Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹13Cr
Rev Gr TTM
Revenue Growth TTM
-13.92%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SAMYAKINT
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% | 31.2 | -35.6 | 41.7 | -39.5 | -25.0 | 25.0 | 3.7 | 25.2 | -45.7 | -27.2 | 27.3 | 62.2 |
| 30 | 8 | 5 | 5 | 21 | 10 | 5 | 6 | 13 | 8 | 7 | 16 |
Operating Profit Operating ProfitCr |
| 10.1 | 21.1 | 33.3 | 29.9 | 15.5 | 15.0 | 25.2 | 24.4 | 0.7 | 14.2 | 20.5 | -15.5 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 2 | 0 | 2 | 1 | 1 | 1 | 1 | 1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 201.0 | 9.2 | 80.8 | -47.8 | 36.1 | 11.4 | -105.0 | -3.7 | -225.8 | -98.0 | 1,142.9 | -111.7 |
| 2.9 | 13.5 | 20.1 | 15.8 | 5.3 | 12.0 | -1.0 | 12.1 | -12.3 | 0.3 | 7.9 | -0.9 |
| 1.6 | 2.1 | 2.3 | 1.7 | 2.1 | 2.3 | 0.1 | 1.3 | -5.1 | -0.2 | 1.6 | -0.6 |
| 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 |
|---|
|
| 152.0 | -7.1 | 20.9 | 18.7 | -10.7 | -45.0 | 0.2 | 92.7 | -2.3 | -17.2 | 9.8 | 10.3 |
| 37 | 34 | 41 | 48 | 41 | 21 | 25 | 42 | 39 | 30 | 36 | 44 |
Operating Profit Operating ProfitCr |
| -0.6 | 1.2 | 1.6 | 1.2 | 5.4 | 10.8 | -2.7 | 10.1 | 13.6 | 20.5 | 13.6 | 2.5 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 1 | 1 | -1 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 1 | 3 | 4 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -38.8 | 100.9 | 6.7 | 22.3 | -185.5 | -306.3 | 37.2 | 175.6 | 336.7 | 45.7 | -102.5 | -961.4 |
| 0.4 | 0.8 | 0.7 | 0.7 | -0.7 | -5.2 | -3.3 | 1.3 | 5.8 | 10.1 | -0.2 | -2.3 |
| 0.2 | 0.4 | 0.5 | 0.6 | -0.5 | -2.0 | -5.3 | -3.7 | -1.7 | 6.1 | -0.1 | -4.3 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 8 | 8 |
| 6 | 6 | 6 | 7 | 68 | 36 | 64 | 62 | 63 | 36 | 44 | 45 |
Current Liabilities Current LiabilitiesCr | 7 | 14 | 20 | 19 | 20 | 18 | 16 | 7 | 19 | 19 | 15 | 22 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 0 | 0 | 10 | 13 | 12 | 9 | 10 | 4 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 13 | 19 | 22 | 22 | 20 | 29 | 26 | 17 | 40 | 20 | 20 | 27 |
Non Current Assets Non Current AssetsCr | 7 | 9 | 11 | 10 | 84 | 44 | 72 | 67 | 59 | 47 | 50 | 50 |
Total Assets Total AssetsCr |
| Financial Year | 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 | 61 | -4 | 6 | 6 | 4 | 12 | 0 |
Investing Cash Flow Investing Cash FlowCr | -2 | 1 | -3 | 0 | 0 | -2 | 2 | -2 | -2 |
Financing Cash Flow Financing Cash FlowCr | 1 | 0 | -58 | 3 | -6 | -4 | -6 | -11 | 1 |
|
Free Cash Flow Free Cash FlowCr | 2 | -1 | 61 | -5 | 6 | 6 | 2 | 11 | 1 |
| 615.9 | -365.0 | -19,811.6 | 338.9 | -806.2 | 991.7 | 146.4 | 327.9 | -341.2 |
CFO To EBITDA CFO To EBITDA% | 280.9 | -224.0 | 2,599.7 | -164.9 | -971.4 | 126.4 | 62.1 | 162.4 | 5.9 |
| 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 | 7 | 16 | 6 | 7 | 0 | 0 | 11 | 13 | 14 | 16 | 30 |
Price To Earnings Price To Earnings | 47.5 | 56.7 | 20.4 | 18.8 | 0.0 | 0.0 | 0.0 | 22.0 | 5.3 | 4.1 | 0.0 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.1 | 0.1 | 0.0 | 0.0 | 0.5 | 0.3 | 0.3 | 0.4 | 0.7 |
