Sahyadri Industries Limited

Web: silworld.in NSE: SAHYADRI BSE: 532841 SECTOR: Construction Materials - Cement & Cement Products | Add Note | View Notes

392 33(8%)

Near 52W High of 403

Volume

5k as on 22, Jun

Open

320

High

321

Low

312

359

VWAP

292

52 Week High

403

52 Week Low

200

Viand Research Rating

Quality Score

75/100

Growth Score

62/100

Valuation Score

50/100

Momentum Score

45/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

429

No. of Shares

1.09

P/E

15.76

P/B

0.96

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

6.08

ROCE

Profit Growth

Listing Date

06-Apr-23

Promoter Holding

71.12%

FII Holding

0.01%

DII Holding

0.01%

Price Chart

Price Performance

1 Week7%

1 Month5%

3 Months22%

6 Months25%

1 Year25%

YTD25%

Moving Average

5 Day SMA285

10 Day SMA277

20 Day SMA280

30 Day SMA291

50 Day SMA277

61 Day SMA267

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	304	290	299	308
Resistance 2	299	289	295	301
Resistance 1	293	288	292	297
Pivot Point	288	287	288	290
Support 1	282	286	284	287
Support 2	277	285	281	279
Support 3	272	284	277	276

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	ULTRACEMCO	3,33,341	11408	4%	6%	10%	11%	39	36.5	0.31	8188
2	GRASIM	2,25,694	3322	2%	2%	19%	18%	21	36.5	2.2	10300
3	AMBUJACEM	1,00,722	405	1%	9%	17%	29%	21	36.5	0.01	5637
4	SHREECEM	86,341	23930	2%	11%	8%	20%	65	36.5	0.08	1749
5	JKCEMENT	38,990	5046	4%	9%	10%	25%	0	36.5	0.88	988
6	DALBHARAT	32,995	1759	5%	4%	9%	26%	0	36.5	0.41	1157
7	ACC	24,071	1282	3%	9%	18%	31%	0	36.5	0.02	2137
8	RAMCOCEM	20,884	884	2%	7%	20%	19%	0	36.5	0.48	699
9	NUVOCO	12,559	352	4%	4%	6%	28%	0	36.5	0.48	360
10	INDIACEM	11,145	360	3%	8%	10%	11%	0	36.5	0.13	-67
Load More

Shareholding Pattern (%)

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(0.01) 71.12%	(4.21) 71.12%	(0.01) 66.94%	(0.01) 66.94%	(0.01) 66.94%
FIIs	(0.01) 0.01%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.03%	(0.01) 0.04%	(-0.11) 0.00%	(0.11) 0.06%	(0.01) 0.00%	(0.01) 0.01%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%	(0.01) 0.00%
DIIs	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%	(0.01) 0.01%
Public	28.86%	28.87%	28.87%	28.89%	28.85%	28.84%	28.89%	28.82%	28.88%	28.86%	28.88%	28.87%	28.87%	28.88%	28.88%	28.88%	28.87%	33.05%	33.05%	33.05%
No. of Shareholders	10,467	10,627	10,838	11,149	11,269	11,461	11,492	11,320	10,372	10,512	10,792	11,188	11,096	11,481	11,657	11,668	11,653	11,735	11,757	12,039

