Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sirohia & Sons Ltd

SIROHIA
BSE
8.01
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sirohia & Sons Ltd

SIROHIA
BSE
8.01
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
8Cr
Close
Close Price
8.01
Industry
Industry
Trading
PE
Price To Earnings
34.83
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
475.00%
Peer Comparison
How does SIROHIA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SIROHIA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
-100.0
Expenses
ExpensesCr
000000000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000000000
Tax
TaxCr
000000000000
PAT
PATCr
000000000000
Growth YoY
PAT Growth YoY%
94.464.7144.416.725.0-20.040.066.70.0-50.00.0633.3
NPM
NPM%
EPS
EPS
0.00.00.00.00.10.00.00.00.10.00.10.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
555200000000
Growth
Revenue Growth%
-58.6-5.08.7-54.4-97.1-96.2-17.7-100.0
Expenses
ExpensesCr
555300000000
Operating Profit
Operating ProfitCr
000000000000
OPM
OPM%
-3.8-6.3-0.6-14.9-363.9-8,122.3-8,105.4
Other Income
Other IncomeCr
000130000001
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000030000000
Tax
TaxCr
000010000000
PAT
PATCr
000020000000
Growth
PAT Growth%
-75.0176.8172.4-63.52,341.4-111.593.699.3357.817,771.3-27.1500.8
NPM
NPM%
0.72.15.24.23,506.7-10,550.5-818.0
EPS
EPS
0.00.10.30.12.2-0.30.0-9.8-0.10.10.00.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1010101010101010101010
Reserves
ReservesCr
1616161618181818181818
Current Liabilities
Current LiabilitiesCr
00102200000
Non Current Liabilities
Non Current LiabilitiesCr
00000000000
Total Liabilities
Total LiabilitiesCr
2626272630302828282828
Current Assets
Current AssetsCr
778919202424242424
Non Current Assets
Non Current AssetsCr
20201918111144444
Total Assets
Total AssetsCr
2626272630302828282828

