Samrat Forgings Limited (BOM:543229)
India · Delayed Price · Currency is INR 216.00
+18.80 (9.53%)
At close: Mar 10, 2026
Samrat Forgings Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 2,037 | 1,911 | 1,620 | 1,813 | 1,395 | 1,177 |
| 2,037 | 1,911 | 1,620 | 1,813 | 1,395 | 1,177 | |
Revenue Growth (YoY) | 13.83% | 17.93% | -10.64% | 29.99% | 18.50% | 43.36% |
Cost of Revenue | 946.54 | 867.43 | 776.19 | 969.93 | 729.16 | 633.91 |
Gross Profit | 1,091 | 1,043 | 844.09 | 843.21 | 665.7 | 543.23 |
Selling, General & Admin | 287.5 | 257.1 | 223.42 | 205 | 172.07 | 148.37 |
Other Operating Expenses | 644.72 | 616.73 | 490.48 | 489.3 | 369.35 | 281.13 |
Operating Expenses | 978.66 | 914.32 | 750.37 | 726.53 | 570.1 | 459.15 |
Operating Income | 111.89 | 129 | 93.72 | 116.68 | 95.6 | 84.08 |
Interest Expense | -72.31 | -67.35 | -54.9 | -48.02 | -45.95 | -54.12 |
Interest & Investment Income | 3.35 | 3.35 | 3.19 | 1.21 | 2.38 | 1.54 |
Currency Exchange Gain (Loss) | 4.76 | 4.76 | 1.41 | 0.91 | 0.67 | 0.25 |
Other Non Operating Income (Expenses) | 8.29 | -0.65 | -0.56 | -1.12 | -0.88 | -1.66 |
EBT Excluding Unusual Items | 55.97 | 69.1 | 42.86 | 69.67 | 51.81 | 30.1 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0 |
Gain (Loss) on Sale of Assets | - | - | - | 0.2 | 0.03 | - |
Other Unusual Items | - | 0.62 | 0.02 | - | - | - |
Pretax Income | 55.97 | 69.72 | 42.88 | 69.87 | 51.85 | 30.09 |
Income Tax Expense | 15.23 | 18.73 | 13.14 | 21.01 | 16.22 | 7.6 |
Net Income | 40.74 | 50.99 | 29.74 | 48.86 | 35.63 | 22.5 |
Net Income to Common | 40.74 | 50.99 | 29.74 | 48.86 | 35.63 | 22.5 |
Net Income Growth | -18.73% | 71.44% | -39.13% | 37.15% | 58.35% | 5646.80% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Change (YoY) | 0.03% | - | - | - | - | - |
EPS (Basic) | 8.15 | 10.20 | 5.95 | 9.77 | 7.13 | 4.50 |
EPS (Diluted) | 8.15 | 10.20 | 5.95 | 9.77 | 7.13 | 4.50 |
EPS Growth | -18.75% | 71.44% | -39.12% | 37.11% | 58.35% | 5646.85% |
Free Cash Flow | - | -41.31 | -38.5 | -72.95 | 37.12 | 36.79 |
Free Cash Flow Per Share | - | -8.26 | -7.70 | -14.59 | 7.42 | 7.36 |
Gross Margin | 53.53% | 54.60% | 52.09% | 46.51% | 47.73% | 46.15% |
Operating Margin | 5.49% | 6.75% | 5.78% | 6.44% | 6.85% | 7.14% |
Profit Margin | 2.00% | 2.67% | 1.84% | 2.70% | 2.55% | 1.91% |
Free Cash Flow Margin | - | -2.16% | -2.38% | -4.02% | 2.66% | 3.13% |
EBITDA | 153.33 | 167.43 | 128.13 | 146.84 | 122.22 | 111.66 |
EBITDA Margin | 7.53% | 8.76% | 7.91% | 8.10% | 8.76% | 9.49% |
D&A For EBITDA | 41.45 | 38.43 | 34.41 | 30.16 | 26.62 | 27.59 |
EBIT | 111.89 | 129 | 93.72 | 116.68 | 95.6 | 84.08 |
EBIT Margin | 5.49% | 6.75% | 5.78% | 6.44% | 6.85% | 7.14% |
Effective Tax Rate | 27.20% | 26.86% | 30.65% | 30.07% | 31.29% | 25.24% |
Revenue as Reported | 2,052 | 1,917 | 1,629 | 1,817 | 1,400 | 1,179 |
Advertising Expenses | - | 2.17 | 2.12 | 2.03 | 1.79 | 1.53 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.