| Samrat Forgings Ltd | Industry : (Castings, Forgings & Fasteners) | |
|---|---|---|
|
BSE Code : 543229 |
NSE Symbol : - |
P/E(TTM) : 23.90 |
|
ISIN Demat : INE412J01010 |
Div & Yield% : 0.00 |
EPS(TTM) : 9.16 |
|
Book Value(₹) : 82.77 |
Market Cap(₹Cr) : 109.45 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 202.97 | 191.07 | 162.03 | 181.31 | 139.49 |
| Other Income | 1.91 | 0.67 | 0.92 | 0.38 | 0.49 |
| Stock Adjustments | 5.72 | 7.77 | 4.86 | -4.73 | 0.07 |
| Total Income | 210.60 | 199.51 | 167.81 | 176.96 | 140.05 |
| EXPENDITURE : | |||||
| Raw Materials | 98.33 | 94.51 | 82.48 | 92.26 | 72.98 |
| Power and Fuel Cost | 21.78 | 16.01 | 12.07 | 7.72 | 5.98 |
| Other Manufacturing Expenses | 35.18 | 38.73 | 32.56 | 35.09 | 26.45 |
| Selling and Administration Expenses | 7.82 | 7.78 | 5.72 | 7.52 | 5.87 |
| Miscellaneous Expenses | 0.14 | 0.55 | 0.26 | 0.05 | 0.04 |
| Employee Benefit Expenses | 28.61 | 23.84 | 20.78 | 19.05 | 15.80 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 18.72 | 18.09 | 13.93 | 15.27 | 12.92 |
| Interest | 7.79 | 7.07 | 6.00 | 5.06 | 4.87 |
| Gross Profit | 10.93 | 11.02 | 7.93 | 10.21 | 8.05 |
| Depreciation | 4.75 | 4.05 | 3.65 | 3.22 | 2.87 |
| Profit Before Tax | 6.18 | 6.97 | 4.28 | 6.99 | 5.18 |
| Current Tax | 0.59 | 0.76 | 0.08 | 0.88 | 1.29 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.19 | 1.11 | 1.23 | 1.22 | 0.33 |
| Reported Net Profit | 4.39 | 5.10 | 2.97 | 4.89 | 3.56 |
| Extraordinary Items | 0.00 | 0.08 | 0.00 | 0.01 | 0.00 |
| Adjusted Net Profit | 4.39 | 5.02 | 2.97 | 4.88 | 3.56 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 30.72 | 25.62 | 22.65 | 17.76 | 14.20 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 35.11 | 30.72 | 25.62 | 22.65 | 17.76 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 8.78 | 10.20 | 5.95 | 9.77 | 7.13 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 82.77 | 73.66 | 63.15 | 56.99 | 46.90 |
| Book Value(Adj)-Unit Curr | 82.77 | 73.66 | 63.15 | 56.99 | 46.90 |
