Suyog Telematics Ltd

NSE: SUYOG BSE: 537259

₹633.20

-20.60 (3.15%)

Sat, 24 Oct 2026, 11:59 pm

MTF 5xInvest in Suyog Telematics Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)767.71

PE Ratio12.83

Dividend0.15

Industrial Services

Engineering & Construction

24.5K

Suyog Telematics Financials

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
Total revenue	18.19M	48.16M	55.00M	89.53M	88.39M	117.16M	217.12M	437.54M	605.37M	846.10M	1.05B	1.22B	1.32B	1.26B	1.44B	1.67B	1.93B
Gross profit	3.36M	13.87M	15.85M	18.42M	34.38M	37.08M	83.60M	221.47M	281.14M	379.80M	508.96M	546.22M	567.82M	758.28M	847.38M	995.98M	810.70M
Operating expenses (excl. COGS)	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-7.42M	-11.70M	-13.10M	-26.32M	-87.05M	-42.58M	-60.83M	-66.72M	-77.88M	-170.55M	-151.52M	-160.47M
Selling/general/admin expenses, total	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-8.76M	-10.73M	-12.86M	-26.32M	-87.08M	-42.55M	-60.82M	-66.72M	-77.88M	-116.89M	-134.04M	-150.10M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0
Selling/general/admin expenses, other	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-8.76M	-10.73M	-12.86M	-26.32M	-87.08M	-42.55M	-60.82M	-66.72M	-77.88M	-116.89M	-134.04M	-150.10M
Other operating expenses, total	0	0	0	0	0	1.34M	-971.00K	-246.03K	0	21.02K	-39.43K	-7.76K	-3.64K	0	-53.67M	-17.48M	-10.38M
Operating income	2.46M	10.94M	12.81M	15.21M	27.94M	29.66M	71.90M	208.36M	254.82M	292.75M	466.37M	485.39M	501.10M	680.40M	676.83M	844.46M	650.22M
Non-operating income, total	-435.00K	-591.00K	-2.59M	-3.50M	-13.27M	-14.06M	-17.97M	-25.66M	-20.48M	-53.48M	-48.47M	-51.11M	-78.80M	-113.10M	-86.83M	-130.47M	-90.21M
Interest expense, net of interest capitalized	-430.00K	-875.00K	-2.49M	-3.76M	-13.41M	-14.08M	-16.86M	-26.76M	-49.08M	-76.04M	-69.66M	-60.35M	-103.57M	-138.40M	-160.52M	-194.98M	-165.66M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	5.49M	0	0	0	0
Non-operating income, excl. interest expenses	-5.00K	284.00K	-102.00K	258.00K	141.00K	14.96K	115.79K	1.10M	30.40M	22.56M	21.19M	9.25M	24.77M	25.30M	73.69M	64.52M	75.45M
Non-operating interest income	—	563.00K	122.00K	72.00K	311.00K	14.96K	40.93K	—	30.60M	23.68M	22.68M	10.46M	25.76M	18.91M	19.56M	41.45M	17.48M
Miscellaneous non-operating expense	-5.00K	-279.00K	-224.00K	186.00K	-170.00K	0	74.86K	1.10M	-200.50K	-1.12M	-1.49M	-1.21M	-989.39K	6.39M	54.13M	23.06M	57.97M
Unusual income/expense	—	—	—	—	—	—	-1.23M	—	-1.80M	—	—	—	0	0	0	0	0
Pretax income	2.02M	10.35M	10.21M	11.71M	14.68M	15.60M	53.93M	182.70M	236.14M	239.27M	417.90M	434.29M	422.31M	567.30M	590.00M	713.99M	560.01M
Taxes	-634.00K	-3.27M	-3.86M	-4.48M	-4.67M	-6.33M	-20.19M	-62.10M	-66.63M	-54.49M	-131.52M	-104.00M	-178.31M	-153.48M	-126.94M	-80.87M	-154.47M
Non-controlling/minority interest	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	0	0	0
Net income before discontinued operations	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Net income	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Dilution adjustment	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
Diluted net income available to common stockholders	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	2.46M	10.94M	13.94M	17.13M	32.99M	39.15M	86.91M	235.71M	286.42M	336.91M	523.86M	557.56M	658.19M	896.16M	941.15M	1.19B	1.12B
EBIT	2.46M	10.94M	12.81M	15.21M	27.94M	29.66M	71.90M	208.36M	254.82M	292.75M	466.37M	485.39M	501.10M	680.40M	676.83M	844.46M	650.22M
Total operating expenses	-15.73M	-37.22M	-42.20M	-74.32M	-60.45M	-87.50M	-145.22M	-229.17M	-350.55M	-553.36M	-586.99M	-737.87M	-816.87M	-582.99M	-759.62M	-821.68M	-1.28B
Prepaid expenses	—	18.80M	13.74M	2.70M	35.90M	12.97M	28.93M	46.52M	86.54M	39.41M	172.93M	109.57M	42.93M	50.59M	40.93M	45.03M	123.49M
Deferred income, current	—	—	—	—	—	15.44M	4.89M	90.84M	97.28M	85.34M	73.38M	61.43M	49.47M	37.51M	28.43M	1.17M	0
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	329.15M	331.22M	331.22M	415.14M	616.98M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	0	0	47.00K	421.00K	-131.00K	2.20M	7.52M	11.00M	25.86M	34.95M	73.65M	101.26M	184.97M	247.18M	327.80M	275.91M	346.00M
Deferred income, non-current	—	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.10M
