Sai Silks (Kalamandir) Ltd.
•₹ 86.29-0.22%
2026-08-21
PROS
- Company has delivered good profit growth of 94.0% CAGR over last 5 years
- Company is almost debt free
- Company has delivered good sales growth of 19.5% CAGR over last 5 years
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.25x)
- Stock looks reasonably valued - P/E of 9.5 is below its historical median
- Company generates healthy free cash flow
CONS
- Equity base is being diluted - shares outstanding up 22.5%
- Growth is decelerating - 3Y profit CAGR (13.0%) trails the 5Y trend (94.0%)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | DMART | 3961.00 | 84.48 | 258354.63 | 0.00 | 860.44 | 11.34 | 18794.53 | 14.88 | 18.03 | 7.98 |
| 2. | TRENT | 2968.00 | 87.49 | 158263.13 | 0.13 | 518.07 | 21.98 | 5754.71 | 17.84 | 36.73 | 19.45 |
| 3. | VMM | 102.60 | 53.89 | 48066.14 | 0.00 | 258.77 | 25.57 | 3727.01 | 18.68 | 17.13 | 14.61 |
| 4. | METROBRAND | 915.10 | 61.37 | 24944.96 | 0.33 | 95.26 | -3.58 | 720.36 | 14.66 | 33.25 | 29.85 |
| 5. | ABLBL | 86.62 | 60.07 | 10572.16 | 0.58 | 29.02 | 20.62 | 2045.74 | 11.15 | 27.34 | 15.06 |
| 6. | PNGJL | 609.50 | 20.12 | 8972.00 | 0.00 | 105.33 | 51.91 | 2412.98 | 40.73 | 20.40 | 7.56 |
| 7. | V2RETAIL | 219.80 | 44.86 | 8014.73 | 0.00 | 41.85 | 69.70 | 997.20 | 57.73 | 38.43 | 13.99 |
| 8. | AVL | 611.55 | 0.00 | 7897.44 | 0.20 | 77.22 | 39.99 | 1192.68 | 26.85 | 20.82 | 10.44 |
| 9. | MEDPLUS | 656.80 | 37.49 | 7890.60 | 0.00 | 33.17 | -21.67 | 1879.60 | 21.84 | 22.22 | 7.09 |
| 10. | ETHOSLTD | 2866.15 | 73.83 | 7669.16 | 0.00 | 28.66 | 50.71 | 461.71 | 33.32 | 13.70 | 12.97 |
| 11. | EMIL | 191.05 | 35.66 | 7350.63 | 0.00 | 120.64 | 458.07 | 2418.95 | 39.07 | 14.49 | 9.88 |
| 12. | KALAMANDIR | 86.47 | 24.37 | 1326.16 | 1.73 | 25.64 | -14.70 | 375.08 | -1.04 | 17.65 | 13.83 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 305 | 327 | 382 | 360 | 267 | 347 | 449 | 399 | 379 | 444 | 411 | 419 | 375 | |
| 260 | 272 | 324 | 305 | 248 | 292 | 370 | 340 | 322 | 372 | 341 | 358 | 346 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 3 | 2 | 10 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 4 | 5 | 6 |
| Interest | 14 | 14 | 14 | 11 | 10 | 10 | 10 | 10 | 8 | 7 | 7 | 8 | 8 |
| Depreciation | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 14 | 14 | 15 | 16 | 14 | 15 |
| 22 | 32 | 42 | 39 | 3 | 39 | 62 | 39 | 40 | 54 | 51 | 44 | 34 | |
| Tax % | 25.31% | 26.10% | 23.82% | 25.59% | 25.62% | 38.96% | 25.21% | 65.75% | 25.30% | 26.34% | 25.35% | 25.47% | 25.49% |
| Net Profit | 17 | 23 | 32 | 29 | 2 | 24 | 46 | 14 | 30 | 40 | 38 | 33 | 26 |
| 1 | 2 | 2 | 2 | 0 | 2 | 3 | 1 | 2 | 3 | 3 | 2 | 0 | |
| Equity Capital | 24 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 24 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 305
- 260
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 14
- Depreciation
- 11
- 22
- Tax %
- 25.31%
- Net Profit
- 17
- 1
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 327
- 272
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 14
- Depreciation
- 12
- 32
- Tax %
- 26.10%
- Net Profit
- 23
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 382
- 324
