Sai Capital Ltd

₹ 158 -0.06%

13 Nov - close price

saicapital.co.in BSE: 531931 NSE: SAICAPI

About

Incorporated in 1995, Sai Capital Ltd
is engaged in dealing in securities of
all kinds^[1]

Key Points

Business Overview:^[1]^[2]
SCL is engaged in business of dealing in shares, debentures and securities. It is also engaged in dealing of movable and immovable properties, trading in all types of goods and to act as Commission Agents and to provide technical, logistic and management consultancy services

Website BSE NSE

Market Cap ₹ 45.5 Cr.
Current Price ₹ 158
High / Low ₹ 243 / 125
Stock P/E
Book Value ₹ -17.8
Dividend Yield 0.00 %
ROCE -129 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
Promoters have pledged 37.5% of their holding.

* 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

Services Services Commercial Services & Supplies Diversified Commercial Services

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	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
YoY Sales growth
	0.09	0.08	0.11	0.09	0.09	0.08	0.10	0.06	0.06	0.07	0.09	0.07	0.08
Operating Profit	-0.09	-0.08	-0.11	-0.09	-0.09	-0.08	-0.10	-0.06	-0.06	-0.07	-0.09	-0.07	-0.08
OPM %
	0.00	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.07	0.08	0.05	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11
Depreciation	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
Profit before tax	-0.16	-0.17	-0.16	-0.17	-0.17	-0.17	-0.19	-0.15	-0.16	-0.17	-0.19	-0.18	-0.19
Tax %	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%
	-0.16	-0.17	-0.16	-0.17	-0.17	-0.17	-0.19	-0.15	-0.16	-0.17	-0.19	-0.18	-0.19
EPS in Rs	-0.56	-0.59	-0.56	-0.59	-0.59	-0.59	-0.66	-0.52	-0.56	-0.59	-0.66	-0.63	-0.66
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	-0.10	0.08	-0.12	-0.26	0.00	0.01	0.52	0.00	0.00	0.00	0.00	0.00	0.00
Sales growth	+233.33%	-180.00%	-250.00%	+116.67%	-100.00%		+5,100.00%	-100.00%
	0.05	0.08	0.14	0.17	0.32	0.37	0.39	0.82	0.34	0.36	0.36	0.29	0.31
Operating Profit	-0.15	0.00	-0.26	-0.43	-0.32	-0.36	0.13	-0.82	-0.34	-0.36	-0.36	-0.29	-0.31
OPM %		0.00%				-3,600.00%	25.00%
	0.02	0.00	0.01	-0.02	0.00	0.00	0.00	0.02	0.00	-0.01	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.06	0.11	0.14	0.17	0.17	0.21	0.27	0.34	0.39	0.42
Depreciation	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
Profit before tax	-0.13	0.00	-0.25	-0.51	-0.43	-0.50	-0.04	-0.97	-0.55	-0.64	-0.70	-0.68	-0.73
Tax %	0.00%		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	-0.13	0.00	-0.25	-0.51	-0.43	-0.50	-0.04	-0.97	-0.55	-0.64	-0.70	-0.68	-0.73
EPS in Rs	-0.24	0.00	-0.87	-1.77	-1.49	-1.74	-0.14	-3.37	-1.91	-2.22	-2.43	-2.36	-2.54
Dividend Payout %	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:	%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	-9%
TTM:	-9%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	7%
1 Year:	-25%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
Equity Capital	3.63	3.63	2.88	2.88	2.88	2.88	2.88	2.88	2.88	2.88	2.88	2.88	2.88
Reserves	-3.13	-3.13	-2.63	-3.14	-3.57	-4.07	-4.11	-5.08	-5.64	-6.27	-6.97	-7.65	-8.01
	0.17	0.28	0.50	0.94	1.36	1.83	2.07	2.49	2.98	3.61	4.32	4.99	5.37
	0.09	0.12	0.17	0.17	0.19	0.22	0.04	0.04	0.05	0.06	0.06	0.05	0.05
Total Liabilities	0.76	0.90	0.92	0.85	0.86	0.86	0.88	0.33	0.27	0.28	0.29	0.27	0.29
	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
CWIP	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
Investments	0.67	0.69	0.69	0.69	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.26
	0.09	0.21	0.23	0.16	0.60	0.60	0.62	0.07	0.01	0.02	0.03	0.01	0.03
Total Assets	0.76	0.90	0.92	0.85	0.86	0.86	0.88	0.33	0.27	0.28	0.29	0.27	0.29

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-0.03	-0.09	0.04	0.04	-0.31	-0.34	-0.03	-0.28	-0.32	-0.36	-0.36	-0.30
	-0.11	-0.03	-0.14	-0.14	-0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.14	0.12	0.22	0.22	0.32	0.34	0.08	0.24	0.28	0.36	0.37	0.29
Net Cash Flow	0.00	0.00	0.12	0.12	-0.05	-0.01	0.05	-0.03	-0.04	0.00	0.01	-0.01
Free Cash Flow	-0.14	-0.09	0.04	0.04	-0.31	-0.34	-0.03	-0.28	-0.32	-0.36	-0.36	-0.30
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	20%		-15%	-9%	97%	94%	-23%	34%	94%	100%	100%	103%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	0.00	0.00	0.00	0.00		0.00	0.00
Inventory Days	0.00		0.00	0.00
Days Payable
Cash Conversion Cycle	0.00	0.00	0.00	0.00		0.00	0.00
Working Capital Days	0.00	365.00	-243.33	-140.38		-5,475.00	0.00
ROCE %	-19.70%	0.00%	-32.68%	-60.14%	-47.41%	-54.96%	17.57%	-141.59%	-133.33%	-163.64%	-160.00%	-128.89%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Number of subsidiaries (direct + step-down)
count

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

Please log in to see hidden values.

Total loan portfolio (loans given)
Rs. Lakhs

Number of permanent employees on rolls
count

Loan to top counterparty (Worldwide Holdings Ltd)
Rs. Lakhs

Manufacturing subsidiary revenue (consolidated revenue from operations)
Rs. Lakhs

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%	73.73%
	26.28%	26.27%	26.27%	26.28%	26.27%	26.27%	26.26%	26.28%	26.27%	26.27%	26.27%	26.28%
No. of Shareholders	1,527	1,520	1,553	1,557	2,459	2,535	2,546	2,734	2,885	2,920	3,039	3,042

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	73.72%	73.72%	73.72%	73.72%	73.72%	73.72%	73.73%	73.73%	73.73%	73.73%	73.73%
	2.93%	2.93%	2.93%	2.93%	2.93%	2.93%	0.00%	0.00%	0.00%	0.00%	0.00%
	23.35%	23.35%	23.35%	23.35%	23.35%	23.35%	26.28%	26.27%	26.27%	26.27%	26.28%
No. of Shareholders	971	971	968	989	992	1,005	1,579	1,520	2,535	2,920	3,042

Documents

Announcements

All

Sai Capital Ltd

Sai Capital Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports