Industries Share Price

4.81 0.22 4.79%
as on 15-Dec'25 16:59

DeciZen - make an informed investing decision on Source Industries

Based on:

M-Cap below 100cr DeciZen not available

Source Industries (India) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
61.58
Market Cap:
5.2 Cr.
52-wk low:
3.1
52-wk high:
4.6

Is Source Industries (India) Ltd an attractive stock to invest in?

1. Is Source Industries (India) Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Source Industries (India) Ltd is a below average quality company.

2. Is Source Industries (India) Ltd undervalued or overvalued?

The key valuation ratios of Source Industries (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Source Industries (India) Ltd a good buy now?

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

10 Year X-Ray of Source Industries:

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.
Source Industries (India) Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -3%0.4%-2.7%-2%-2.9%-2.4%-3.9%-1.6%-3.2%0.2%-
Value Creation
Index
-1.2-1.0-1.2-1.1-1.2-1.2-1.3-1.1-1.2-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.115.40.10.10.10.10.10.10.10.10
Sales YoY Gr.-21,900%-99.4%-20%12.5%-44.4%0%0%40%100%-
Adj EPS -0.10-0.1-0.1-0.1-0.1-0.2-0.1-0.100.1
YoY Gr.-NA-700%NANANANANANANA-
BVPS (₹) 4.54.64.44.44.24.143.93.83.83.8
Adj Net
Profit
-0.20-0.1-0.1-0.1-0.1-0.2-0.1-0.200
Cash Flow from Ops. -0.13.4-0-0.2-0.20-0.20.1-0.1-0.2-
Debt/CF from Ops. 0000020-1.73.6-5-1.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8%9.2%41%100%
Adj EPS NANANANA
BVPS-2%-2.3%-1.6%0.3%
Share Price -10.1% 64.4% 18.4% 45.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-30.4-2.8-2-2.9-2.5-4.1-1.7-3.30.21.9
Op. Profit
Mgn %
-225.30.1-133.7-192.4-160.8-247.3-416.2-144.8-221.25.843.8
Net Profit
Mgn %
-226.50.1-135.5-128.5-158.6-244.8-416.9-145.4-221.55.734.7
Debt to
Equity
000000.10.10.10.10.10
Working Cap
Days
34,44215119,56823,11620,51638,02239,00132,85725,38911,9581,393
Cash Conv.
Cycle
16,23834-3,7596,8566,08711,44612,09710,5298,3334,1171,363

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 1.80%

Sales growth is growing at healthy rate in last 3 years 40.95%

Sales growth is good in last 4 quarters at 325.00%

No data to display

Latest Financials - Source Industries (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -0.7
TTM Sales (₹ Cr.) 0.2 0.1
BVPS (₹.) 3.8 0
Reserves (₹ Cr.) -7 -8
P/BV 1.21 0.00
PE 61.58 0.00
From the Market
52 Week Low / High (₹) 3.14 / 4.59
All Time Low / High (₹) 0.32 / 35.00
Market Cap (₹ Cr.) 5.2
Equity (₹ Cr.) 11.4
Face Value (₹) 10
Industry PE 33.3

Management X-Ray of Source 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 Source 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 Source 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
Sales0.0715.400.100.080.090.050.050.050.070.14
Operating Expenses 0.2315.370.240.230.230.170.230.130.210.13
Manufacturing Costs0000000000
Material Costs015.1800000000
Employee Cost 0.030.040.050.040.030.040.040.040.050.05
Other Costs 0.200.160.200.190.200.130.190.080.170.08
Operating Profit -0.160.02-0.14-0.15-0.14-0.12-0.19-0.08-0.150.01
Operating Profit Margin (%) -225.0%0.1%-133.0%-192.0%-160.0%-247.0%-416.0%-144.0%-221.0%5.8%
Other Income 0000.05000000
Interest 0000000000
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax -0.160.02-0.14-0.10-0.14-0.12-0.19-0.08-0.150.01
Tax 0000000000
Profit After Tax -0.160.02-0.14-0.10-0.14-0.12-0.19-0.08-0.150.01
PAT Margin (%) -226.0%0.1%-135.0%-128.0%-158.0%-244.0%-416.0%-145.0%-221.0%5.7%
Adjusted EPS (₹)-0.10.0-0.1-0.1-0.1-0.1-0.2-0.1-0.10.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 5.185.205.064.964.824.704.514.444.294.30
Share Capital 11.4011.4011.4011.4011.4011.4011.4011.4011.4011.40
Reserves -6.22-6.20-6.34-6.44-6.58-6.70-6.89-6.97-7.11-7.10
Minority Interest0000000000
Debt000000.220.260.220.220.20
Long Term Debt000000.220.260.220.220.20
Short Term Debt0000000000
Trade Payables03.090.020.01000000
Others Liabilities 1.371.340.240.240.240.050.050.060.070.08
Total Liabilities 6.559.635.325.215.074.974.834.724.584.58

Fixed Assets

Gross Block0000000000
Accumulated Depreciation0000000000
Net Fixed Assets 0000000000
CWIP 0000000000
Investments 03.0600000000
Inventories0000000000
Trade Receivables3.122.851.501.501.501.501.501.501.501.60
Cash Equivalents 0.030.360.350.200.040.050.080.100.060.11
Others Assets 3.403.353.473.503.533.433.253.123.022.87
Total Assets 6.559.635.325.215.074.974.834.724.584.58

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.063.40-0.01-0.15-0.170.01-0.160.06-0.05-0.17
PBT -0.160.02-0.14-0.10-0.14-0.12-0.19-0.08-0.150.01
Adjustment 0000000000
Changes in Working Capital 0.13.380.13-0.05-0.020.130.030.140.1-0.18
Tax Paid 0000000000
Cash Flow From Investing Activity 0-3.0600000000.24
Capex 0000000000
Net Investments 0-3.0600000000
Others 0000000000.24
Cash Flow From Financing Activity 0000000.19-0.040-0.02
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000000000-0.02
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000000.19-0.0400
Net Cash Flow -0.060.33-0.01-0.15-0.170.010.030.02-0.040.05

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-3.010.4-2.75-2.02-2.9-2.46-4.09-1.69-3.330.18
ROCE (%)-2.990.42-2.71-1.99-2.86-2.37-3.88-1.6-3.170.18
Asset Turnover Ratio0.011.90.010.010.020.010.010.010.010.03
PAT to CFO Conversion(x)N/A170N/AN/AN/AN/AN/AN/AN/A-17
Working Capital Days
Receivable Days0717,6266,9536,1350008,3334,117
Inventory Days0000000000
Payable Days07400000000

Source Industries (India) Ltd Stock News

Source Industries (India) Ltd FAQs

The current trading price of Source Industries on 15-Dec-2025 16:59 is ₹4.81.
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 14-Dec-2025 the market cap of Source Industries stood at ₹5.23.
The latest P/E ratio of Source Industries as of 14-Dec-2025 is 61.58.
The latest P/B ratio of Source Industries as of 14-Dec-2025 is 1.21.
The 52-week high of Source Industries is ₹4.59 and the 52-week low is ₹3.14.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Source Industries is ₹0.23 ( Cr.) .

About Source Industries (India) Ltd

Source Industries (India) Limited was incorporated on June 12, 1984 in Hyderabad and listed on BSE dated January 22, 2001. The registered office of the company is located at Durganagar Colony, Punjagutta, Near Balaji Temple Hyderabad.

Business area of the company

The company is engaged in in the business of Textile.

You have 1 views remaining as a Guest User. 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.

×