Sam Industries Ltd

₹ 43.2 3.79%

22 Apr - close price

sam-industries.com BSE: 532005

About

Incorporated in 1994, Sam Industries
Ltd is in the business of Real estate,
Renting of immovable properties and
Investment in shares^[1]

Key Points

Business Overview:^[1]^[2]
SIL operates in the divisions of :
a) Real Estate:
The company earns from the lease rent, and
construction and dividend earnings
b) Investments:
The company's investments are predominantly in the companies engaged in Power Generation and Transmission, Auto Tyres & Rubber
Products, Electric Utilities, Carbon Black, Pharmaceuticals, Retail, etc.

Website BSE

Market Cap ₹ 47.9 Cr.
Current Price ₹ 43.2
High / Low ₹ 73.5 / 35.1
Stock P/E 10.8
Book Value ₹ 67.4
Dividend Yield 0.00 %
ROCE 4.96 %
ROE 3.66 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.64 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 7.59% over past five years.
Company has a low return on equity of 7.57% over last 3 years.
Earnings include an other income of Rs.4.24 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	11.58	5.59	1.91	4.13	1.71	2.16	2.71	3.38	2.08	5.48	2.27	4.23	3.54
	7.42	6.50	2.05	1.66	1.11	2.93	1.27	2.20	1.83	3.30	1.25	1.37	2.58
Operating Profit	4.16	-0.91	-0.14	2.47	0.60	-0.77	1.44	1.18	0.25	2.18	1.02	2.86	0.96
OPM %	35.92%	-16.28%	-7.33%	59.81%	35.09%	-35.65%	53.14%	34.91%	12.02%	39.78%	44.93%	67.61%	27.12%
	0.17	0.21	0.60	8.72	0.84	0.64	0.96	0.43	0.76	-0.11	2.54	1.13	0.68
Interest	0.09	0.07	0.06	0.21	0.09	0.18	0.28	0.66	0.83	0.80	0.76	0.72	0.66
Depreciation	0.08	0.08	0.08	0.09	0.14	0.14	0.14	0.34	0.46	0.49	0.51	0.52	0.51
Profit before tax	4.16	-0.85	0.32	10.89	1.21	-0.45	1.98	0.61	-0.28	0.78	2.29	2.75	0.47
Tax %	22.36%	-32.94%	-3.12%	10.65%	21.49%	-40.00%	22.73%	104.92%	-603.57%	71.79%	29.26%	20.00%	10.64%
	3.23	-0.56	0.33	9.72	0.94	-0.27	1.53	-0.03	1.41	0.22	1.62	2.20	0.42
EPS in Rs	2.91	-0.51	0.30	8.77	0.85	-0.24	1.38	-0.03	1.27	0.20	1.46	1.98	0.38
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	8.15	6.43	7.38	10.27	11.57	9.53	9.47	7.69	9.40	25.54	9.91	13.65	15.52
	6.23	6.39	9.64	7.76	9.83	8.51	7.96	3.86	5.14	18.13	7.35	7.99	8.50
Operating Profit	1.92	0.04	-2.26	2.51	1.74	1.02	1.51	3.83	4.26	7.41	2.56	5.66	7.02
OPM %	23.56%	0.62%	-30.62%	24.44%	15.04%	10.70%	15.95%	49.80%	45.32%	29.01%	25.83%	41.47%	45.23%
	0.97	0.13	0.83	0.98	0.82	-0.17	-0.41	2.74	3.61	0.51	10.40	1.43	4.24
Interest	0.04	0.01	0.01	0.01	0.04	0.17	0.31	0.23	0.39	0.30	0.55	2.56	2.94
Depreciation	1.25	0.69	0.68	0.68	0.41	0.39	0.37	0.37	0.37	0.35	0.46	1.42	2.03
Profit before tax	1.60	-0.53	-2.12	2.80	2.11	0.29	0.42	5.97	7.11	7.27	11.95	3.11	6.29
Tax %	-3.12%	84.91%	12.74%	35.36%	37.44%	20.69%	169.05%	16.75%	16.17%	25.86%	10.29%	-0.96%
	1.66	-0.98	-2.37	1.81	1.33	0.23	-0.29	4.98	5.96	5.40	10.72	3.14	4.46
EPS in Rs	1.50	-0.88	-2.14	1.63	1.20	0.21	-0.26	4.49	5.37	4.87	9.67	2.83	4.02
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	8%
5 Years:	8%
3 Years:	13%
TTM:	50%