Price To Book Price To Book | 0.6 | 1.3 | 0.5 | 0.5 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 |
| -35.0 | 40.0 | 10.8 | 14.8 | 3.6 | 5.3 | -33.2 | 4.6 | 3.8 | 2.3 | 5.5 |
Profitability Ratios Profitability Ratios |
| 1.4 | 3.9 | 4.0 | 3.7 | 13.0 | 29.5 | 15.8 | 23.1 | 35.4 | 54.3 | 54.0 |
| -0.6 | 1.2 | 1.6 | 1.2 | 5.4 | 10.8 | -2.7 | 10.1 | 13.6 | 20.5 | 13.6 |
| 0.4 | 0.8 | 0.7 | 0.7 | -0.7 | -5.2 | -3.3 | 1.3 | 5.8 | 10.1 | -0.2 |
| 2.1 | 4.1 | 4.1 | 4.2 | 0.2 | -0.6 | 0.3 | 2.1 | 4.0 | 9.8 | 2.3 |
| 1.2 | 2.3 | 2.3 | 2.8 | -0.4 | -3.0 | -1.1 | 0.9 | 3.8 | 8.9 | -0.2 |
| 0.7 | 1.0 | 0.9 | 1.1 | -0.3 | -1.7 | -0.8 | 0.7 | 2.6 | 5.7 | -0.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Samyak International Limited is an Indian listed entity currently undergoing a fundamental strategic pivot. Historically a manufacturer of aluminum caps and printing services, the company has transitioned its core operations into the **trading of petroleum products and commodities**. Under the leadership of **Managing Director Mr. Sunit Jain** (re-appointed through **April 2029**), the company is aggressively restructuring its balance sheet to exit legacy businesses and reallocate capital toward high-growth sectors including the **EV ecosystem, renewable energy, and chemical manufacturing**.
---
### **Core Business Operations & Market Presence**
The company’s current revenue model is concentrated in a single primary segment: **Petroleum Products Trading**. Operating exclusively within the domestic Indian market, the company has established a lean but effective distribution infrastructure.
* **Infrastructure:** Operates through **3 marketing offices** across India.
* **Client Base:** Services a portfolio of over **30 corporate customers**.
* **Distribution:** Supported by **3 strategic channel partners**.
* **Operating Cycle:** Maintained at a consistent **12-month cycle**.
#### **Revenue Performance (Domestic)**
| Metric | FY 2024-25 | FY 2023-24 |
| :--- | :--- | :--- |
| **Domestic Revenue** | **Rs. 4,117.00 lacs** | **Rs. 3,750.57 lacs** |
| **Export Revenue** | **Nil** | **Nil** |
---
### **Strategic Portfolio Restructuring & Divestments**
In 2025 and 2026, Samyak initiated a series of divestments to unlock capital from non-core or underperforming assets, aiming to maximize stakeholder wealth through "prospective and profitable ventures."
* **Alpha Tar Industries Private Limited (ATIIPL):** Following shareholder approval, the company executed an agreement to sell its equity stake. ATIIPL ceased to be a **Material Subsidiary** effective **March 11, 2026**.
* **Digital Micron Roto Print Private Limited (DMRPPL):** Originally acquired via the **NCLT insolvency process** in November 2023, the company disinvested **51.40%** of its shareholding in **February 2026**.
* **Aadi Chemtrade Private Limited (ACPL):** In a move to bolster its chemical trading footprint, the company acquired an additional **16.87%** stake in **July 2024** for **₹3.12 Crore**, bringing its total holding to **35.62%** and classifying it as an **Associate Company**.
