Sinnar Bidi Udyog Ltd

NSE: BSE: 509887

₹620

-22 (3.43%)

Sat, 24 Oct 2026, 02:52 pm

MTF 5xInvest in Sinnar Bidi Udyog Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)25.68

PE Ratio0

Dividend0

Consumer Non-Durables

Tobacco

24.5K

Sinnar Bidi Udyog Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-132.79K	-54.66K	-123.70K	0	-3.55M	-7.60M	-7.14M	-6.17M	-4.28M	-3.65M	-3.21M	-2.19M	-743.52K	-3.00K	-3.00K	-2.00K	-3.00K
Pretax equity in earnings	0	0	0	0	0	0	0	29.18K	8.64K	5.91K	0	—	—	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0
Total assets	42.99M	39.98M	41.51M	98.26M	134.10M	163.39M	173.35M	126.95M	101.73M	125.21M	101.00M	91.50M	105.01M	99.21M	95.06M	86.86M	88.28M
Total current assets	29.12M	27.51M	15.17M	86.00M	119.70M	149.26M	158.75M	112.02M	87.69M	112.09M	89.04M	79.31M	84.85M	86.74M	84.02M	75.48M	77.03M
Cash and short term investments	7.39M	3.75M	5.43M	7.29M	7.38M	4.15M	2.42M	315.86K	266.17K	104.29K	59.35K	172.86K	723.84K	693.00K	434.00K	40.36M	28.24M
Cash & equivalents	2.44M	3.52M	5.21M	2.85M	7.37M	4.15M	1.11M	315.86K	266.17K	104.29K	59.35K	172.86K	723.84K	693.00K	434.00K	40.36M	28.24M
Short term investments	4.95M	234.94K	225.00K	4.44M	10.00K	0	1.32M	0	0	0	—	0	0	0	0	0	0
Total receivables, net	1.36M	208.50K	5.50M	2.39M	2.01M	46.47M	34.16M	35.15M	29.34M	37.83M	21.51M	23.42M	24.72M	22.16M	30.75M	1.66M	1.80M
Accounts receivable - trade, net	769.37K	—	66.49K	2.24M	1.44M	43.87M	31.62M	35.09M	29.33M	37.83M	21.18M	23.42M	24.72M	22.16M	30.75M	1.40M	1.80M
Other receivables	593.22K	—	5.44M	145.38K	568.69K	2.59M	2.54M	67.59K	12.00K	0	332.75K	0	0	0	0	266.00K	0
Total inventory	18.76M	22.58M	3.28M	75.86M	109.19M	97.38M	120.77M	75.25M	57.53M	73.61M	67.25M	55.44M	59.08M	63.62M	52.58M	33.40M	46.63M
Other current assets, total	759.00K	754.00K	764.00K	270.50K	0	1.06M	1.16M	1.01M	259.49K	335.09K	—	34.10K	44.22K	1.00K	0	53.00K	34.00K
Total non-current assets	13.86M	12.47M	26.34M	12.26M	14.40M	14.13M	14.60M	14.93M	14.04M	13.12M	11.96M	12.19M	20.16M	12.47M	11.04M	11.38M	11.24M
Long term investments	4.46M	4.46M	18.24M	4.45M	4.45M	5.07M	5.10M	5.00M	5.03M	5.80M	5.81M	5.83M	14.16M	6.40M	5.84M	6.55M	6.56M
Note receivable - long term	—	—	—	0	0	—	—	—	11.81K	12.99K	14.26K	15.62K	11.72K	583.00K	7.00K	6.00K	6.00K
Investments in unconsolidated subsidiaries	0	0	4.37M	4.37M	4.37M	4.37M	1.60M	4.93M	4.96M	5.73M	0	2.99M	2.99M	3.00M	3.01M	3.73M	3.74M
Other investments	4.46M	4.46M	13.87M	81.39K	81.39K	700.20K	3.50M	61.39K	61.39K	61.39K	5.79M	2.83M	11.16M	2.82M	2.83M	2.81M	2.81M
Net property/plant/equipment	7.33M	7.18M	6.66M	5.54M	7.72M	7.24M	7.55M	7.42M	6.77M	4.72M	4.28M	3.90M	3.59M	3.60M	2.81M	2.35M	2.21M
Gross property/plant/equipment	21.49M	21.81M	18.71M	16.42M	19.07M	19.25M	20.58M	20.76M	20.58M	17.00M	17.01M	17.01M	17.01M	17.31M	15.17M	11.51M	11.49M
Deferred tax assets	2.07M	828.00K	1.44M	1.64M	1.60M	1.81M	1.95M	1.86M	1.58M	1.91M	1.19M	1.78M	1.75M	1.80M	1.73M	1.64M	1.68M
Net intangible assets	8.37K	8.37K	8.37K	8.37K	8.37K	8.37K	0	0	0	0	0	0	—	—	0	—	—