Compounded Profit Growth
10 Years:	17%
5 Years:	94%
3 Years:	-21%
TTM:	69%

Stock Price CAGR
10 Years:	16%
5 Years:	31%
3 Years:	-10%
1 Year:	-28%

Return on Equity
10 Years:	5%
5 Years:	9%
3 Years:	8%
Last Year:	4%

Balance Sheet

Figures in Rs. Crores

	Mar 2014	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	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20	11.20
Reserves	30.49	29.31	26.94	28.29	29.62	29.85	29.54	34.53	40.49	45.88	56.60	59.74	63.57
	1.81	1.80	0.00	0.00	0.62	1.87	2.27	0.56	2.09	0.28	26.72	32.95	30.79
	4.17	4.93	6.34	5.66	5.05	5.43	4.48	4.36	10.64	8.63	6.71	9.81	10.78
Total Liabilities	47.67	47.24	44.48	45.15	46.49	48.35	47.49	50.65	64.42	65.99	101.23	113.70	116.34
	9.54	8.64	15.99	18.68	29.78	29.88	31.10	24.02	33.43	45.76	51.39	90.02	89.36
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.58	30.08	2.33	3.46
Investments	16.51	16.34	7.18	5.51	6.50	9.11	6.92	10.72	10.38	9.77	10.76	9.24	10.22
	21.62	22.26	21.31	20.96	10.21	9.36	9.47	15.91	20.61	9.88	9.00	12.11	13.30
Total Assets	47.67	47.24	44.48	45.15	46.49	48.35	47.49	50.65	64.42	65.99	101.23	113.70	116.34

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	1.38	-2.44	0.81	1.11	12.44	3.51	1.19	2.73	8.99	13.00	2.03	5.71
	-1.21	2.22	-0.66	-1.36	-12.38	-3.33	-0.45	-2.34	-6.60	-12.57	-26.49	-9.93
	-0.14	0.00	0.00	-0.01	-0.04	-0.17	-0.31	-0.23	-0.39	-1.85	25.95	3.78
Net Cash Flow	0.03	-0.22	0.15	-0.26	0.03	0.01	0.43	0.16	2.00	-1.42	1.49	-0.44
Free Cash Flow	2.05	-1.48	0.87	1.09	0.93	2.24	-0.40	1.46	8.35	12.26	-29.66	-6.59
CFO/OP	123%	-4,300%	-65%	93%	766%	426%	129%	106%	237%	201%	126%	110%

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	24.18	22.14	13.85	26.66	23.66	27.58	19.27	18.04	42.32	22.01	102.39	3.48
Inventory Days										251.27	301.85	352.33
Days Payable										45.17	164.84	96.32
Cash Conversion Cycle	24.18	22.14	13.85	26.66	23.66	27.58	19.27	18.04	42.32	228.10	239.40	259.48
Working Capital Days	571.91	644.85	464.41	302.45	235.34	150.52	160.34	626.53	325.01	34.30	-251.56	-202.69
ROCE %	4.00%	1.05%	-5.22%	7.16%	5.59%	2.80%	3.79%	13.73%	13.17%	14.23%	9.38%	4.96%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Expenses on Power and Fuel
Rupees in Thousands

xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	x,xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	x.xx	xxx.xx	xxx,xxx.xx	xx,xxx.xx	xxx.xx
	xx		xx	xx	xx	x	x		xx	x

Please log in to see hidden values.

Revenue from Lease Rent
Rupees in Thousands

Revenue from Sale of Plots and Real Estate
Rupees in Thousands

Number of Permanent Employees
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

4 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%
	25.17%	25.17%	25.16%	25.17%	25.16%	25.17%	25.17%	25.17%	25.16%	25.16%	25.17%	25.17%
No. of Shareholders	1,564	2,004	1,957	1,912	2,048	2,163	2,244	2,248	2,225	2,232	2,263	2,244

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	71.32%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%	74.83%
	0.53%	0.53%	0.53%	0.53%	0.53%	0.00%	0.00%	0.00%	0.00%	0.00%
	28.15%	24.63%	24.63%	24.63%	24.63%	25.17%	25.17%	25.17%	25.17%	25.17%
No. of Shareholders	941	1,076	1,066	1,043	1,075	1,499	1,597	1,912	2,248	2,244

Documents

Announcements

All

Sam Industries Ltd

Sam Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports