Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹367Cr
Rev Gr TTM
Revenue Growth TTM
24.59%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SUMUKA
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% | 1,852.2 | 407.5 | 100.5 | 92.2 | 44.0 | 12.3 | 29.1 | 29.9 | -7.1 | 52.9 | 40.6 | 24.3 |
| 11 | 10 | 10 | 12 | 15 | 12 | 14 | 16 | 16 | 19 | 20 | 20 |
Operating Profit Operating ProfitCr |
| 13.3 | 13.1 | 9.3 | 6.2 | 19.3 | 9.3 | 4.6 | 5.8 | 6.9 | 4.9 | 4.2 | 4.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 475.0 | 1,750.0 | 89.1 | 2.6 | 4.3 | -20.9 | -81.7 | -10.1 | -30.2 | -29.9 | 294.7 | 8.4 |
| 7.0 | 12.9 | 9.0 | 6.0 | 5.1 | 9.1 | 1.3 | 4.2 | 3.8 | 4.2 | 3.6 | 3.6 |
| 1.3 | 2.1 | 1.5 | 1.1 | 1.4 | 1.6 | 0.3 | 1.0 | 0.9 | 1.2 | 1.1 | 1.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -40.6 | 2.0 | 585.0 | 154.7 | -19.6 | -65.9 | 116.3 | 31.8 | 1,907.8 | 97.1 | 13.4 | 27.3 |
| 0 | 0 | 1 | 2 | 2 | 0 | 1 | 1 | 25 | 48 | 58 | 75 |
Operating Profit Operating ProfitCr |
| -257.0 | -3.7 | -36.9 | -16.9 | -20.9 | 9.3 | 43.6 | 24.1 | 11.2 | 12.8 | 6.5 | 5.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 4 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
|
| 107.4 | 423.8 | -918.0 | -25.3 | 2.5 | 102.8 | 4,701.7 | -45.0 | 883.6 | 83.6 | -35.7 | 9.9 |
| 6.0 | 31.0 | -37.0 | -18.2 | -22.1 | 1.8 | 40.7 | 17.0 | 8.3 | 7.8 | 4.4 | 3.8 |
| 0.0 | 0.1 | -0.5 | -0.6 | -0.6 | 0.0 | 0.8 | 0.4 | 3.3 | 6.0 | 3.9 | 4.2 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 |
| -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | 2 | 6 | 9 | 11 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 11 | 17 | 11 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 2 | 1 | 0 | 0 | 1 | 1 | 16 | 23 | 32 | 29 |
Non Current Assets Non Current AssetsCr | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
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 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | -3 | -2 | -12 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 4 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | -4 | -2 | -12 |
| 198.3 | 3.7 | 249.3 | 23.5 | -15.7 | 821.9 | 120.0 | -7.4 | -143.9 | -54.5 | -428.6 |
CFO To EBITDA CFO To EBITDA% | -4.7 | -30.9 | 249.9 | 25.3 | -16.6 | 161.3 | 112.0 | -5.2 | -106.5 | -33.0 | -288.1 |
| 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 | 89 | 16 | 27 | 17 | 9 | 5 | 6 | 16 | 63 | 114 | 127 |
Price To Earnings Price To Earnings | 16,390.0 | 492.5 | 0.0 | 0.0 | 0.0 | 460.0 | 13.3 | 733.8 | 27.3 | 26.8 | 46.5 |
Price To Sales Price To Sales | 891.7 | 160.8 | 37.9 | 9.5 | 6.6 | 10.2 | 5.4 | 11.5 | 2.3 | 2.1 | 2.0 |
Price To Book Price To Book | 44.9 | 8.0 | 15.0 | 11.7 | 8.4 | 4.4 | 3.6 | 88.9 | 6.9 | 8.5 | 7.9 |
| -347.1 | -4,243.3 | -105.8 | -58.0 | -33.2 | 119.6 | 12.3 | 47.7 | 20.1 | 16.2 | 32.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 43.8 | 39.8 | 35.4 | 56.8 | 59.5 | 56.9 | 15.7 | 17.1 | 9.0 |
| -257.0 | -3.7 | -36.9 | -16.9 | -20.9 | 9.3 | 43.6 | 24.1 | 11.2 | 12.8 | 6.5 |
| 6.0 | 31.0 | -37.0 | -18.2 | -22.1 | 1.8 | 40.7 | 17.0 | 8.3 | 7.8 | 4.4 |
| 0.4 | 2.3 | -10.4 | -16.0 | -18.2 | 0.7 | 21.4 | 13.2 | 32.0 | 38.5 | 18.5 |
| 0.3 | 1.6 | -14.7 | -22.5 | -28.1 | 0.8 | 27.5 | 13.1 | 25.3 | 31.7 | 16.9 |
| 0.2 | 1.2 | -9.6 | -10.2 | -12.3 | 0.4 | 15.0 | 6.6 | 11.7 | 16.9 | 8.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Sumuka Agro Industries Limited (SAIL)** is a BSE-listed Indian FMCG company (**Scrip Code: 532070**) that has undergone a radical transformation from its 1989 origins in the paper industry to becoming a specialized player in the agro-based and packaged foods sector. The company is currently executing a high-growth strategy centered on the premiumization of snacks, health-focused staples, and aggressive distribution scaling.
---
### Strategic Consolidation: The Gujjubhai Foods Merger
A defining element of SAIL’s current investment thesis is its merger with **Gujjubhai Foods Private Limited (GFPL)**, a major supplier and related party. This merger, effective **February 23, 2026**, transitions SAIL from a trading-heavy model to an integrated manufacturing and marketing powerhouse.
