Smiths & Founders (India) Limited (BOM:513418)

Smiths & Founders (India) Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Other Revenue	0.87	-0	-	-	-	-
Revenue	135.26	132.15	116.62	104.62	110.31	88.2
Revenue Growth (YoY)	5.66%	13.32%	11.47%	-5.16%	25.08%	9.10%
Cost of Revenue	81.88	80.77	72.86	63.79	61.44	51.75
Gross Profit	53.38	51.39	43.76	40.83	48.87	36.44
Selling, General & Admin	36.63	34.16	33.49	32.98	31.23	27.36
Other Operating Expenses	-0.26	-0.62	-0.62	-0.03	-0.22	-0.16
Operating Expenses	38.94	36.06	35.31	35.37	33.45	29.68
Operating Income	14.45	15.32	8.45	5.46	15.43	6.76
Interest Expense	-0.38	-1.25	-2.49	-2.73	-3.16	-4.18
Interest & Investment Income	0.13	0.13	0.09	0.1	0.09	0.12
Currency Exchange Gain (Loss)	-0.01	-0.01	-0	0.02	0.04	-
Other Non Operating Income (Expenses)	-0.04	-0.04	-0.06	-0.42	-0.16	-
EBT Excluding Unusual Items	14.14	14.15	5.99	2.43	12.23	2.7
Gain (Loss) on Sale of Assets	-	-	0.35	-	2.25	4.12
Pretax Income	14.14	14.15	6.34	2.43	14.49	6.82
Income Tax Expense	5.4	3.68	-	-	-	-
Net Income	8.74	10.47	6.34	2.43	14.49	6.82
Net Income to Common	8.74	10.47	6.34	2.43	14.49	6.82
Net Income Growth	-15.71%	65.07%	161.06%	-83.23%	112.57%	-
Shares Outstanding (Basic)	107	105	106	102	102	102
Shares Outstanding (Diluted)	107	105	106	102	102	102
Shares Change (YoY)	4.16%	-0.96%	3.63%	-	-	-
EPS (Basic)	0.08	0.10	0.06	0.02	0.14	0.07
EPS (Diluted)	0.08	0.10	0.06	0.02	0.14	0.07
EPS Growth	-19.07%	66.67%	151.91%	-83.23%	112.57%	-
Free Cash Flow	18.31	17.81	7.74	1.61	20.79	-0.84
Free Cash Flow Per Share	0.17	0.17	0.07	0.02	0.20	-0.01
Gross Margin	39.47%	38.88%	37.52%	39.03%	44.30%	41.32%
Operating Margin	10.68%	11.59%	7.25%	5.22%	13.98%	7.67%
Profit Margin	6.46%	7.92%	5.44%	2.32%	13.13%	7.73%
Free Cash Flow Margin	13.54%	13.48%	6.64%	1.54%	18.84%	-0.95%
EBITDA	16.9	17.73	10.89	7.88	17.74	9.12
EBITDA Margin	12.50%	13.42%	9.34%	7.53%	16.09%	10.34%
D&A For EBITDA	2.46	2.41	2.44	2.42	2.32	2.36
EBIT	14.45	15.32	8.45	5.46	15.43	6.76
EBIT Margin	10.68%	11.59%	7.25%	5.22%	13.98%	7.67%
Effective Tax Rate	38.21%	26.02%	-	-	-	-
Revenue as Reported	135.64	132.9	117.68	104.77	113.02	92.59
Advertising Expenses	-	0.1	0.07	0.04	0.05	0.05

Source: S&P Global Market Intelligence. Standard template. Financial Sources.