Shyam Dhani Industries Limited (NSE:SHYAMDHANI)
India · Delayed Price · Currency is INR 67.00
-2.00 (-2.90%)
At close: May 29, 2026
Shyam Dhani Industries Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,458 | 1,247 | 1,076 | 679.53 | 433.17 |
Other Revenue | 4.47 | - | - | - | - |
| 1,462 | 1,247 | 1,076 | 679.53 | 433.17 | |
Revenue Growth (YoY) | 17.27% | 15.87% | 58.35% | 56.87% | -1.60% |
Cost of Revenue | 1,030 | 914.81 | 851.15 | 534.4 | 333.62 |
Gross Profit | 431.96 | 331.99 | 224.9 | 145.13 | 99.55 |
Selling, General & Admin | 63.4 | 76.82 | 44.94 | 40.13 | 34.26 |
Other Operating Expenses | 199.08 | 109.39 | 70.92 | 45.23 | 36.09 |
Operating Expenses | 283.06 | 197.54 | 123.27 | 91.79 | 76.5 |
Operating Income | 148.91 | 134.45 | 101.63 | 53.34 | 23.05 |
Interest Expense | -35.85 | -24.43 | -14.99 | -11.51 | -10.24 |
Interest & Investment Income | - | 0.26 | 0.11 | 0.07 | 0.16 |
Currency Exchange Gain (Loss) | - | 0.25 | - | 1.33 | 0.11 |
Other Non Operating Income (Expenses) | - | -2.41 | -2.55 | -0.88 | -0.36 |
EBT Excluding Unusual Items | 113.06 | 108.13 | 84.2 | 42.37 | 12.72 |
Gain (Loss) on Sale of Assets | - | -0.35 | - | - | - |
Pretax Income | 113.06 | 107.78 | 84.2 | 42.37 | 12.72 |
Income Tax Expense | 27.69 | 27.36 | 21.17 | 13.13 | 2.61 |
Net Income | 85.37 | 80.42 | 63.03 | 29.24 | 10.11 |
Net Income to Common | 85.37 | 80.42 | 63.03 | 29.24 | 10.11 |
Net Income Growth | 6.16% | 27.59% | 115.56% | 189.16% | 199.52% |
Shares Outstanding (Basic) | 16 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 16 | 15 | 15 | 15 | 15 |
Shares Change (YoY) | 10.39% | - | - | - | - |
EPS (Basic) | 5.20 | 5.41 | 4.24 | 1.97 | 0.68 |
EPS (Diluted) | 5.20 | 5.41 | 4.24 | 1.97 | 0.68 |
EPS Growth | -3.83% | 27.59% | 115.56% | 189.16% | 199.66% |
Free Cash Flow | -98.11 | -201.03 | -98.12 | 4.8 | 23.18 |
Free Cash Flow Per Share | -5.98 | -13.52 | -6.60 | 0.32 | 1.56 |
Gross Margin | 29.54% | 26.63% | 20.90% | 21.36% | 22.98% |
Operating Margin | 10.18% | 10.78% | 9.45% | 7.85% | 5.32% |
Profit Margin | 5.84% | 6.45% | 5.86% | 4.30% | 2.33% |
Free Cash Flow Margin | -6.71% | -16.12% | -9.12% | 0.71% | 5.35% |
EBITDA | 169.49 | 145.78 | 109.05 | 59.78 | 29.2 |
EBITDA Margin | 11.59% | 11.69% | 10.13% | 8.80% | 6.74% |
D&A For EBITDA | 20.58 | 11.33 | 7.41 | 6.43 | 6.15 |
EBIT | 148.91 | 134.45 | 101.63 | 53.34 | 23.05 |
EBIT Margin | 10.18% | 10.78% | 9.45% | 7.85% | 5.32% |
Effective Tax Rate | 24.49% | 25.39% | 25.14% | 30.98% | 20.53% |
Revenue as Reported | 1,462 | 1,248 | 1,076 | 681.03 | 433.45 |
Advertising Expenses | - | 22.33 | 16.96 | 20.82 | 11.78 |