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	8.37K	8.37K	8.37K	8.37K	8.37K	8.37K	0	0	0	0	0	0	—	—	0	—	—
Other long term assets, total	0	0	0	618.81K	618.81K	0	0	650.01K	664.75K	679.01K	677.39K	677.39K	663.28K	664.00K	657.00K	842.00K	792.00K
Short term debt	1.40M	1.50M	0	0	47.70M	33.23M	47.82M	37.55M	6.00M	8.40M	8.40M	10.80M	0	0	0	0	0
Current portion of LT debt and capital leases	1.40M	1.50M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	0	0	0	0	47.70M	33.23M	47.82M	37.55M	6.00M	8.40M	8.40M	10.80M	0	0	0	0	0
Accounts payable	673.27K	634.04K	506.36K	40.82M	15.80M	53.18M	59.05M	18.04M	17.43M	17.33M	13.55M	3.07M	36.87M	31.82M	21.79M	11.35M	13.20M
Income tax payable	—	—	—	302.20K	0	—	—	—	—	—	—	—	—	-56.00K	117.00K	0	—
Long term debt	0	0	0	0	9.04M	10.07M	0	0	6.90M	27.02M	8.19M	7.01M	0	0	0	0	0
Long term debt excl. lease liabilities	0	0	0	0	9.04M	10.07M	0	0	6.90M	27.02M	8.19M	7.01M	0	0	0	0	0
Total equity	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Shareholders' equity	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Common equity, total	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Other common equity	16.41M	18.53M	21.43M	34.43M	37.37M	20.27M	20.27M	20.27M	20.27M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M
Total debt	1.40M	1.50M	0	0	56.74M	43.30M	47.82M	37.55M	12.90M	35.42M	16.59M	17.81M	0	0	0	0	0
Net debt	-6.00M	-2.25M	-5.43M	-7.29M	49.36M	39.14M	45.39M	37.23M	12.64M	35.31M	16.53M	17.64M	-723.84K	-693.00K	-434.00K	-40.36M	-28.24M
Change in accounts receivable	8.99M	1.16M	-5.31M	2.90M	320.75K	-42.43M	12.25M	-3.47M	5.76M	-8.50M	16.65M	-2.24M	-1.30M	2.56M	-8.59M	29.36M	-403.00K
Change in taxes payable	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-769.86K	-5.22M	-661.61K	0	-25.01M	37.37M	5.87M	-41.01M	-613.53K	-93.32K	-3.78M	-10.48M	33.80M	-5.06M	-10.03M	-10.44M	1.85M
Change in other assets/liabilities	—	—	—	41.19M	119.64K	-1.24M	-1.69M	2.71M	702.05K	1.74M	-279.35K	-681.64K	-104.74K	-334.00K	-640.00K	-67.00K	-15.00K
Sale of fixed assets & businesses	442.04K	7.00K	110.41K	20.05M	0	0	0	12.00K	28.40K	1.93M	0	2.00K	0	1.00K	1.33M	2.65M	9.00K
Purchase/sale of investments, net	0	-1.70K	-13.77M	13.80M	1.70K	0	0	-9.19K	25.55K	0	0	0	-8.34M	8.33M	-19.00K	55.00K	692.00K
Sale/maturity of investments	0	0	6.23K	13.80M	1.70K	0	0	0	25.55K	0	0	0	0	8.33M	0	55.00K	692.00K
Purchase of investments	0	-1.70K	-13.78M	0	0	0	0	-9.19K	0	0	—	0	-8.34M	0	-19.00K	0	0
Other investing cash flow items, total	0	0	0	-4.21M	4.43M	0	-2.75K	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-182.98K	104.00K	-1.50M	0	55.90M	-14.47M	6.39M	-10.27M	-24.65M	22.52M	-18.83M	1.22M	-17.81M	0	0	0	0
Issuance/retirement of long term debt	-182.98K	104.00K	-1.50M	0	8.20M	0	-8.20M	-10.27M	0	20.12M	-18.83M	-1.18M	-7.01M	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	47.70M	-14.47M	14.59M	0	-24.65M	2.40M	0	2.40M	-10.80M	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—
