Sahyadri Industries Ltd
NSE: SAHYADRI BSE: 532841
₹249
(3.85)%
Tue, 03 Feb 2026, 08:33 am
Market Cap2.75B
PE Ratio14.73
Dividend0.40
Non-Energy Minerals
Construction Materials
24.5KFinancials
| Particulars | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 2.11B | 2.46B | 2.95B | 2.98B | 3.51B | 3.89B | 3.63B | 4.36B | 3.60B | 2.58B | 2.70B | 2.95B | 2.84B | 4.72B | 5.42B | 5.94B | 6.34B | 6.05B |
| Gross profit | 740.97M | 980.51M | 1.14B | 1.13B | 975.77M | 1.08B | 625.85M | 911.98M | 500.31M | 429.07M | 658.17M | 806.50M | 600.22M | 1.34B | 1.51B | 1.34B | 1.17B | 1.15B |
| Operating expenses (excl. COGS) | -595.62M | -697.52M | -706.57M | -825.34M | -647.91M | -667.15M | -582.49M | -676.84M | -509.14M | -231.75M | -213.39M | -298.22M | -276.08M | -546.56M | -638.90M | -751.90M | -733.40M | -844.00M |
| Selling/general/admin expenses, total | -458.57M | -604.64M | -560.59M | -634.24M | -461.45M | -479.65M | -494.19M | -658.55M | -498.80M | -218.47M | -206.43M | -294.36M | -273.33M | -542.76M | -634.50M | -743.10M | -723.90M | -838.60M |
| Research & development | 0 | 0 | 0 | — | 0 | 0 | — | — | 0 | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | -458.57M | -604.64M | -560.59M | -634.24M | -461.45M | -479.65M | -494.19M | -658.55M | -498.80M | -218.47M | -206.43M | -294.36M | -273.33M | -542.76M | -634.50M | -743.10M | -723.90M | -838.60M |
| Other operating expenses, total | -137.05M | -92.87M | -145.98M | -191.10M | -186.46M | -187.50M | -88.30M | -18.30M | -10.34M | -13.28M | -6.96M | -3.87M | -2.75M | -3.80M | -4.40M | -8.80M | -9.50M | -5.40M |
| Operating income | 145.35M | 282.99M | 430.63M | 308.42M | 327.86M | 415.23M | 43.36M | 235.13M | -8.83M | 197.31M | 444.78M | 508.27M | 324.13M | 795.30M | 868.50M | 585.00M | 438.70M | 307.70M |
| Non-operating income, total | -48.72M | -23.73M | -36.69M | -103.58M | -192.18M | -125.91M | -129.75M | -125.88M | -181.02M | -151.89M | -88.22M | -59.40M | -41.29M | -9.36M | -22.10M | -69.10M | -85.70M | -45.90M |
| Interest expense, net of interest capitalized | -120.28M | -83.65M | -72.39M | -115.46M | -159.32M | -180.39M | -143.43M | -136.63M | -198.90M | -163.08M | -107.56M | -66.24M | -53.16M | -47.12M | -46.00M | -88.50M | -112.90M | -70.20M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 71.56M | 59.93M | 35.70M | 11.88M | -34.50M | 55.36M | 16.51M | 12.14M | 16.23M | 9.29M | 19.34M | 6.84M | 11.57M | 28.03M | 28.20M | 17.70M | 18.80M | 34.60M |
| Non-operating interest income | 4.46M | 4.30M | 5.51M | 4.37M | 6.02M | 2.94M | 3.59M | 4.97M | 3.40M | 3.60M | 1.69M | 2.93M | 3.41M | 2.62M | 2.40M | 2.30M | 4.40M | 1.90M |
| Miscellaneous non-operating expense | 67.11M | 55.63M | 30.19M | 7.51M | -40.52M | 52.42M | 12.93M | 7.17M | 12.84M | 5.69M | 17.65M | 3.90M | 8.16M | 25.41M | 25.80M | 15.40M | 14.40M | 32.70M |
