Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹48Cr
Construction - Factories/Offices/Commercial
Rev Gr TTM
Revenue Growth TTM
50.24%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SAMINDUS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 91.4 | 3.8 | -36.8 | -85.2 | -61.4 | 41.9 | -18.2 | 21.6 | 153.7 | -16.2 | 25.1 | 70.2 |
| 7 | 2 | 2 | 1 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 3 |
Operating Profit Operating ProfitCr |
| -16.3 | -7.3 | 59.8 | 35.1 | -35.6 | 53.5 | 34.9 | 11.5 | 39.8 | 44.5 | 67.6 | 27.1 |
Other Income Other IncomeCr | 0 | 1 | 9 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| -1 | 0 | 11 | 1 | 0 | 2 | 1 | 0 | 1 | 2 | 3 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | -2 | 1 | 1 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | -148.3 | 3.1 | 301.6 | -70.9 | 51.8 | 363.6 | -100.3 | 50.0 | 181.5 | 5.9 | 7,433.3 | -70.2 |
| -10.0 | 17.3 | 235.3 | 55.0 | -12.5 | 56.5 | -0.9 | 67.8 | 4.0 | 71.4 | 52.0 | 11.9 |
| -0.5 | 0.3 | 8.8 | 0.8 | -0.2 | 1.4 | 0.0 | 1.3 | 0.2 | 1.5 | 2.0 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -22.3 | 14.8 | 39.1 | 12.9 | -17.8 | -0.5 | -18.9 | 22.2 | 171.7 | -61.2 | 37.8 | 13.7 |
| 7 | 10 | 8 | 10 | 9 | 9 | 4 | 5 | 18 | 8 | 9 | 9 |
Operating Profit Operating ProfitCr |
| -1.3 | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 | 45.2 |
Other Income Other IncomeCr | 0 | 1 | 1 | 1 | 1 | 0 | 3 | 4 | 1 | 11 | 2 | 4 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| -1 | -2 | 3 | 2 | 0 | 0 | 6 | 7 | 7 | 12 | 3 | 6 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 0 | 2 |
|
| -159.1 | -142.4 | 176.3 | -26.6 | -83.0 | -226.2 | 1,844.3 | 19.6 | -9.4 | 98.5 | -70.7 | 42.2 |
| -15.2 | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 | 28.7 |
| -0.9 | -2.1 | 1.6 | 1.2 | 0.2 | -0.3 | 4.5 | 5.4 | 4.9 | 9.7 | 2.8 | 4.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 29 | 27 | 28 | 30 | 30 | 30 | 35 | 40 | 46 | 57 | 60 | 64 |
Current Liabilities Current LiabilitiesCr | 3 | 3 | 3 | 2 | 5 | 5 | 2 | 9 | 6 | 13 | 17 | 15 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 21 | 26 | 27 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 15 | 13 | 11 | 10 | 9 | 9 | 16 | 20 | 10 | 9 | 12 | 13 |
Non Current Assets Non Current AssetsCr | 32 | 32 | 34 | 37 | 39 | 38 | 35 | 44 | 56 | 93 | 102 | 104 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 1 | 1 | 12 | 4 | 1 | 3 | 9 | 13 | 2 | 6 |
Investing Cash Flow Investing Cash FlowCr | 2 | -1 | -1 | -12 | -3 | 0 | -2 | -7 | -13 | -26 | -10 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 26 | 4 |
|
Free Cash Flow Free Cash FlowCr | -1 | 1 | 1 | 1 | 2 | 0 | 1 | 8 | 13 | 0 | -34 |
| 249.3 | -34.1 | 61.1 | 936.6 | 1,548.5 | -415.6 | 54.8 | 150.9 | 240.8 | 18.9 | 182.0 |
CFO To EBITDA CFO To EBITDA% | 3,033.8 | -35.9 | 44.1 | 771.9 | 1,164.0 | 192.4 | 71.2 | 211.3 | 184.3 | 93.6 | 113.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 18 | 11 | 10 | 18 | 14 | 9 | 15 | 39 | 56 | 118 | 67 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 5.4 | 13.8 | 61.3 | 0.0 | 3.0 | 6.6 | 10.5 | 11.1 | 21.6 |
Price To Sales Price To Sales | 2.7 | 1.5 | 0.9 | 1.6 | 1.4 | 1.0 | 1.9 | 4.2 | 2.2 | 11.9 | 4.9 |