Total cash dividends paid	0	0	0	-16.54K	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	-31.20K	0	3.50K	-15.44K	356	-1.37K	18.01K	-570.00K	581.00K	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-132.79K	-54.66K	-123.70K	0	-3.55M	-7.60M	-7.14M	-6.17M	-4.28M	-3.65M	-3.21M	-2.19M	-743.52K	-3.00K	-3.00K	-2.00K	-3.00K
Pretax equity in earnings	0	0	0	0	0	0	0	29.18K	8.64K	5.91K	0	—	—	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0
Total assets	42.99M	39.98M	41.51M	98.26M	134.10M	163.39M	173.35M	126.95M	101.73M	125.21M	101.00M	91.50M	105.01M	99.21M	95.06M	86.86M	88.28M
Total current assets	29.12M	27.51M	15.17M	86.00M	119.70M	149.26M	158.75M	112.02M	87.69M	112.09M	89.04M	79.31M	84.85M	86.74M	84.02M	75.48M	77.03M
Cash and short term investments	7.39M	3.75M	5.43M	7.29M	7.38M	4.15M	2.42M	315.86K	266.17K	104.29K	59.35K	172.86K	723.84K	693.00K	434.00K	40.36M	28.24M
Cash & equivalents	2.44M	3.52M	5.21M	2.85M	7.37M	4.15M	1.11M	315.86K	266.17K	104.29K	59.35K	172.86K	723.84K	693.00K	434.00K	40.36M	28.24M
Short term investments	4.95M	234.94K	225.00K	4.44M	10.00K	0	1.32M	0	0	0	—	0	0	0	0	0	0
Total receivables, net	1.36M	208.50K	5.50M	2.39M	2.01M	46.47M	34.16M	35.15M	29.34M	37.83M	21.51M	23.42M	24.72M	22.16M	30.75M	1.66M	1.80M
Accounts receivable - trade, net	769.37K	—	66.49K	2.24M	1.44M	43.87M	31.62M	35.09M	29.33M	37.83M	21.18M	23.42M	24.72M	22.16M	30.75M	1.40M	1.80M
Other receivables	593.22K	—	5.44M	145.38K	568.69K	2.59M	2.54M	67.59K	12.00K	0	332.75K	0	0	0	0	266.00K	0
Total inventory	18.76M	22.58M	3.28M	75.86M	109.19M	97.38M	120.77M	75.25M	57.53M	73.61M	67.25M	55.44M	59.08M	63.62M	52.58M	33.40M	46.63M
Other current assets, total	759.00K	754.00K	764.00K	270.50K	0	1.06M	1.16M	1.01M	259.49K	335.09K	—	34.10K	44.22K	1.00K	0	53.00K	34.00K
Total non-current assets	13.86M	12.47M	26.34M	12.26M	14.40M	14.13M	14.60M	14.93M	14.04M	13.12M	11.96M	12.19M	20.16M	12.47M	11.04M	11.38M	11.24M
Long term investments	4.46M	4.46M	18.24M	4.45M	4.45M	5.07M	5.10M	5.00M	5.03M	5.80M	5.81M	5.83M	14.16M	6.40M	5.84M	6.55M	6.56M
Note receivable - long term	—	—	—	0	0	—	—	—	11.81K	12.99K	14.26K	15.62K	11.72K	583.00K	7.00K	6.00K	6.00K
Investments in unconsolidated subsidiaries	0	0	4.37M	4.37M	4.37M	4.37M	1.60M	4.93M	4.96M	5.73M	0	2.99M	2.99M	3.00M	3.01M	3.73M	3.74M
Other investments	4.46M	4.46M	13.87M	81.39K	81.39K	700.20K	3.50M	61.39K	61.39K	61.39K	5.79M	2.83M	11.16M	2.82M	2.83M	2.81M	2.81M
Net property/plant/equipment	7.33M	7.18M	6.66M	5.54M	7.72M	7.24M	7.55M	7.42M	6.77M	4.72M	4.28M	3.90M	3.59M	3.60M	2.81M	2.35M	2.21M
Gross property/plant/equipment	21.49M	21.81M	18.71M	16.42M	19.07M	19.25M	20.58M	20.76M	20.58M	17.00M	17.01M	17.01M	17.01M	17.31M	15.17M	11.51M	11.49M
Deferred tax assets	2.07M	828.00K	1.44M	1.64M	1.60M	1.81M	1.95M	1.86M	1.58M	1.91M	1.19M	1.78M	1.75M	1.80M	1.73M	1.64M	1.68M
Net intangible assets	8.37K	8.37K	8.37K	8.37K	8.37K	8.37K	0	0	0	0	0	0	—	—	0	—	—
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	8.37K	8.37K	8.37K	8.37K	8.37K	8.37K	0	0	0	0	0	0	—	—	0	—	—