- Operating Profit
- —
- OPM %
- —
- Other Income
- 10
- Interest
- 14
- Depreciation
- 12
- 42
- Tax %
- 23.82%
- Net Profit
- 32
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 360
- 305
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 11
- Depreciation
- 12
- 39
- Tax %
- 25.59%
- Net Profit
- 29
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 267
- 248
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 10
- Depreciation
- 13
- 3
- Tax %
- 25.62%
- Net Profit
- 2
- 0
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 347
- 292
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 10
- Depreciation
- 13
- 39
- Tax %
- 38.96%
- Net Profit
- 24
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 449
- 370
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 10
- Depreciation
- 13
- 62
- Tax %
- 25.21%
- Net Profit
- 46
- 3
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 399
- 340
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 10
- Depreciation
- 14
- 39
- Tax %
- 65.75%
- Net Profit
- 14
- 1
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 379
- 322
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 8
- Depreciation
- 14
- 40
- Tax %
- 25.30%
- Net Profit
- 30
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 444
- 372
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 7
- Depreciation
- 15
- 54
- Tax %
- 26.34%
- Net Profit
- 40
- 3
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 411
- 341
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 7
- Depreciation
- 16
- 51
- Tax %
- 25.35%
- Net Profit
- 38
- 3
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 419
- 358
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 8
- Depreciation
- 14
- 44
- Tax %
- 25.47%
- Net Profit
- 33
- 2
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 375
- 346
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 8
- Depreciation
- 15
- 34
- Tax %
- 25.49%
- Net Profit
- 26
- 0
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 29
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 540 | 692 | 1,044 | 1,176 | 677 | 1,129 | 1,351 | 1,374 | 1,462 | 1,654 | 1,650 | |
| 493 | 638 | 961 | 1,072 | 615 | 991 | 1,132 | 1,154 | 1,244 | 1,386 | 1,418 | |
| Operating Profit | 48 | 54 | 84 | 107 | 64 | 142 | 227 | 243 | 242 | 287 | — |
| OPM % | 9 | 8 | 8 | 9 | 9 | 13 | 17 | 18 | 17 | 17 | — |
| Other Income | 0 | 0 | 1 | 3 | 2 | 4 | 8 | 24 | 24 | 19 | 19 |
| Interest | 17 | 18 | 20 | 28 | 27 | 34 | 52 | 60 | 47 | 38 | 31 |
| Depreciation | 8 | 9 | 14 | 26 | 29 | 31 | 41 | 48 | 53 | 59 | 60 |
| 23 | 27 | 49 | 53 | 7 | 77 | 134 | 135 | 143 | 190 | 184 | |
| Tax % | 38 | 43 | 38 | 21 | 30 | 25 | 27 | 25 | 40 | 26 | 26 |
| Net Profit | 14 | 15 | 30 | 42 | 5 | 58 | 98 | 101 | 85 | 141 | 137 |
| EPS | 6 | 7 | 13 | 4 | 0 | 5 | 8 | 7 | 6 | 10 | — |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 17 | 16 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 1 | 1 | 3 | 4 | 0 | 5 | 8 | 7 | 6 | 10 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 1 | 1 | 3 | 4 | 0 | 5 | 8 | 7 | 6 | 10 | — |
Mar 2017
- 540
- 493
- Operating Profit
- 48
- OPM %
- 9
- Other Income
- 0
- Interest
- 17
- Depreciation
