Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sampann Utpadan India Ltd

SAMPANN
NSE
26.86
5.12%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sampann Utpadan India Ltd

SAMPANN
NSE
26.86
5.12%
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
131Cr
Close
Close Price
26.86
Industry
Industry
Rubber - Products
PE
Price To Earnings
18.27
PS
Price To Sales
0.92
Revenue
Revenue
143Cr
Rev Gr TTM
Revenue Growth TTM
46.28%
PAT Gr TTM
PAT Growth TTM
70.78%
Peer Comparison
How does SAMPANN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SAMPANN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
181817192021243233353639
Growth YoY
Revenue Growth YoY%
27.125.126.117.815.219.239.069.661.965.152.619.7
Expenses
ExpensesCr
171617172121242829313235
Operating Profit
Operating ProfitCr
021200044443
OPM
OPM%
0.710.13.312.1-1.8-0.3-0.112.812.311.311.28.8
Other Income
Other IncomeCr
000000350000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111112
PBT
PBTCr
-10-11-2-2272232
Tax
TaxCr
0000-10021110
PAT
PATCr
-10-10-2-1152221
Growth YoY
PAT Growth YoY%
-84.9159.6-1,933.3167.7-57.1-503.6295.11,138.6218.8263.759.7-78.0
NPM
NPM%
-5.61.6-3.62.3-7.6-5.45.016.85.65.35.23.1
EPS
EPS
-0.20.1-0.10.1-0.4-0.30.31.30.50.40.40.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
10131618202448587193143
Growth
Revenue Growth%
31.324.916.711.115.9102.820.223.829.654.0
Expenses
ExpensesCr
9141621232445556794127
Operating Profit
Operating ProfitCr
1-10-2-3-1335-115
OPM
OPM%
6.5-10.7-2.1-11.8-14.1-2.36.35.36.7-1.310.8
Other Income
Other IncomeCr
000000110131
Interest Expense
Interest ExpenseCr
01234531111
Depreciation
DepreciationCr
44444445566
PBT
PBTCr
-4-6-7-9-10-10-4-2-159
Tax
TaxCr
-1-2-2-2-2-2-1-1012
PAT
PATCr
-2-4-5-7-9-7-3-2-147
Growth
PAT Growth%
-80.0-17.4-32.5-24.913.959.543.248.5558.270.5
NPM
NPM%
-25.3-34.7-32.6-37.0-41.6-30.9-6.2-2.9-1.24.34.8
EPS
EPS
-0.6-1.1-1.3-1.7-2.1-1.8-0.7-0.4-0.21.01.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4141414141414141414149
Reserves
ReservesCr
2-2-7-14-23-30-33-35-35-31-3
Current Liabilities
Current LiabilitiesCr
788811101013192026
Non Current Liabilities
Non Current LiabilitiesCr
4149515762677881868479
Total Liabilities
Total LiabilitiesCr
91969292908896100110122151
Current Assets
Current AssetsCr
1013121213111318213452
Non Current Assets
Non Current AssetsCr
8183808078778282888898
Total Assets
Total AssetsCr
91969292908896100110122151