Price To Book Price To Book | 0.4 | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.8 | 1.0 | 1.8 | 0.9 |
| -239.2 | -4.8 | 3.9 | 11.6 | 51.1 | 18.1 | 3.8 | 9.0 | 7.8 | 65.4 | 19.3 |
Profitability Ratios Profitability Ratios |
| 98.0 | 97.5 | 97.3 | 97.6 | 98.7 | 98.1 | 95.5 | 133.5 | 64.6 | 65.6 | 89.5 |
| -1.3 | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 |
| -15.2 | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 |
| -1.2 | -5.5 | 7.1 | 5.2 | 1.1 | 1.7 | 13.4 | 13.9 | 13.2 | 13.2 | 5.5 |
| -2.4 | -6.2 | 4.6 | 3.3 | 0.6 | -0.7 | 10.9 | 11.5 | 9.5 | 15.8 | 4.4 |
| -2.1 | -5.3 | 4.0 | 2.9 | 0.5 | -0.6 | 9.8 | 9.3 | 8.2 | 10.6 | 2.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Sam Industries Limited is an Indian public limited company headquartered in **Indore, Madhya Pradesh**. Historically a diversified entity, the company has undergone a strategic pivot to become a specialized player in **industrial real estate development** and **strategic asset management**. By phasing out legacy operations and focusing on high-growth logistics and commercial corridors in Central India, the company has established a stable revenue model anchored by long-term leases with national blue-chip tenants.
---
### **Strategic Pivot: Real Estate & Logistics Infrastructure**
The company’s primary growth engine is its **Real Estate Division**, which focuses on the development, leasing, and sale of industrial and commercial properties. A significant strategic shift occurred in **FY 2022-23**, when the company merged its stagnating **Welding Division** into the Real Estate segment to streamline operations and consolidate resources.
#### **The "Shivaay" Brand Portfolio**
The company develops its premium projects under the **Shivaay** brand, targeting two high-demand verticals:
| Project Name | Location | Asset Class | Status & Scale |
|:---|:---|:---|:---|
| **Shivaay LogiSpace** | Dakachiya, Indore | **Logistics & Warehousing** | Approx. **20-acre** logistics park; focused on Grade-A warehouse construction. |
| **Shivaay One** | Yeshwant Niwas Road, Indore | **Mixed-Use Commercial** | High-street commercial development; targeted for completion by **FY 2023-24**. |
#### **Key Lease Portfolio & Anchor Tenants**
Sam Industries has successfully secured long-term commitments from major e-commerce and retail players, ensuring predictable cash flows:
* **Delhivery Limited:** Executed a Letter of Intent (LOI) in **September 2025** for a **60,000 sq. ft.** warehouse for a **9-year** term.
* **Instakart Services (Flipkart Group):** Lease agreement for warehouse facilities at the Dakachiya site.
* **Retail Tenants (Shivaay One):** Secured high-end fashion retailers including **N. M. Fashion Designs Pvt. Ltd.** and **Gabbana Fashions Pvt. Ltd.**, each occupying approximately **5,700 sq. ft.**
---
### **Investment Management & Capital Allocation**
The **Investment Division** manages a portfolio of financial assets and securities. While this segment provides liquidity and "Other Income," it is subject to market volatility and **Ind AS** fair value adjustments.
* **Revenue Drivers:** Interest income, dividends, and profits from the sale of securities.