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3310-100-50000
Investing Cash Flow
Investing Cash FlowCr
0-4027060000
Financing Cash Flow
Financing Cash FlowCr
300010-10000
Net Cash Flow
Net Cash FlowCr
0-111-3000000
Free Cash Flow
Free Cash FlowCr
-3310-100-50000
CFO To PAT
CFO To PAT%
-8,647.23,390.2373.7-355.5-437.1184.132,253.95,818.37,867.046.617.9
CFO To EBITDA
CFO To EBITDA%
1,620.1-1,117.1-3,198.599.54,212.6239.13,255.22.3-6.5-10.2-2.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
101311000090612
Price To Earnings
Price To Earnings
328.0138.341.60.00.00.00.00.00.0116.4294.3
Price To Sales
Price To Sales
2.32.82.30.00.0
Price To Book
Price To Book
0.40.50.40.00.00.00.00.30.00.20.4
EV To EBITDA
EV To EBITDA
-49.5-44.1-321.67.7-2.5-5.3-0.1-30.90.0-24.8-38.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
11.723.924.115.5100.0-692.76.7
OPM
OPM%
-3.8-6.3-0.6-14.9-363.9-8,122.3-8,105.4
NPM
NPM%
0.72.15.24.23,506.7-10,550.5-818.0
ROCE
ROCE%
0.30.61.60.510.7-0.70.10.10.10.20.2
ROE
ROE%
0.10.41.00.38.0-0.9-0.10.00.00.20.1
ROA
ROA%
0.10.30.90.37.5-0.9-0.10.00.00.20.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Sirohia & Sons Ltd.** is a Kolkata-based public limited company listed on the **BSE SME platform**. Historically operating as a specialized **general order supplier** for the tea industry, the company is currently navigating a strategic pivot. While its traditional operations are in a state of transition, the management is refocusing on the broader Indian agrochemical and agricultural solutions landscape to drive future value. --- ### **Core Business Operations & Current Status** The company’s primary business model is centered on the procurement and supply of essential materials required for the maintenance and production cycles of **tea gardens**. * **Operational Transition:** As of the **FY 2022-23** reporting period, the company did not carry out its regular business activities. Management is currently in an exploratory phase, seeking "better avenues and opportunities" to resume scaling. * **Asset Adjustments:** A significant fixed asset, **Government Lease Land**, was recently reclaimed by the government. Consequently, this asset has been **written off** from the company’s books. * **Accounting Standards:** The company prepares its financial statements under **Indian GAAP (Historical Cost Convention)**. Due to its listing on the **SME platform**, **IND-AS** is not currently applicable. * **Operating Cycle:** The company adheres to a standard **12-month operating cycle** for the classification of all assets and liabilities. --- ### **Capital Structure & Shareholding Pattern** Sirohia & Sons Ltd. maintains a stable equity base with a high concentration of ownership among agro-focused corporate entities. | Metric | Value / Details | | :--- | :--- | | **Listing Segment** | **BSE SME** | | **Paid-up Equity Share Capital** | **₹10.26 Crores** (as of March 31, 2024) | | **Total Equity Shares** | **1,02,55,092 shares** | | **Major Shareholder: Ruttonpore Tea Co Pvt Ltd** | **37.52%** (38,48,200 shares) | | **Major Shareholder: Mhagujkar Agrocon Pvt Ltd** | **12.77%** (13,10,000 shares) | | **Combined Promoter/Major Holding** | **50.29%** | --- ### **Financial Performance & Reserve Analysis** The company’s financial position is characterized by stagnant capital growth and marginal net losses, with the balance sheet supported primarily by historical premiums rather than operational cash flow. **Comparative Financial Summary:** | Particulars | FY 2022-23 (₹) | FY 2021-22 (₹) | FY 2020-21 (₹) | | :--- | :--- | :--- | :--- | | **Equity Share Capital** | **10,25,509.20** | **10,25,509.20** | **10,25,509.20** | | **Security Premium** | **14,60,385.60** | **14,60,385.60** | **14,60,385.60** | | **Profit & Loss Account** | **3,22,800.84** | **3,37,594.40** | **3,37,605.79** | | **Total Reserves & Surplus** | **17,83,186.44** | **17,97,980.00** | **17,97,991.39** | **Key Financial Observations:** * **Profitability Trends:** The company reported a **net loss of ₹14,793.56** for the period ending March 31, 2023. This follows a marginal loss of **₹11.40** in the previous fiscal year, indicating a downward trend in retained earnings. * **Capital Stability:** There have been **no fresh issues, bonus issues, or buybacks** in the last three reporting periods. * **Reserve Composition:** The **Security Premium** account (₹14.60 Lakhs) constitutes the majority of the reserves, while the **Retained Earnings** continue to be eroded by ongoing operational costs and lack of revenue. --- ### **Strategic Roadmap: Transition to Agricultural Solutions** The company is monitoring the Indian agrochemical sector—the **4th largest producer globally**—as a primary driver for its future growth. The strategic intent is to move from a "chemical supplier" to a "holistic agricultural solution provider." **Growth Pillars:** * **Portfolio Diversification:** Expanding beyond general supplies into **seed treatment**, **biotechnology**, and **fertilization** to enhance **crop productivity**. * **High-Growth Segments:** Prioritizing **insecticides**, which currently hold a **60% market share** in the Indian agrochemical sector due to the fact that **25% of global crop output** is lost to pests. * **Manufacturing & Exports:** Scaling **contract manufacturing** to tap into the **23% rise** in the agrochemical sector (FY 2022) and global export demand. * **Integrated Pest Management (IPM):** Promoting **judicious agrochemical use** and advanced **agronomy practices** to minimize agricultural wastage. **Strategic Focus Areas:** | Strategic Driver | Focus Area | Objective | | :--- | :--- | :--- | | **Innovation** | **R&D & Biotechnology** | Develop high-yield solutions for the Indian climate. | | **Operational Excellence** | **Supply Chain Integrity** | Combat **non-genuine products** and logistical bottlenecks. | | **Market Expansion** | **Insecticides & Exports** | Capture high-growth domestic and international segments. | --- ### **Critical Risk Factors & Regulatory Challenges** Sirohia & Sons Ltd. faces significant headwinds ranging from regulatory non-compliance to systemic shifts in the agricultural labor market. **1. Regulatory Non-Compliance (RBI Act):** The company is currently in violation of the **RBI Act** regarding **NBFC (Non-Banking Financial Company) licensing**. Its financial profile has inadvertently crossed the "50-50" criteria: * **Interest Income:** Exceeds **50%** of Total Revenue. * **Financial Assets:** Exceeds **50%** of Total Assets. The company does not currently possess the required NBFC license to operate under these parameters. **2. Environmental & Structural Risks:** * **Climate Dependency:** High vulnerability to **monsoon** variability and unpredictable weather. * **Land Dynamics:** Facing a **reduction in arable land**, shrinking farm sizes, and low per-hectare yields. * **Pest Intensity:** Increasing frequency of pest attacks requires constant R&D adaptation. **3. Labor & Macroeconomic Pressures:** * **Workforce Depletion:** The Indian agricultural workforce is expected to shrink by **50% over the next decade** as labor migrates toward higher-paying non-agricultural sectors. * **Pandemic Recovery:** Management notes that the **COVID-19 pandemic** has placed future plans in jeopardy, with an anticipated **long recovery time** for the broader economy. **4. Market Integrity:** The domestic market is currently hampered by the proliferation of **counterfeit/non-genuine products**, which poses a reputational and operational risk to legitimate suppliers.