- 8
- 23
- Tax %
- 38
- Net Profit
- 14
- EPS
- 6
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2018
- 692
- 638
- Operating Profit
- 54
- OPM %
- 8
- Other Income
- 0
- Interest
- 18
- Depreciation
- 9
- 27
- Tax %
- 43
- Net Profit
- 15
- EPS
- 7
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2019
- 1,044
- 961
- Operating Profit
- 84
- OPM %
- 8
- Other Income
- 1
- Interest
- 20
- Depreciation
- 14
- 49
- Tax %
- 38
- Net Profit
- 30
- EPS
- 13
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2020
- 1,176
- 1,072
- Operating Profit
- 107
- OPM %
- 9
- Other Income
- 3
- Interest
- 28
- Depreciation
- 26
- 53
- Tax %
- 21
- Net Profit
- 42
- EPS
- 4
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2021
- 677
- 615
- Operating Profit
- 64
- OPM %
- 9
- Other Income
- 2
- Interest
- 27
- Depreciation
- 29
- 7
- Tax %
- 30
- Net Profit
- 5
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 0
Mar 2022
- 1,129
- 991
- Operating Profit
- 142
- OPM %
- 13
- Other Income
- 4
- Interest
- 34
- Depreciation
- 31
- 77
- Tax %
- 25
- Net Profit
- 58
- EPS
- 5
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2023
- 1,351
- 1,132
- Operating Profit
- 227
- OPM %
- 17
- Other Income
- 8
- Interest
- 52
- Depreciation
- 41
- 134
- Tax %
- 27
- Net Profit
- 98
- EPS
- 8
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2024
- 1,374
- 1,154
- Operating Profit
- 243
- OPM %
- 18
- Other Income
- 24
- Interest
- 60
- Depreciation
- 48
- 135
- Tax %
- 25
- Net Profit
- 101
- EPS
- 7
- Dividend Payout %
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2025
- 1,462
- 1,244
- Operating Profit
- 242
- OPM %
- 17
- Other Income
- 24
- Interest
- 47
- Depreciation
- 53
- 143
- Tax %
- 40
- Net Profit
- 85
- EPS
- 6
- Dividend Payout %
- 17
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
Mar 2026
- 1,654
- 1,386
- Operating Profit
- 287
- OPM %
- 17
- Other Income
- 19
- Interest
- 38
- Depreciation
- 59
- 190
- Tax %
- 26
- Net Profit
- 141
- EPS
- 10
- Dividend Payout %
- 16
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 10
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 10
TTM
- 1,650
- 1,418
- Operating Profit
- —
- OPM %
- —
- Other Income
- 19
- Interest
- 31
- Depreciation
- 60
- 184
- Tax %
- 26
- Net Profit
- 137
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 14%
- 5 Years:
- 20%
- 3 Years:
- 7%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 27%
- 5 Years:
- 94%
- 3 Years:
- 13%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- -53%
RETURN ON EQUITY
- 10 Years:
- 14%
- 5 Years:
- 17%
- 3 Years:
- 11%
- Last Year:
- 12%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 29 | 29 | 29 |
| 116 | 135 | 166 | 208 | 219 | 277 | 373 | 1,033 | 1,102 | 1,231 | |
| 83 | 98 | 118 | 118 | 140 | 191 | 247 | 218 | 137 | 0 | |
| Trade Payables | 26 | 80 | 142 | 170 | 108 | 129 | 230 | 59 | 27 | 164 |
| 50 | 56 | 117 | 173 | 175 | 222 | 346 | 301 | 345 | 425 | |
| Total Liabilities | 298 | 392 | 566 | 693 | 665 | 842 | 1,220 | 1,642 | 1,641 | 1,849 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 82 | 113 | 152 | 251 | 225 | 249 | 379 | 414 | 465 | 583 | |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 0 | 1 |
