Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sam Industries Ltd

SAMINDUS
BSE
43.50
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sam Industries Ltd

SAMINDUS
BSE
43.50
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
48Cr
Close
Close Price
43.50
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
10.79
PS
Price To Sales
3.11
Revenue
Revenue
16Cr
Rev Gr TTM
Revenue Growth TTM
50.24%
PAT Gr TTM
PAT Growth TTM
68.94%
Peer Comparison
How does SAMINDUS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SAMINDUS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
624223325244
Growth YoY
Revenue Growth YoY%
91.43.8-36.8-85.2-61.441.9-18.221.6153.7-16.225.170.2
Expenses
ExpensesCr
722131223113
Operating Profit
Operating ProfitCr
-1021-11102131
OPM
OPM%
-16.3-7.359.835.1-35.653.534.911.539.844.567.627.1
Other Income
Other IncomeCr
019111010311
Interest Expense
Interest ExpenseCr
000000111111
Depreciation
DepreciationCr
000000000111
PBT
PBTCr
-1011102101230
Tax
TaxCr
0010001-21110
PAT
PATCr
-1010102010220
Growth YoY
PAT Growth YoY%
-148.33.1301.6-70.951.8363.6-100.350.0181.55.97,433.3-70.2
NPM
NPM%
-10.017.3235.355.0-12.556.5-0.967.84.071.452.011.9
EPS
EPS
-0.50.38.80.8-0.21.40.01.30.21.52.00.4

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6710121098926101416
Growth
Revenue Growth%
-22.314.839.112.9-17.8-0.5-18.922.2171.7-61.237.813.7
Expenses
ExpensesCr
710810994518899
Operating Profit
Operating ProfitCr
0-23201447257
OPM
OPM%
-1.3-30.524.413.93.26.549.945.327.621.937.045.2
Other Income
Other IncomeCr
0111103411124
Interest Expense
Interest ExpenseCr
000000000133
Depreciation
DepreciationCr
111000000012
PBT
PBTCr
-1-232006771236
Tax
TaxCr
001101112102
PAT
PATCr
-1-221005651134
Growth
PAT Growth%
-159.1-142.4176.3-26.6-83.0-226.21,844.319.6-9.498.5-70.742.2
NPM
NPM%
-15.2-32.117.611.42.4-3.064.863.421.1108.223.028.7
EPS
EPS
-0.9-2.11.61.20.2-0.34.55.44.99.72.84.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111111111111111
Reserves
ReservesCr
292728303030354046576064
Current Liabilities
Current LiabilitiesCr
333255296131715
Non Current Liabilities
Non Current LiabilitiesCr
333322333212627
Total Liabilities
Total LiabilitiesCr
474445474847516466101114116
Current Assets
Current AssetsCr
151311109916201091213
Non Current Assets
Non Current AssetsCr
32323437393835445693102104
Total Assets
Total AssetsCr
474445474847516466101114116

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-2111241391326
Investing Cash Flow
Investing Cash FlowCr
2-1-1-12-30-2-7-13-26-10
Financing Cash Flow
Financing Cash FlowCr
00000000-2264
Net Cash Flow
Net Cash FlowCr
00000002-110
Free Cash Flow
Free Cash FlowCr
-11112018130-34
CFO To PAT
CFO To PAT%
249.3-34.161.1936.61,548.5-415.654.8150.9240.818.9182.0
CFO To EBITDA
CFO To EBITDA%
3,033.8-35.944.1771.91,164.0192.471.2211.3184.393.6113.1

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1811101814915395611867
Price To Earnings
Price To Earnings
0.00.05.413.861.30.03.06.610.511.121.6
Price To Sales
Price To Sales
2.71.50.91.61.41.01.94.22.211.94.9
Price To Book
Price To Book
0.40.30.30.50.30.20.30.81.01.80.9
EV To EBITDA
EV To EBITDA
-239.2-4.83.911.651.118.13.89.07.865.419.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
98.097.597.397.698.798.195.5133.564.665.689.5
OPM
OPM%
-1.3-30.524.413.93.26.549.945.327.621.937.0
NPM
NPM%
-15.2-32.117.611.42.4-3.064.863.421.1108.223.0
ROCE
ROCE%
-1.2-5.57.15.21.11.713.413.913.213.25.5
ROE
ROE%
-2.4-6.24.63.30.6-0.710.911.59.515.84.4
ROA
ROA%
-2.1-5.34.02.90.5-0.69.89.38.210.62.8
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.