* **Share Swap & Equity Structure:** The merger utilized a swap ratio of **7 fully paid-up equity shares of SAIL** (Face Value **₹10**) for every **4 fully paid-up equity shares of GFPL**. This resulted in the allotment of **1,38,13,666** equity shares.
* **Promoter Commitment:** Post-merger, Promoter/Promoter Group shareholding increased significantly from **27.61%** to **63.72%**, signaling strong internal confidence.
* **Synergy Goals:** The consolidation merges SAIL’s "ready-to-cook" and "sweets/spices" portfolio with GFPL’s established manufacturing expertise and sales network in the packaged snacks segment.
---
### Product Portfolio & Market Positioning
SAIL operates within a single primary business segment: **FMCG Products**. The company has aggressively expanded its offerings to align with urban health trends and "all-season" consumption.
| Category | Key Products & Details |
| :--- | :--- |
| **Dry Fruits & Premium Nuts** | Hazelnuts, pecan nuts, and high-grade premium varieties. |
| **Packaged Snacks** | Ready-to-cook items, **Namkeen**, extruded foods, and instant preparations. |
| **Health & Wellness** | **Himalayan Salt** (recent flagship launch) and Himalayan water. |
| **Staples & Spices** | Sweets, spices, and traditional Indian condiments. |
| **Beverages & Dairy** | Tea, coffee, juices, milk products, ghee, and butter. |
| **Bakery & Confectionery** | Breads, cookies, cakes, chocolates, and wafers. |
**Growth in Variety:** The company successfully increased its product count from **53 to 76 SKUs** as of **September 2025**, reflecting a rapid pace of innovation.
---
### Distribution Infrastructure & Geographic Expansion
SAIL is transitioning from a regional presence to a national footprint, utilizing a multi-channel distribution strategy.
* **Retail Reach:** Currently available in over **10,000** outlets, with a management target to exceed **100,000** store placements in the near future.
* **Geographic Shift:** While historically rooted in **Gujarat**, revenue has seen a massive shift toward **Karnataka**, which contributed **₹49.76 Crore** in FY 2024-25 compared to just **₹0.01 Crore** from Gujarat in the same period.
* **New Markets:** Recent penetration efforts are focused on **Telangana** and **Tamil Nadu**.
* **Channel Mix:** The company utilizes **General Trade**, **Modern Trade**, **E-commerce**, and a specialized **Café channel** (serving Indian, Continental, and Chinese cuisines).
* **Operational Tech:** SAIL is in the final stages of implementing **ERP Software** to streamline production, talent management, and supply chain logistics.
---
### Financial Performance & Capital Allocation
The company has demonstrated exponential revenue growth, though it maintains a policy of retaining earnings to fund expansion rather than issuing dividends.
**Consolidated Financial Snapshot:**
| Metric | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **₹54.95 Crore** | **₹27.88 Crore** | **₹1.39 Crore** |
| **Net Profit (PAT)** | **₹4.26 Crore** | **₹2.32 Crore** | **₹0.24 Crore** |
| **Profit Margin** | **7.75%** | **8.31%** | **16.98%** |
**Post-Merger Pro-forma Impact:**
Following the GFPL absorption, the company's financial scale has shifted:
* **Total Assets:** Increased from **₹3,376.43 Lakhs** to **₹5,987.21 Lakhs**.
* **Net Worth:** Increased from **₹1,064.33 Lakhs** to **₹4,041.20 Lakhs**.
* **Revenue Scale:** Pro-forma revenue surged to **₹11,685.61 Lakhs**.
**Investment Capacity:** To facilitate further inorganic growth, SAIL increased its **Section 186 Investment/Loan limit** from **₹1 Crore** to **₹50 Crores** in 2024. It also entered a binding term sheet in **March 2026** to acquire **100%** of **Arkaa Cluster Private Limited**.
---
### Risk Factors & Governance Challenges
Investors should note several financial and regulatory headwinds that persist despite the company's growth.
**1. Audit Qualifications & Asset Quality:**
* **Unrecoverable Loans:** Auditors issued a **Qualified Opinion** regarding **₹55.55 Lakhs** owed by **M/s Reliable Paper (India) Limited** (under insolvency) and other "struck-off" entities.
* **Write-offs:** In April 2024, the board approved writing off **₹1.36 Crore** in uncollectible loans from **Nirzari Organisers** and **Treasure Chest Investment**.
* **Investment Verification:** Lack of ownership documentation for investments valued at **₹3,44,665**.
**2. Statutory Non-Compliance:**
* **Tax Liabilities:** As of March 31, 2025, the company had **₹1.22 Crore** in unpaid Income Tax for FY 2023-24 (partially settled later) and outstanding **undisputed TDS** of **₹2,96,901**.
* **MSME & Audit Trail:** Lapses in providing interest for late MSME payments and non-compliance with **Rule 11(g)** regarding audit trail recording.
**3. Operational Risks:**
* **Concentration:** The top **5** customers account for **10.07%** of revenue.
* **Volatility:** High dependence on **Seasonal/Festival demand** and exposure to **raw material price fluctuations** and **currency risks**.
* **Going Concern:** Historical accumulated losses of **₹1.32 Crore** (as of August 2023) previously raised doubts about self-sustainability without promoter support.
---
### Future Outlook & 2027 Targets
SAIL’s management has set aggressive benchmarks for the next three years:
* **Market Share:** Aiming to capture **0.25%** of the unorganized packaged food segment by **2027**, estimated at **US$ 0.2 Billion**.
* **Institutional Expansion:** Leveraging the newly incorporated **Sumuka Bharat Traders and Distributors Private Limited** to dominate regional trading.
* **Portfolio Premiumization:** Continued focus on high-margin items like **Khakhra, Bhakhri**, and specialized health salts to drive margin recovery.