| 175 | 226 | 341 | 372 | 367 | 476 | 690 | 723 | 778 | 816 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 2 | |
| Cash & Bank | 2 | 2 | 21 | 23 | 23 | 47 | 50 | 402 | 295 | 348 |
| 39 | 51 | 52 | 47 | 48 | 70 | 102 | 97 | 100 | 98 | |
| Total Assets | 298 | 392 | 566 | 693 | 665 | 842 | 1,220 | 1,642 | 1,641 | 1,849 |
| Total Debt | 108 | 112 | 172 | 165 | 217 | 260 | 346 | 258 | 167 | 20 |
| Net Working Capital | 65 | 35 | 71 | 62 | 109 | 153 | 232 | 830 | 874 | 980 |
| Contingent Liabilities | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 22 | 1 | 1 |
| Book Value per Share | 60.45 | 67.73 | 80.74 | 98.70 | 100.97 | 124.94 | 33.03 | 72.14 | 76.81 | 85.54 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Total Debt | 108 | 112 | 172 | 165 | 217 | 260 | 346 | 258 | 167 | 20 |
| Net Working Capital | 65 | 35 | 71 | 62 | 109 | 153 | 232 | 830 | 874 | 980 |
| Contingent Liabilities | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 22 | 1 | 1 |
| Book Value per Share | 60.45 | 67.73 | 80.74 | 98.70 | 100.97 | 124.94 | 33.03 | 72.14 | 76.81 | 85.54 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Mar 2017
- Equity Capital
- 23
- 116
- 83
- Trade Payables
- 26
- 50
- Total Liabilities
- 298
- 82
- Capital Work in Progress
- 0
- 175
- 0
- Cash & Bank
- 2
- 39
- Total Assets
- 298
- Total Debt
- 108
- Net Working Capital
- 65
- Contingent Liabilities
- 0
- Book Value per Share
- 60.45
- Face Value
- 10.00
- Total Debt
- 108
- Net Working Capital
- 65
- Contingent Liabilities
- 0
- Book Value per Share
- 60.45
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 23
- 135
- 98
- Trade Payables
- 80
- 56
- Total Liabilities
- 392
- 113
- Capital Work in Progress
- 0
- 226
- 0
- Cash & Bank
- 2
- 51
- Total Assets
- 392
- Total Debt
- 112
- Net Working Capital
- 35
- Contingent Liabilities
- 0
- Book Value per Share
- 67.73
- Face Value
- 10.00
- Total Debt
- 112
- Net Working Capital
- 35
- Contingent Liabilities
- 0
- Book Value per Share
- 67.73
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 23
- 166
- 118
- Trade Payables
- 142
- 117
- Total Liabilities
- 566
- 152
- Capital Work in Progress
- 0
- 341
- 0
- Cash & Bank
- 21
- 52
- Total Assets
- 566
- Total Debt
- 172
- Net Working Capital
- 71
- Contingent Liabilities
- 0
- Book Value per Share
- 80.74
- Face Value
- 10.00
- Total Debt
- 172
- Net Working Capital
- 71
- Contingent Liabilities
- 0
- Book Value per Share
- 80.74
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 23
- 208
- 118
- Trade Payables
- 170
- 173
- Total Liabilities
- 693
- 251
- Capital Work in Progress
- 0
- 372
- 0
- Cash & Bank
- 23
- 47
- Total Assets
- 693
- Total Debt
- 165
- Net Working Capital
- 62
- Contingent Liabilities
- 1
- Book Value per Share
- 98.70
- Face Value
- 10.00
- Total Debt
- 165
- Net Working Capital
- 62
- Contingent Liabilities
- 1
- Book Value per Share
- 98.70
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 24
- 219
- 140
- Trade Payables
- 108
- 175
- Total Liabilities
- 665
- 225
- Capital Work in Progress
- 2
- 367
- 0
- Cash & Bank
- 23
- 48
- Total Assets
- 665
- Total Debt
- 217