* **Fair Value Accounting:** For the nine months ended **December 31, 2025**, the company reported a notional gain of **₹1.15 Crore** due to investments valued at **FVTPL** (Fair Value Through Profit and Loss).
* **Divestment Strategy:** The company actively optimizes its portfolio. In **2025-26**, it planned the sale of unquoted shares of **D&H Secheron Infrastructure Private Limited** to related entities for up to **₹3.00 Crores**.
---
### **Financial Performance & Segment Analysis**
The company’s financial health is increasingly defined by the transition of warehouse assets from Capital Work-in-Progress (**CWIP**) to **Property, Plant, and Equipment (PPE)**, triggering steady lease rental income.
#### **Comparative Financial Summary**
| Metric (INR Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Total Income** | **15.70** | **20.70** | **26.45** |
| **Real Estate Revenue** | **14.13** | **10.24** | **25.59** |
| **Real Estate Profit** | **8.22** | **4.97** | **10.90** |
| **Investment Revenue** | **1.56** | **10.46** | **0.86** |
| **Investment Profit/(Loss)** | **(2.19)** | **9.28** | **(0.52)** |
* **Growth Trends:** Real Estate revenue grew by **38%** in **FY 2024-25**.
* **Asset Realization:** The company realized **₹5.40 Crore** from the sale of long-term investments in **FY 2023-24** and **₹2.68 Crore** in the first nine months of **FY 2025-26**.
---
### **Capital Structure & Governance Framework**
Sam Industries maintains a concentrated shareholding structure and a conservative approach to debt.
* **Equity Structure:** The **Promoter Group** holds a dominant **74.83%** stake. The lead promoter entity, **Sam Exim Ltd**, holds **48.00%** (**53,22,398 shares**).
* **Debt Profile:**
* **Inter-corporate Loan:** Sourced from **D&H Secheron Electrodes Pvt. Ltd.** at **12% p.a.**, repayable on demand.
* **Auto Loan:** Secured from **Axis Bank** at **8.01% p.a.**, maturing **June 1, 2025**.
* **Borrowing Limits:** The Board has authorized borrowing up to **₹30 Crores** to fund ongoing expansions.
* **Leadership:** The management team was recently bolstered by the re-appointment of **Mrs. Gitanjali A. Maheshwari** as Whole-time Director (until **August 2029**) at a remuneration of **₹10.00 Lacs per month**, and **Mr. Rajendra Kumar Pasari** as Whole-time Director effective **May 2025**.
---
### **Risk Matrix & Mitigation Strategies**
The company operates a formal **Risk Assessment and Minimization Procedure** to navigate its exposure to capital markets and the cyclical real estate sector.
| Risk Category | Description & Mitigation |
| :--- | :--- |
| **Market & Sectoral** | Exposure to volatility in **Power, Auto Tyres, Carbon Black, and Pharma** sectors where funds are invested. Mitigated by diversifying the investment portfolio. |
| **Regulatory** | Changes in **Tax Regimes** or **Labour Codes**. The company estimated a **₹0.50 Lakh** impact from new national Labour Codes in **Nov 2025**. |
| **Operational** | Risks in project execution and land acquisition. Mitigated by a structured **Internal Audit System** and Board oversight of all related-party land transactions (e.g., the **₹12.00 Crore** land purchase from Dwekam Weld-Tech). |
| **Liquidity** | Managed through a mix of internal accruals and a **₹30 Crore** board-approved borrowing limit. |
---
### **Future Outlook & Operational Commitments**
Sam Industries is positioned to capitalize on the industrialization of the **Indore-Dewas** corridor. By converting land banks into yielding assets (warehouses and commercial hubs), the company aims to reduce its reliance on volatile investment income. As of **August 2025**, the company reported no material adverse changes to its financial position, maintaining a stable outlook for its long-term leasing strategy. No dividends were recommended for **FY 2023-24** or **FY 2024-25**, indicating a focus on **reinvesting profits** into project completion and debt management.