Other long term assets, total	0	0	0	618.81K	618.81K	0	0	650.01K	664.75K	679.01K	677.39K	677.39K	663.28K	664.00K	657.00K	842.00K	792.00K
Short term debt	1.40M	1.50M	0	0	47.70M	33.23M	47.82M	37.55M	6.00M	8.40M	8.40M	10.80M	0	0	0	0	0
Current portion of LT debt and capital leases	1.40M	1.50M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	0	0	0	0	47.70M	33.23M	47.82M	37.55M	6.00M	8.40M	8.40M	10.80M	0	0	0	0	0
Accounts payable	673.27K	634.04K	506.36K	40.82M	15.80M	53.18M	59.05M	18.04M	17.43M	17.33M	13.55M	3.07M	36.87M	31.82M	21.79M	11.35M	13.20M
Income tax payable	—	—	—	302.20K	0	—	—	—	—	—	—	—	—	-56.00K	117.00K	0	—
Long term debt	0	0	0	0	9.04M	10.07M	0	0	6.90M	27.02M	8.19M	7.01M	0	0	0	0	0
Long term debt excl. lease liabilities	0	0	0	0	9.04M	10.07M	0	0	6.90M	27.02M	8.19M	7.01M	0	0	0	0	0
Total equity	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Shareholders' equity	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Common equity, total	18.41M	20.53M	23.43M	36.43M	39.37M	42.28M	42.67M	46.09M	46.67M	46.05M	43.97M	41.71M	39.96M	38.74M	43.17M	45.09M	43.87M
Other common equity	16.41M	18.53M	21.43M	34.43M	37.37M	20.27M	20.27M	20.27M	20.27M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M	20.20M
Total debt	1.40M	1.50M	0	0	56.74M	43.30M	47.82M	37.55M	12.90M	35.42M	16.59M	17.81M	0	0	0	0	0
Net debt	-6.00M	-2.25M	-5.43M	-7.29M	49.36M	39.14M	45.39M	37.23M	12.64M	35.31M	16.53M	17.64M	-723.84K	-693.00K	-434.00K	-40.36M	-28.24M
Change in accounts receivable	8.99M	1.16M	-5.31M	2.90M	320.75K	-42.43M	12.25M	-3.47M	5.76M	-8.50M	16.65M	-2.24M	-1.30M	2.56M	-8.59M	29.36M	-403.00K
Change in taxes payable	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-769.86K	-5.22M	-661.61K	0	-25.01M	37.37M	5.87M	-41.01M	-613.53K	-93.32K	-3.78M	-10.48M	33.80M	-5.06M	-10.03M	-10.44M	1.85M
Change in other assets/liabilities	—	—	—	41.19M	119.64K	-1.24M	-1.69M	2.71M	702.05K	1.74M	-279.35K	-681.64K	-104.74K	-334.00K	-640.00K	-67.00K	-15.00K
Sale of fixed assets & businesses	442.04K	7.00K	110.41K	20.05M	0	0	0	12.00K	28.40K	1.93M	0	2.00K	0	1.00K	1.33M	2.65M	9.00K
Purchase/sale of investments, net	0	-1.70K	-13.77M	13.80M	1.70K	0	0	-9.19K	25.55K	0	0	0	-8.34M	8.33M	-19.00K	55.00K	692.00K
Sale/maturity of investments	0	0	6.23K	13.80M	1.70K	0	0	0	25.55K	0	0	0	0	8.33M	0	55.00K	692.00K
Purchase of investments	0	-1.70K	-13.78M	0	0	0	0	-9.19K	0	0	—	0	-8.34M	0	-19.00K	0	0
Other investing cash flow items, total	0	0	0	-4.21M	4.43M	0	-2.75K	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-182.98K	104.00K	-1.50M	0	55.90M	-14.47M	6.39M	-10.27M	-24.65M	22.52M	-18.83M	1.22M	-17.81M	0	0	0	0
Issuance/retirement of long term debt	-182.98K	104.00K	-1.50M	0	8.20M	0	-8.20M	-10.27M	0	20.12M	-18.83M	-1.18M	-7.01M	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	47.70M	-14.47M	14.59M	0	-24.65M	2.40M	0	2.40M	-10.80M	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—
Total cash dividends paid	0	0	0	-16.54K	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	-31.20K	0	3.50K	-15.44K	356	-1.37K	18.01K	-570.00K	581.00K	0	0