- Net Working Capital
- 109
- Contingent Liabilities
- 1
- Book Value per Share
- 100.97
- Face Value
- 10.00
- Total Debt
- 217
- Net Working Capital
- 109
- Contingent Liabilities
- 1
- Book Value per Share
- 100.97
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 24
- 277
- 191
- Trade Payables
- 129
- 222
- Total Liabilities
- 842
- 249
- Capital Work in Progress
- 0
- 476
- 0
- Cash & Bank
- 47
- 70
- Total Assets
- 842
- Total Debt
- 260
- Net Working Capital
- 153
- Contingent Liabilities
- 1
- Book Value per Share
- 124.94
- Face Value
- 10.00
- Total Debt
- 260
- Net Working Capital
- 153
- Contingent Liabilities
- 1
- Book Value per Share
- 124.94
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 24
- 373
- 247
- Trade Payables
- 230
- 346
- Total Liabilities
- 1,220
- 379
- Capital Work in Progress
- 0
- 690
- 0
- Cash & Bank
- 50
- 102
- Total Assets
- 1,220
- Total Debt
- 346
- Net Working Capital
- 232
- Contingent Liabilities
- 1
- Book Value per Share
- 33.03
- Face Value
- 2.00
- Total Debt
- 346
- Net Working Capital
- 232
- Contingent Liabilities
- 1
- Book Value per Share
- 33.03
- Face Value
- 2.00
Mar 2024
- Equity Capital
- 29
- 1,033
- 218
- Trade Payables
- 59
- 301
- Total Liabilities
- 1,642
- 414
- Capital Work in Progress
- 2
- 723
- 3
- Cash & Bank
- 402
- 97
- Total Assets
- 1,642
- Total Debt
- 258
- Net Working Capital
- 830
- Contingent Liabilities
- 22
- Book Value per Share
- 72.14
- Face Value
- 2.00
- Total Debt
- 258
- Net Working Capital
- 830
- Contingent Liabilities
- 22
- Book Value per Share
- 72.14
- Face Value
- 2.00
Mar 2025
- Equity Capital
- 29
- 1,102
- 137
- Trade Payables
- 27
- 345
- Total Liabilities
- 1,641
- 465
- Capital Work in Progress
- 0
- 778
- 3
- Cash & Bank
- 295
- 100
- Total Assets
- 1,641
- Total Debt
- 167
- Net Working Capital
- 874
- Contingent Liabilities
- 1
- Book Value per Share
- 76.81
- Face Value
- 2.00
- Total Debt
- 167
- Net Working Capital
- 874
- Contingent Liabilities
- 1
- Book Value per Share
- 76.81
- Face Value
- 2.00
Mar 2026
- Equity Capital
- 29
- 1,231
- 0
- Trade Payables
- 164
- 425
- Total Liabilities
- 1,849
- 583
- Capital Work in Progress
- 1
- 816
- 2
- Cash & Bank
- 348
- 98
- Total Assets
- 1,849
- Total Debt
- 20
- Net Working Capital
- 980
- Contingent Liabilities
- 1
- Book Value per Share
- 85.54
- Face Value
- 2.00
- Total Debt
- 20
- Net Working Capital
- 980
- Contingent Liabilities
- 1
- Book Value per Share
- 85.54
- Face Value
- 2.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 59 | 30 | 85 | -15 | 46 | 41 | -21 | 107 | 323 | |
| Cash from Investing | -27 | -49 | -47 | -47 | -18 | -42 | -60 | -332 | 118 | -153 |
| Cash from Financing | -17 | -10 | 37 | -45 | 19 | 1 | 15 | 393 | -184 | -236 |
| 1 | 0 | 19 | -7 | -14 | 4 | -4 | 40 | 41 | -66 | |
| Free Cash Flow | 29 | 19 | -24 | 1 | -20 | -5 | -77 | -106 | 30 | 146 |
| OCF / Net Profit | 3.17 | 3.86 | 0.98 | 2.03 | -2.96 | 0.79 | 0.42 | -0.21 | 1.25 | 2.29 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 5 | -29 | -125 | -207 | -178 | -12 |
| OCF / Net Profit | 3.17 | 3.86 | 0.98 | 2.03 | -2.96 | 0.79 | 0.42 | -0.21 | 1.25 | 2.29 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 5 | -29 | -125 | -207 | -178 | -12 |