Quarterly Results

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Sales	259	195	145	125	215	151	131	106	217	154	135	120	225	167	123.06	113.28	191	132.75	110.24	104.34
Sales Growth % (YoY)	20.5%	28.5%	10.7%	17.9%	-1.2%	-1.6%	-3.2%	-12%	-3.5%	-7.8%	9.7%	6.3%	18.1%	25.7%	11.6%	8.6%	-2.4%	-0.4%	10%	14.4%
Sales Growth % (QoQ)	32.8%	34.5%	16%	-41.9%	42.4%	15.3%	23.6%	-51.2%	40.9%	14.1%	12.5%	-46.7%	34.7%	35.7%	8.6%	-40.7%	43.9%	20.4%	5.7%	-
Expenses	220	176	132	116	194	139	123	97	193	140	123	108	198	152	107.71	98.43	155	114.79	96.07	84.41
Operating Profit	39	19	13	9	20	13	8	9	24	14	12	13	28	15	15.35	14.85	36	17.96	14.17	19.93
OPM %	15	10	9	7	9	8	6	9	11	9	9	10	12	9	12.47	13.11	19	13.53	12.85	19.1
Other Income	3	2	1	1	2	1	1	1	1	1	1	1	1	1	0.84	1.29	1	0.12	0.73	2.44
Interest	1	1	1	1	1	2	2	1	2	3	3	3	3	3	3.05	1.87	1	1.3	1.09	1.05
Depreciation	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6.44	6.12	5	3.59	3.8	3.71
Profit before tax	36	14	7	4	14	6	1	3	17	5	4	5	20	7	6.7	8.15	30	13.19	10.01	17.61
Tax %	25	24	26	26	26	25	26	28	26	22	27	28	25	30	29.4	28.47	27	32.68	26.87	31.4
Net Profit	27	11	5	3	11	4	1	2	12	4	3	4	15	5	4.73	5.83	22	8.88	7.32	12.08
Net Profit Growth % (QoQ)	145.5%	120%	66.7%	-72.7%	175%	300%	-50%	-83.3%	200%	33.3%	-25%	-73.3%	200%	5.7%	-18.9%	-73.5%	147.7%	21.3%	-39.4%	-
Net Profit Growth % (YoY)	145.5%	175%	400%	50%	-8.3%	-	-66.7%	-50%	-20%	-20%	-36.6%	-31.4%	-31.8%	-43.7%	-35.4%	-51.7%	-	-	-	-
TTM Net Profit	46	30	23	19	18	19	19	21	23	26	27	28.73	30.56	37.56	41.44	44.03	50.28	28.28	19.4	0
EPS in Rs	24.23	9.64	4.54	2.48	9.84	3.9	0.69	1.76	11.41	3.92	2.9	3.46	13.8	4.32	4.32	5.33	19.92	9.29	7.66	12.63

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Sales	679	605	634	594	542	472	284	287	264	253	358	430	365	391
Sales Growth %	12.2%	-4.6%	6.8%	9.5%	14.9%	66.1%	-1%	8.6%	4.5%	-29.3%	-16.8%	17.7%	-6.7%	11%
Expenses	618	551	568	513	442	380	238	218	200	210	327	392	344	332
Operating Profit	61	54	66	81	100	92	46	69	64	43	30	38	21	59
OPM %	9	9	10	14	18	19	16	24	24	17	8	9	6	15
Other Income	5	4	4	3	4	6	2	3	4	2	1	1	1	4
Interest	3	7	11	9	5	5	5	9	12	17	21	15	17	19
Depreciation	25	25	24	24	15	14	14	18	21	23	29	13	14	15
Profit before tax	39	26	35	52	85	79	28	45	36	4	-19	11	-9	29
Tax %	25	26	25	28	27	22	6	29	31	31	-43	35	-30	33
Net Profit	29	19	26	37	62	62	27	32	24	3	-11	7	-6	19
Net Profit Growth %	52.6%	-26.9%	-29.7%	-40.3%	-	129.6%	-15.6%	33.3%	700%	127.3%	-257.1%	216.7%	-131.6%	-
EPS in Rs	26.49	17.78	24.09	33.9	64.66	64.52	27.79	33.36	25.54	3.14	-11.4	7.45	-6.3	20.37
Dividend Payout %	6	6	4	12	11	8	9	3	0	0	0	20	-8	12

Cash Flows

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Cash from Operating Activity	121	54	58	17	11	50	30	57	25	56	61	25	82	0
Cash from Investing Activity	-50	-11	-34	-45	-33	-30	-34	-2	5	-1	-9	-38	-37	-11
Cash from Financing Activity	-66	-46	-22	29	22	-19	2	-57	-28	-54	-53	9	-45	7
Net Cash Flow	5	-3	2	1	0	1	-1	-2	2	0	0	-4	0	-4

