Smruthi Organics Ltd

Smruthi Organic Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Smruthi Organics Ltd

₹ 121 -0.33%
12 Dec - close price
smruthiorganics.com BSE: 540686
About

Incorporated in 1989, Smruthi Organics Ltd
is a manufacturer of Active Pharmaceutical Ingredients[1]

Key Points

Business Overview:[1]
SOL is in the pharmaceutical business with presence in manufacturing bulk drugs and active pharmaceutical ingredients

Website BSE
  • Market Cap ₹ 139 Cr.
  • Current Price ₹ 121
  • High / Low ₹ 169 / 103
  • Stock P/E 29.7
  • Book Value ₹ 61.9
  • Dividend Yield 1.24 %
  • ROCE 7.98 %
  • ROE 5.04 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 50.5%

Cons

  • The company has delivered a poor sales growth of -0.78% over past five years.
  • Company has a low return on equity of 5.44% over last 3 years.
  • Company's cost of borrowing seems high

* 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

Healthcare Healthcare Pharmaceuticals & Biotechnology Pharmaceuticals

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
43.27 31.92 36.78 34.91 29.59 23.48 39.66 27.27 29.39 31.25 38.09 18.99 31.60
39.23 30.24 34.53 30.29 25.16 24.66 35.58 26.82 26.50 27.08 33.41 18.76 26.59
Operating Profit 4.04 1.68 2.25 4.62 4.43 -1.18 4.08 0.45 2.89 4.17 4.68 0.23 5.01
OPM % 9.34% 5.26% 6.12% 13.23% 14.97% -5.03% 10.29% 1.65% 9.83% 13.34% 12.29% 1.21% 15.85%
0.02 0.01 0.05 0.01 0.00 0.00 0.06 0.00 0.01 0.00 0.08 0.09 0.01
Interest 0.22 0.24 0.25 0.33 0.39 0.32 0.37 0.41 0.44 0.51 0.52 0.46 0.66
Depreciation 1.06 1.16 1.24 1.24 1.38 1.45 1.59 1.29 1.33 1.37 1.50 1.41 1.51
Profit before tax 2.78 0.29 0.81 3.06 2.66 -2.95 2.18 -1.25 1.13 2.29 2.74 -1.55 2.85
Tax % -3.24% 34.48% 14.81% 25.49% 22.56% -22.03% 30.73% -26.40% 31.86% 35.37% 18.61% -29.03% 27.72%
2.87 0.19 0.69 2.29 2.07 -2.29 1.52 -0.92 0.78 1.48 2.23 -1.10 2.06
EPS in Rs 2.51 0.17 0.60 2.00 1.81 -2.00 1.33 -0.80 0.68 1.29 1.95 -0.96 1.80
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
92 77 74 79 97 137 131 126 133 141 128 126 120
90 72 63 69 94 121 116 98 115 131 116 114 106
Operating Profit 2 5 11 10 3 17 15 29 18 10 12 12 14
OPM % 2% 6% 14% 13% 3% 12% 12% 23% 14% 7% 9% 10% 12%
1 0 0 1 0 1 4 1 1 0 0 0 0
Interest 5 6 5 4 4 4 3 1 1 1 1 2 2
Depreciation 6 5 4 4 4 4 4 4 4 5 6 6 6
Profit before tax -9 -6 2 3 -5 10 12 24 14 4 5 5 6
Tax % -32% -33% 55% 39% -31% 30% 30% 29% 25% 8% 28% 27%
-6 -4 1 2 -3 7 8 17 10 4 4 4 5
EPS in Rs -5.39 -3.34 0.63 1.39 -2.82 6.02 7.41 14.95 9.07 3.61 3.14 3.11 4.08
Dividend Payout % 0% 0% 0% 0% 0% 11% 14% 20% 33% 55% 48% 48%
Compounded Sales Growth
10 Years: 5%
5 Years: -1%
3 Years: -2%
TTM: 0%
Compounded Profit Growth
10 Years: 11%
5 Years: -16%
3 Years: -30%
TTM: 613%
Stock Price CAGR
10 Years: %
5 Years: -2%
3 Years: -12%
1 Year: -3%
Return on Equity
10 Years: 11%
5 Years: 12%
3 Years: 5%
Last Year: 5%

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 4 4 4 4 4 4 4 11 11 11 11 11 11
Reserves 31 26 27 28 25 33 39 49 56 57 58 60 59
43 45 37 33 31 28 16 10 3 6 12 17 9
48 34 35 20 25 37 30 21 18 32 37 23 20
Total Liabilities 126 109 103 85 85 101 88 92 88 106 118 112 100
41 35 32 30 30 30 32 31 33 37 40 45 46
CWIP 1 1 1 1 1 2 0 1 1 2 1 3 4
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
83 72 69 54 54 69 56 60 53 66 77 64 49
Total Assets 126 109 103 85 85 101 88 92 88 106 118 112 100

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
9 9 14 9 5 12 21 23 2 12 4 10
-2 -1 0 -0 -3 -4 -5 -3 7 -10 -7 -11
-6 -8 -14 -9 -2 -5 -17 -7 -12 -2 3 1
Net Cash Flow 2 -1 -0 0 0 2 -1 13 -3 0 -0 -0

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 102 103 95 97 95 97 68 62 78 96 117 94
Inventory Days 133 123 166 145 126 92 75 100 91 96 150 151
Days Payable 132 106 128 123 130 120 97 81 50 98 144 85
Cash Conversion Cycle 104 120 133 119 92 68 46 80 118 93 123 160
Working Capital Days -8 2 8 1 7 78 32 52 99 73 94 92
ROCE % -5% 0% 9% 10% -1% 21% 25% 39% 21% 7% 8% 8%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
63.51% 63.58% 63.58% 63.58% 63.60% 63.84% 63.87% 63.87% 63.87% 64.73% 64.73% 64.73%
36.49% 36.42% 36.42% 36.43% 36.41% 36.16% 36.12% 36.13% 36.13% 35.27% 35.27% 35.28%
No. of Shareholders 4,7704,8245,1075,6055,7525,8775,8695,9725,9595,9056,0476,356

Documents

Announcements

Annual reports

Credit ratings