Mar 2017
- 45
- Cash from Investing
- -27
- Cash from Financing
- -17
- 1
- Free Cash Flow
- 29
- OCF / Net Profit
- 3.17
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.17
- Cumulative 5-Year FCF
- 0
Mar 2018
- 59
- Cash from Investing
- -49
- Cash from Financing
- -10
- 0
- Free Cash Flow
- 19
- OCF / Net Profit
- 3.86
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.86
- Cumulative 5-Year FCF
- 0
Mar 2019
- 30
- Cash from Investing
- -47
- Cash from Financing
- 37
- 19
- Free Cash Flow
- -24
- OCF / Net Profit
- 0.98
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.98
- Cumulative 5-Year FCF
- 0
Mar 2020
- 85
- Cash from Investing
- -47
- Cash from Financing
- -45
- -7
- Free Cash Flow
- 1
- OCF / Net Profit
- 2.03
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.03
- Cumulative 5-Year FCF
- 0
Mar 2021
- -15
- Cash from Investing
- -18
- Cash from Financing
- 19
- -14
- Free Cash Flow
- -20
- OCF / Net Profit
- -2.96
- Cumulative 5-Year FCF
- 5
- OCF / Net Profit
- -2.96
- Cumulative 5-Year FCF
- 5
Mar 2022
- 46
- Cash from Investing
- -42
- Cash from Financing
- 1
- 4
- Free Cash Flow
- -5
- OCF / Net Profit
- 0.79
- Cumulative 5-Year FCF
- -29
- OCF / Net Profit
- 0.79
- Cumulative 5-Year FCF
- -29
Mar 2023
- 41
- Cash from Investing
- -60
- Cash from Financing
- 15
- -4
- Free Cash Flow
- -77
- OCF / Net Profit
- 0.42
- Cumulative 5-Year FCF
- -125
- OCF / Net Profit
- 0.42
- Cumulative 5-Year FCF
- -125
Mar 2024
- -21
- Cash from Investing
- -332
- Cash from Financing
- 393
- 40
- Free Cash Flow
- -106
- OCF / Net Profit
- -0.21
- Cumulative 5-Year FCF
- -207
- OCF / Net Profit
- -0.21
- Cumulative 5-Year FCF
- -207
Mar 2025
- 107
- Cash from Investing
- 118
- Cash from Financing
- -184
- 41
- Free Cash Flow
- 30
- OCF / Net Profit
- 1.25
- Cumulative 5-Year FCF
- -178
- OCF / Net Profit
- 1.25
- Cumulative 5-Year FCF
- -178
Mar 2026
- 323
- Cash from Investing
- -153
- Cash from Financing
- -236
- -66
- Free Cash Flow
- 146
- OCF / Net Profit
- 2.29
- Cumulative 5-Year FCF
- -12
- OCF / Net Profit
- 2.29
- Cumulative 5-Year FCF
- -12
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 6.14 | 6.54 | 12.93 | 17.95 | 2.13 | 23.97 | 8.11 | 6.85 | 5.79 | 9.56 |
| Book Value (₹) | 60.45 | 67.73 | 80.74 | 98.70 | 100.97 | 124.94 | 33.03 | 72.14 | 76.81 | 85.54 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.50 |
| Cash EPS (₹) | 1.90 | 2.08 | 3.80 | 5.81 | 2.87 | 7.36 | 11.52 | 10.10 | 9.37 | 13.57 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 8.81% | 7.79% | 8.01% | 9.10% | 9.48% | 12.57% | 16.80% | 15.96% | 14.92% | 16.18% |
| Net Margin % | 2.61% | 2.21% | 2.90% | 3.58% | 0.76% | 5.11% | 7.22% | 7.34% | 5.84% | 8.52% |
| ROE % | 10.70% | 10.30% | 17.43% | 20.00% | 2.16% | 21.22% | 27.96% | 13.82% | 7.78% | 11.78% |
| ROCE % | 16.64% | 17.33% | 21.96% | 21.37% | 8.12% | 21.76% | 28.52% | 18.88% | 14.48% | 17.65% |
| 4.79% | 4.44% | 6.33% | 6.69% | 0.76% | 7.65% | 9.46% | 7.05% | 5.20% | 8.08% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Inventory Days | 118 | 106 | 99 | 111 | 199 | 136 | 157 | 188 | 187 | 176 |