| Unusual income/expense | — | — | — | — | 1.63M | -875.00K | -2.84M | -1.39M | 1.64M | 1.91M | — | — | 292.00K | 9.73M | -4.30M | 1.70M | 8.40M | -10.30M |
| Pretax income | 96.63M | 259.27M | 393.94M | 204.85M | 135.68M | 289.31M | -86.39M | 109.25M | -189.85M | 43.52M | 356.56M | 448.87M | 282.84M | 785.94M | 846.40M | 515.90M | 353.00M | 261.80M |
| Taxes | -29.76M | -60.03M | -125.12M | -69.19M | -39.52M | -94.52M | 26.21M | -38.09M | 80.86M | -13.55M | -112.37M | -129.90M | -17.10M | -169.00M | -228.20M | -144.80M | -89.30M | -67.20M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | — | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 66.87M | 199.23M | 268.82M | 135.66M | 96.16M | 194.79M | -60.18M | 71.16M | -108.98M | 29.97M | 244.19M | 318.97M | 265.74M | 616.95M | 618.20M | 371.10M | 263.70M | 194.60M |
| Net income | 66.87M | 199.23M | 268.82M | 135.66M | 96.16M | 194.79M | -60.18M | 71.16M | -108.98M | 29.97M | 244.19M | 318.97M | 265.74M | 616.95M | 618.20M | 371.10M | 263.70M | 194.60M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 66.87M | 199.23M | 268.82M | 135.66M | 96.16M | 194.79M | -60.18M | 71.16M | -108.98M | 29.97M | 244.19M | 318.97M | 265.74M | 616.95M | 618.20M | 371.10M | 263.70M | 194.60M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 250.40M | 363.65M | 518.75M | 426.69M | 471.47M | 562.49M | 185.34M | 367.20M | 281.32M | 430.05M | 651.09M | 690.99M | 467.57M | 935.74M | 1.02B | 823.20M | 678.80M | 556.00M |
| EBIT | 145.35M | 282.99M | 430.63M | 308.42M | 327.86M | 415.23M | 43.36M | 235.13M | -8.83M | 197.31M | 444.78M | 508.27M | 324.13M | 795.30M | 868.50M | 585.00M | 438.70M | 307.70M |
| Total operating expenses | -1.96B | -2.17B | -2.52B | -2.68B | -3.18B | -3.48B | -3.59B | -4.12B | -3.61B | -2.38B | -2.26B | -2.44B | -2.52B | -3.92B | -4.56B | -5.35B | -5.90B | -5.74B |
| Prepaid expenses | 3.20M | — | 204.53K | 981.34K | 8.32M | 19.19M | 19.98M | 25.28M | 8.61M | 15.41M | 11.07M | 14.98M | 9.42M | 3.40M | 6.30M | 4.90M | 9.90M | 8.50M |
| Deferred income, current | — | — | — | — | — | — | 59.77M | 45.91M | 36.20M | 26.61M | 20.36M | 16.93M | 23.45M | 44.95M | 50.80M | 79.70M | 61.00M | 63.70M |
| Capital and operating lease obligations | 0 | 2.67M | 1.80M | 2.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.04M | 3.04M | 2.80M | 2.80M | 2.60M | 2.50M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 76.05M | 46.88M | 101.53M | 203.32M | 291.85M | 297.09M | 285.47M | 281.13M | 263.75M | 233.47M | 206.92M | 180.70M | 137.59M | 91.02M | 88.00M | 83.80M | 73.20M | 57.60M |
| Deferred income, non-current | — | — | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | 0 | -21.51M | -22.17M | -28.31M | -5.65M | -17.18M | -170.00K | -358.00K | -155.00K | -40.34M | -14.34M | -62.10M | -60.20M | -19.00M | -10.90M |
| Preferred dividends paid | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800