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-41-2-1-33-140-2
Investing Cash Flow
Investing Cash FlowCr
-6-30-201-7-3-11-7-19
Financing Cash Flow
Financing Cash FlowCr
57-1422547720
Net Cash Flow
Net Cash FlowCr
00000-110000
Free Cash Flow
Free Cash FlowCr
-4-71-4-2-3-4-4-8-7
CFO To PAT
CFO To PAT%
-12.580.5-18.131.417.147.3-84.746.5-413.36.8-24.9
CFO To EBITDA
CFO To EBITDA%
48.8260.8-274.298.750.5649.682.4-25.775.2-22.4-10.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
28472819716895289113121
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.028.517.8
Price To Sales
Price To Sales
2.93.81.81.00.40.71.90.91.31.20.8
Price To Book
Price To Book
0.71.20.80.70.41.511.58.617.312.42.6
EV To EBITDA
EV To EBITDA
120.3-76.0-249.7-38.0-26.2-172.656.546.139.0-173.614.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
51.952.130.316.411.519.221.618.419.611.320.2
OPM
OPM%
6.5-10.7-2.1-11.8-14.1-2.36.35.36.7-1.310.8
NPM
NPM%
-25.3-34.7-32.6-37.0-41.6-30.9-6.2-2.9-1.24.34.8
ROCE
ROCE%
-3.5-5.7-5.1-7.0-7.9-5.7-0.7-1.30.16.17.4
ROE
ROE%
-5.7-11.4-15.4-25.7-47.3-68.6-38.5-28.0-16.843.514.8
ROA
ROA%
-2.7-4.6-5.6-7.4-9.4-8.3-3.1-1.7-0.83.34.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Sampann Utpadan India Limited (formerly **S. E. Power Limited**) is an Indian industrial entity specializing in environmental sustainability through waste recycling and renewable energy generation. Following a strategic rebranding in **July 2023**, the company has pivoted toward a circular economy model, focusing on the high-growth reclaimed rubber market and captive green energy production. --- ### **Core Business Segments & Revenue Streams** The company operates through two primary divisions, with a heavy strategic tilt toward manufacturing and recycling. #### **1. Reclaimed Rubber Division** This segment is the company’s primary growth engine, contributing approximately **93%** of total revenue. * **Product Portfolio:** Global supplier of **Whole Tyre Reclaim (WTR)**, **Butyl Reclaim** (for impermeability in seals/tubes), **EPDM Reclaim** (heat/ozone resistant for outdoor use), and **Drab/Colored Reclaim**. It also produces **crumb rubber** and **steel scrap** from recycled tyres. * **Market Position:** Holds a stable export share of approximately **35%** from India. The company is an approved vendor for major automotive and industrial manufacturers. * **Compliance & Quality:** Products are **REACH compliant** (European standards) and meet **ISO 9000:2008** quality management systems. #### **2. Non-Conventional Energy Division** This division supports environmental goals and mitigates rising industrial power costs. * **Wind Energy:** Operates assets in **Chitradurga (Karnataka)** and **Jaisalmer (Rajasthan)**. * **Solar Energy:** Recently commissioned a **4 MW solar facility** at the Vadodara plant (March 10, 2026) for captive consumption. * **Environmental Impact:** The solar plant is targeted to generate **60,00,000 units (0.6 crore kWh)** per annum, reducing CO2 emissions by **4,500-5,000 metric tons** annually. --- ### **Financial Performance & Segment Analysis** The company achieved a significant financial turnaround in **FY25**, moving from consecutive losses to a net profit. | Particulars (INR Lakhs) | 31-March-2025 | 31-March-2024 | 31-March-2023 | | :--- | :--- | :--- | :--- | | **Reclaimed Rubber Division** | **9,235.13** | **7,110.95** | **5,733.44** | | **Non-Conventional Energy** | **28.49** | **343.77** | **407.29** | | **Total Revenue** | **9,263.63** | **7,145.32** | **5,774.17** | | **Net Profit / (Loss)** | **398.00** | **(86.78)** | **(169.00)** | **Key Financial Observations:** * **Revenue Growth:** Achieved a **29.65%** YoY increase in **FY25**. * **Profitability:** Consolidated net profit reached **₹3.98 crore** in **FY25**, driven by the standalone manufacturing entity. * **Cost Management:** Successfully reduced financial costs by **70.61%** in **FY23** through debt restructuring and efficient capital use. * **Energy Segment Decline:** Revenue from the energy division fell sharply due to the suspension of **4 windmills** in Karnataka following forest department directives. --- ### **Strategic Growth Drivers & Market Tailwinds** The company is positioning itself to capitalize on both domestic infrastructure growth and global sustainability shifts. * **Extended Producer Responsibility (EPR):** A major beneficiary of new Indian regulations, the company can generate additional revenue by selling **EPR credits** to tyre producers who must offset their environmental footprint. * **Infrastructure & OTR Demand:** Targeting the **Off-The-Road (OTR)** tyre segment, fueled by India’s road development, mining, and mechanized agriculture. * **Market Outperformance:** In **CY2024**, the company achieved **24.5% sales growth** in India, vastly outperforming the domestic industry average of **1%**. * **Global Market Expansion:** Operating in the **Asia Pacific** region, which holds **35%** of the global reclaimed rubber market (projected **10.9% CAGR** through 2030). --- ### **Capital Structure & Corporate Actions** To fund expansion and deleverage the balance sheet, the company has undertaken several major capital initiatives: * **Authorized Capital Expansion:** Increased from **₹40.61 crore** to **₹75.00 crore** in late 2024. * **Fundraising via Warrants:** Issued **1,05,00,000 warrants** at **₹33.90** per warrant in early 2025, raising approximately **₹35.595 crore**. * **Debt Reduction:** Primary use of warrant proceeds is the **repayment of unsecured borrowings**. * **Equity Conversion:** Allotted **82,00,000 equity shares** upon warrant conversion in **September 2025**. These shares are subject to lock-in periods of **18 months** for promoters and **6 months** for non-promoters. --- ### **Operational Infrastructure & Subsidiaries** * **Manufacturing Hub:** Located at **Samlaya, Vadodara (Gujarat)**. The plant features energy-efficient designs, including powerless turbo ventilators and optimized natural lighting. * **Subsidiary:** **Shubham Electrochem Limited** is a **wholly-owned subsidiary**; however, it currently reports **Nil income** and marginal losses. * **Human Capital:** Strengthened leadership by appointing a **Chief Development Officer** in 2024 and adding multiple **Independent Directors** to the board. --- ### **Risk Factors & Mitigation Challenges** Investors should monitor several regulatory and macroeconomic headwinds: * **EPCG Scheme Liability:** The company has an outstanding export obligation shortfall of **₹47.29 crore** under the EPCG scheme. Failure to secure an extension puts a **₹7.88 crore** custom duty exemption at risk. * **Geopolitical Supply Chain Risks:** The Russia-Ukraine conflict has disrupted the supply of **Carbon Black** (Russia/Ukraine held **54%** of European capacity) and synthetic rubbers, increasing reliance on reclaimed alternatives but also causing raw material volatility. * **Regulatory Disruptions:** The **Chitradurga wind site** (127 turbines total) has been suspended since **May 7, 2022**, by the **Principal Chief Conservator of Forest**, impacting energy revenues. * **Macroeconomic Volatility:** Exposure to **US tariffs** (announced April 2025), **RMB depreciation**, and fluctuations in **Crude Oil** prices which dictate the competitiveness of reclaimed vs. synthetic rubber. * **Management Turnover:** The **Chief Financial Officer (CFO)** resigned in **January 2025**, requiring a transition in financial leadership.