| Payable Days | 21 | 38 | 55 | 67 | 113 | 59 | 80 | 65 | 19 | 36 |
| 98 | 69 | 46 | 44 | 87 | 78 | 78 | 123 | 170 | 140 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.78x | 0.71x | 0.91x | 0.71x | 0.89x | 0.87x | 0.87x | 0.24x | 0.15x | 0.02x |
| Interest Coverage (x) | 2.32x | 2.47x | 3.40x | 2.94x | 1.27x | 3.28x | 3.55x | 3.24x | 4.04x | 5.98x |
| 1.50x | 1.16x | 1.22x | 1.18x | 1.36x | 1.38x | 1.41x | 3.41x | 4.48x | 5.18x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 18.21% | 28.02% | 50.90% | 12.61% | -42.39% | 66.75% | 19.67% | 1.63% | 6.44% | 13.11% |
| Operating Profit Growth % | 8.59% | 13.21% | 55.09% | 27.91% | -39.95% | 121.05% | 59.93% | 6.92% | -0.16% | 18.28% |
| Net Profit Growth % | 10.35% | 8.59% | 98.12% | 38.82% | -87.81% | 1024.28% | 69.17% | 3.36% | -15.35% | 65.03% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -15.61% | -15.35% | 65.03% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 29.28x | 22.78x | 9.45x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 2.78x | 1.72x | 1.06x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.50% | 0.76% | 1.66% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 11.58x | 7.50x | 3.50x |
Mar 2017
- EPS (₹)
- 6.14
- Book Value (₹)
- 60.45
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.90
- Operating Margin %
- 8.81%
- Net Margin %
- 2.61%
- ROE %
- 10.70%
- ROCE %
- 16.64%
- 4.79%
- Debtor Days
- 1
- Inventory Days
- 118
- Payable Days
- 21
- 98
- Debt to Equity (x)
- 0.78x
- Interest Coverage (x)
- 2.32x
- 1.50x
- Revenue Growth %
- 18.21%
- Operating Profit Growth %
- 8.59%
- Net Profit Growth %
- 10.35%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 6.54
- Book Value (₹)
- 67.73
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.08
- Operating Margin %
- 7.79%
- Net Margin %
- 2.21%
- ROE %
- 10.30%
- ROCE %
- 17.33%
- 4.44%
- Debtor Days
- 2
- Inventory Days
- 106
- Payable Days
- 38
- 69
- Debt to Equity (x)
- 0.71x
- Interest Coverage (x)
- 2.47x
- 1.16x
- Revenue Growth %
- 28.02%
- Operating Profit Growth %
- 13.21%
- Net Profit Growth %
- 8.59%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 12.93
- Book Value (₹)
- 80.74
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.80
- Operating Margin %
- 8.01%
- Net Margin %
- 2.90%
- ROE %
- 17.43%
- ROCE %
- 21.96%
- 6.33%
- Debtor Days
- 2
- Inventory Days
- 99
- Payable Days
- 55
- 46
- Debt to Equity (x)
- 0.91x
- Interest Coverage (x)
- 3.40x
- 1.22x
- Revenue Growth %
- 50.90%
- Operating Profit Growth %
- 55.09%
- Net Profit Growth %
- 98.12%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 17.95
- Book Value (₹)
- 98.70
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 5.81
- Operating Margin %
- 9.10%
- Net Margin %
- 3.58%
- ROE %
- 20.00%
- ROCE %
- 21.37%
- 6.69%
- Debtor Days
- 1
- Inventory Days
- 111
- Payable Days
- 67
- 44
- Debt to Equity (x)
- 0.71x
- Interest Coverage (x)
- 2.94x
- 1.18x
- Revenue Growth %
- 12.61%
- Operating Profit Growth %
- 27.91%
- Net Profit Growth %
- 38.82%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 2.13
- Book Value (₹)
- 100.97
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.87
- Operating Margin %
- 9.48%
- Net Margin %
- 0.76%
- ROE %
- 2.16%
- ROCE %
- 8.12%
- 0.76%
- Debtor Days
- 1
- Inventory Days
- 199
- Payable Days
- 113
- 87
- Debt to Equity (x)
- 0.89x
- Interest Coverage (x)
- 1.27x
- 1.36x
- Revenue Growth %
- -42.39%
- Operating Profit Growth %
- -39.95%
- Net Profit Growth %
- -87.81%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 23.97
- Book Value (₹)
- 124.94
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 7.36
- Operating Margin %
- 12.57%
- Net Margin %
- 5.11%
- ROE %
- 21.22%
- ROCE %
- 21.76%
- 7.65%
- Debtor Days
- 1
- Inventory Days
- 136
- Payable Days
- 59
- 78
- Debt to Equity (x)
- 0.87x
- Interest Coverage (x)
- 3.28x
- 1.38x
- Revenue Growth %
- 66.75%
- Operating Profit Growth %
- 121.05%
- Net Profit Growth %
- 1024.28%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 8.11
- Book Value (₹)
- 33.03
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 11.52
- Operating Margin %
- 16.80%
- Net Margin %
- 7.22%
- ROE %
- 27.96%
- ROCE %
- 28.52%
- 9.46%
- Debtor Days
- 1
- Inventory Days
- 157
- Payable Days
- 80
- 78
- Debt to Equity (x)
- 0.87x
- Interest Coverage (x)
- 3.55x
- 1.41x
- Revenue Growth %
- 19.67%
- Operating Profit Growth %
- 59.93%
- Net Profit Growth %
- 69.17%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 6.85
- Book Value (₹)
- 72.14
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 10.10
- Operating Margin %
- 15.96%
- Net Margin %
- 7.34%
- ROE %
- 13.82%
- ROCE %
- 18.88%
- 7.05%
- Debtor Days
- 1
- Inventory Days
- 188
- Payable Days
- 65
- 123
- Debt to Equity (x)
- 0.24x
- Interest Coverage (x)
- 3.24x
- 3.41x
- Revenue Growth %
- 1.63%
- Operating Profit Growth %
- 6.92%
- Net Profit Growth %
- 3.36%
- -15.61%
- P/E (x)
- 29.28x
- P/B (x)
- 2.78x
- Dividend Yield %
- 0.50%
- 11.58x
Mar 2025
- EPS (₹)
- 5.79
- Book Value (₹)
- 76.81
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 9.37
- Operating Margin %
- 14.92%
- Net Margin %
- 5.84%
- ROE %
- 7.78%
- ROCE %
- 14.48%
- 5.20%
- Debtor Days
- 1
- Inventory Days
- 187
- Payable Days
- 19
- 170
- Debt to Equity (x)
- 0.15x
- Interest Coverage (x)
- 4.04x
- 4.48x
- Revenue Growth %
- 6.44%
- Operating Profit Growth %
- -0.16%
- Net Profit Growth %
- -15.35%
- -15.35%
- P/E (x)
- 22.78x
- P/B (x)
- 1.72x
- Dividend Yield %
- 0.76%
- 7.50x
Mar 2026
- EPS (₹)
- 9.56
- Book Value (₹)
- 85.54
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 13.57
- Operating Margin %
- 16.18%
- Net Margin %
- 8.52%
- ROE %
- 11.78%
- ROCE %
- 17.65%
- 8.08%
- Debtor Days
- 1
- Inventory Days
- 176
- Payable Days
- 36
- 140
- Debt to Equity (x)
- 0.02x
- Interest Coverage (x)
- 5.98x
- 5.18x
- Revenue Growth %
- 13.11%
- Operating Profit Growth %
- 18.28%
- Net Profit Growth %
- 65.03%
- 65.03%
- P/E (x)
- 9.45x
- P/B (x)
- 1.06x
- Dividend Yield %
- 1.66%
- 3.50x
Documents
Announcements
- General Updates
2026-08-15 - Sai Silks (Kalamandir) Limited has informed the Exchange about General Updates
- General Updates
2026-08-13 - Sai Silks (Kalamandir) Limited has informed the Exchange about General Updates
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Jul 2026
May 2026
Jan 2026