* **Impackt Rotoflex Private Limited:** A new **Wholly Owned Subsidiary** incorporated in **July 2025** to support the evolving corporate structure.
---
### **Financial Performance & Capital Management**
Samyak has demonstrated a focus on improving its standalone profitability and drastically reducing its debt profile to ensure long-term solvency.
#### **Comparative Financial Results**
| Metric (Rs. in Lacs) | Standalone (FY25) | Standalone (FY24) | Consolidated (FY25) | Consolidated (FY24) |
| :--- | :--- | :--- | :--- | :--- |
| **Total Revenue** | **1,492.45** | **1,259.14** | **4,140.83** | **3,805.96** |
| **Profit Before Tax** | **59.25** | **30.52** | — | — |
| **Net Profit / (Loss)** | **55.94** | **29.20** | **(9.61)** | **379.94** |
#### **Debt Reduction & Liquidity**
The company has successfully deleveraged its balance sheet, reducing its **Adjusted Net Debt** by approximately **90%** in a single fiscal year.
* **Total Debt Reduction:** Decreased from **Rs. 137.49 Lacs** (FY24) to **Rs. 33.49 Lacs** (FY25).
* **Adjusted Net Debt:** Stood at **Rs. 12.64 Lacs** as of March 31, 2025.
* **Dividend Policy:** The Board recommended **no dividend** for FY 2024-25, opting to conserve cash for upcoming project implementations and PLI-aligned initiatives.
---
### **Capital Structure & Fundraising Initiatives**
To facilitate its entry into the renewable energy and EV sectors, the company has significantly expanded its authorized capital and raised fresh equity.
* **Authorized Share Capital:** Increased from **₹7 Crore** to **₹16 Crore** (approved July 2024) to provide headroom for expansion.
* **Preferential Allotment (October 2024):** Issued **17,50,000 Equity Shares** at **₹50 per share** (including a **₹40 premium**), raising **₹8.75 Crore**. These funds are earmarked for utilization within **18 months**.
* **Debt-to-Equity Conversion:** Allotted **50,000 shares** at **Rs. 400 per share** (including a **Rs. 300 premium**) by converting unsecured loans into equity.
* **Investment Limits:** Shareholders approved a new ceiling for loans and guarantees up to **₹200 Crores** under Section 186 of the Companies Act.
* **Dematerialization:** **84.17%** of shareholding is currently dematerialized.
---
### **Governance, Compliance & Risk Framework**
The company operates under a board-approved risk management policy, though it has faced historical challenges regarding regulatory adherence.
#### **Regulatory & Compliance Observations**
* **Board Composition:** The company faced penalties from **BSE India Limited** totaling **₹6,72,600** in 2023 due to non-compliance with **Regulation 17** (insufficient independent directors).
* **Administrative Lapses:** Noted delays in **XBRL** submissions, newspaper publications of results, and the absence of a **Company Secretary** during parts of FY24.
* **Promoter Reclassification:** In **August 2024**, the BSE approved the reclassification of several outgoing promoters to the **'Public'** category, following a similar application for four individuals holding **61,800 shares** in late 2023.
#### **Risk Mitigation Strategies**
* **Market & Commodity Risk:** Management utilizes **hedging activities**, including forwards and options, to mitigate price volatility in petroleum and forex.
* **Credit Risk:** Employs an **Expected Credit Loss (ECL)** model and continuous monitoring of its **30+ corporate customers**.
* **Interest Rate Risk:** Exposure is limited to variable-rate bank borrowings, which were reduced to **₹33.49 Lacs** by March 2025.
* **Operational Risks:** Management monitors **attrition risks** and potential labor unrest to ensure business continuity.
---
### **Future Outlook & Strategic Pivot**
Samyak International is positioning itself to capitalize on India's **decarbonization** and **PLI (Production Linked Incentive)** schemes. The shift from traditional petroleum trading toward the **EV ecosystem** and **renewable energy** represents a high-conviction move to align with national economic priorities. With a strengthened equity base, reduced debt, and a streamlined subsidiary structure, the company is focused on identifying and acquiring high-return assets in the chemical and green energy sectors.