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	-12.22M	-30.60M	-5.08M	0	-10.48M	-5.27M	-13.50M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Total revenue	18.19M	48.16M	55.00M	89.53M	88.39M	117.16M	217.12M	437.54M	605.37M	846.10M	1.05B	1.22B	1.32B	1.26B	1.44B	1.67B	1.93B
Gross profit	3.36M	13.87M	15.85M	18.42M	34.38M	37.08M	83.60M	221.47M	281.14M	379.80M	508.96M	546.22M	567.82M	758.28M	847.38M	995.98M	810.70M
Operating expenses (excl. COGS)	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-7.42M	-11.70M	-13.10M	-26.32M	-87.05M	-42.58M	-60.83M	-66.72M	-77.88M	-170.55M	-151.52M	-160.47M
Selling/general/admin expenses, total	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-8.76M	-10.73M	-12.86M	-26.32M	-87.08M	-42.55M	-60.82M	-66.72M	-77.88M	-116.89M	-134.04M	-150.10M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0
Selling/general/admin expenses, other	-904.00K	-2.93M	-3.04M	-3.21M	-6.44M	-8.76M	-10.73M	-12.86M	-26.32M	-87.08M	-42.55M	-60.82M	-66.72M	-77.88M	-116.89M	-134.04M	-150.10M
Other operating expenses, total	0	0	0	0	0	1.34M	-971.00K	-246.03K	0	21.02K	-39.43K	-7.76K	-3.64K	0	-53.67M	-17.48M	-10.38M
Operating income	2.46M	10.94M	12.81M	15.21M	27.94M	29.66M	71.90M	208.36M	254.82M	292.75M	466.37M	485.39M	501.10M	680.40M	676.83M	844.46M	650.22M
Non-operating income, total	-435.00K	-591.00K	-2.59M	-3.50M	-13.27M	-14.06M	-17.97M	-25.66M	-20.48M	-53.48M	-48.47M	-51.11M	-78.80M	-113.10M	-86.83M	-130.47M	-90.21M
Interest expense, net of interest capitalized	-430.00K	-875.00K	-2.49M	-3.76M	-13.41M	-14.08M	-16.86M	-26.76M	-49.08M	-76.04M	-69.66M	-60.35M	-103.57M	-138.40M	-160.52M	-194.98M	-165.66M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	5.49M	0	0	0	0
Non-operating income, excl. interest expenses	-5.00K	284.00K	-102.00K	258.00K	141.00K	14.96K	115.79K	1.10M	30.40M	22.56M	21.19M	9.25M	24.77M	25.30M	73.69M	64.52M	75.45M
Non-operating interest income	—	563.00K	122.00K	72.00K	311.00K	14.96K	40.93K	—	30.60M	23.68M	22.68M	10.46M	25.76M	18.91M	19.56M	41.45M	17.48M
Miscellaneous non-operating expense	-5.00K	-279.00K	-224.00K	186.00K	-170.00K	0	74.86K	1.10M	-200.50K	-1.12M	-1.49M	-1.21M	-989.39K	6.39M	54.13M	23.06M	57.97M
Unusual income/expense	—	—	—	—	—	—	-1.23M	—	-1.80M	—	—	—	0	0	0	0	0
Pretax income	2.02M	10.35M	10.21M	11.71M	14.68M	15.60M	53.93M	182.70M	236.14M	239.27M	417.90M	434.29M	422.31M	567.30M	590.00M	713.99M	560.01M
Taxes	-634.00K	-3.27M	-3.86M	-4.48M	-4.67M	-6.33M	-20.19M	-62.10M	-66.63M	-54.49M	-131.52M	-104.00M	-178.31M	-153.48M	-126.94M	-80.87M	-154.47M
Non-controlling/minority interest	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	0	0	0
Net income before discontinued operations	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Net income	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Dilution adjustment	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
Diluted net income available to common stockholders	1.39M	7.08M	6.36M	7.23M	10.01M	9.27M	33.74M	120.60M	169.51M	184.78M	286.38M	330.28M	244.00M	413.82M	463.06M	633.12M	405.54M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	2.46M	10.94M	13.94M	17.13M	32.99M	39.15M	86.91M	235.71M	286.42M	336.91M	523.86M	557.56M	658.19M	896.16M	941.15M	1.19B	1.12B
EBIT	2.46M	10.94M	12.81M	15.21M	27.94M	29.66M	71.90M	208.36M	254.82M	292.75M	466.37M	485.39M	501.10M	680.40M	676.83M	844.46M	650.22M
Total operating expenses	-15.73M	-37.22M	-42.20M	-74.32M	-60.45M	-87.50M	-145.22M	-229.17M	-350.55M	-553.36M	-586.99M	-737.87M	-816.87M	-582.99M	-759.62M	-821.68M	-1.28B
Prepaid expenses	—	18.80M	13.74M	2.70M	35.90M	12.97M	28.93M	46.52M	86.54M	39.41M	172.93M	109.57M	42.93M	50.59M	40.93M	45.03M	123.49M
Deferred income, current	—	—	—	—	—	15.44M	4.89M	90.84M	97.28M	85.34M	73.38M	61.43M	49.47M	37.51M	28.43M	1.17M	0
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	329.15M	331.22M	331.22M	415.14M	616.98M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	0	0	47.00K	421.00K	-131.00K	2.20M	7.52M	11.00M	25.86M	34.95M	73.65M	101.26M	184.97M	247.18M	327.80M	275.91M	346.00M
Deferred income, non-current	—	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.10M
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	0	-12.22M	-30.60M	-5.08M	0	-10.48M	-5.27M	-13.50M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0