Balance Sheet

	Mar 2026	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Equity Capital	11	11	11	11	11	11	11	10	10	10	10	10	10	10	10	10
Reserves	395	379	367	362	349	324	293	236	175	153	121	97	94	105	103	109
Borrowings	17	35	78	73	116	124	80	47	59	47	96	113	152	183	162	191
Other Liabilities	109	73	86	81	84	97	84	87	64	64	63	71	106	132	94	93
Total Liabilities	532	498	543	527	560	557	469	379	308	274	290	291	362	429	368	403
Fixed Assets	174	180	187	185	181	169	128	127	131	143	159	183	205	165	164	175
CWIP	33	33	31	31	42	36	54	4	2	2	1	0	1	64	43	3
Investments	39	5	3	13	12	11	21	48	31	0	0	0	0	0	0	0
Other Assets	285	279	322	299	324	340	265	200	144	129	129	108	155	200	161	224
Total Assets	532	498	543	527	560	557	469	379	308	274	290	291	362	429	368	403

Delivery

Delivery Data: SAHYADRI

#	Date	270 49% 403	Value (Cr)	Q/T 39	Del 67	Del 2
1	4-Sep	392	4	19	40	2
2	3-Sep	359	0	25	69	0
3	2-Sep	356	1	22	48	0
4	1-Sep	353	0	17	75	0
5	31-Aug	356	1	19	69	1
6	28-Aug	344	0	10	63	0
7	27-Aug	348	0	10	53	0
8	26-Aug	339	0	9	50	0
9	25-Aug	346	1	12	58	0
10	24-Aug	351	1	14	57	1
11	21-Aug	374	0	23	75	0
12	20-Aug	375	1	19	65	0
13	19-Aug	379	1	14	59	0
14	18-Aug	376	1	15	55	0
15	17-Aug	388	6	24	58	3
16	14-Aug	360	1	21	70	0
17	13-Aug	365	6	31	58	4
18	12-Aug	347	7	54	45	3
19	11-Aug	341	1	21	76	0
20	10-Aug	350	1	21	76	1
21	7-Aug	335	0	15	80	0
22	6-Aug	332	1	18	69	0
23	5-Aug	317	0	16	68	0
24	4-Aug	321	0	15	69	0
25	3-Aug	327	1	20	59	1
26	31-Jul	304	0	39	91	0
27	30-Jul	304	0	19	79	0
28	29-Jul	298	0	16	63	0
29	28-Jul	304	1	26	62	0
30	27-Jul	292	0	25	78	0
31	24-Jul	281	0	36	50	0
32	23-Jul	279	0	32	79	0
33	22-Jul	281	0	71	86	0
34	21-Jul	286	0	50	89	0
35	20-Jul	283	0	37	82	0
36	17-Jul	282	0	17	69	0
37	16-Jul	283	0	20	67	0
38	15-Jul	287	0	27	94	0
39	14-Jul	283	0	17	62	0
40	13-Jul	279	0	35	55	0
41	10-Jul	278	0	16	64	0
42	9-Jul	278	0	37	89	0
43	8-Jul	273	0	32	82	0
44	7-Jul	288	0	20	56	0
45	6-Jul	283	0	10	71	0
46	3-Jul	279	0	19	46	0
47	2-Jul	279	0	16	77	0
48	1-Jul	285	0	19	76	0
49	30-Jun	283	0	7	63	0
50	29-Jun	274	0	7	73	0

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	429c	38c	9.80
03-Sep	391c	60L	0.15
01-Sep	391c	19c	5.16
31-Aug	372c	5c	1.36
26-Aug	377c	5L	0.01
25-Aug	377c	11c	2.89
24-Aug	389c	22c	5.40
21-Aug	411c	6c	1.33
19-Aug	416c	5c	1.14
18-Aug	412c	12c	2.87
17-Aug	424c	29c	7.23
14-Aug	395c	3c	0.65
13-Aug	398c	18c	4.79
12-Aug	380c	5c	1.21
11-Aug	384c	0	0
10-Aug	384c	31c	8.65
06-Aug	354c	5c	1.35
05-Aug	349c	5c	1.32
04-Aug	354c	20c	5.90
31-Jul	334c	6c	1.94
30-Jul	328c	3c	1.06
29-Jul	324c	9c	2.58
28-Jul	333c	13c	4.08
27-Jul	320c	0	0

Stock Checklist

Price is above from 52 week high low average: 95%

Stock is trading above all short term SMAs: NO

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: YES

Promoters are buying the stock: NO

Mutual Fund Holdings

No mutual fund holding data available.

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView