Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Sedemac Mechatronics Ltd
Quarter-by-quarter operating performance
| Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales + | 180 | 217 | 267 | 288 |
| Expenses + | 152 | 174 | 216 | 227 |
| Operating Profit | 28 | 43 | 51 | 60 |
| OPM % | 16% | 20% | 19% | 21% |
| Other Income + | 0 | 3 | 3 | 1 |
| Interest | 3 | 2 | 2 | 1 |
| Depreciation | 13 | 13 | 18 | 18 |
| Profit before tax | 13 | 30 | 33 | 42 |
| Tax % | 32% | 43% | 27% | 23% |
| Net Profit + | 9 | 17 | 24 | 32 |
| EPS in Rs | 3,042.40 | 6,010.56 | 5.56 | 7.26 |
Financials of Sedemac Mechatronics Ltd
Annual income statement trend
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales + | 240 | 283 | 423 | 531 | 658 | 1,058 |
| Expenses + | 213 | 254 | 376 | 452 | 537 | 841 |
| Operating Profit | 28 | 29 | 47 | 78 | 121 | 217 |
| OPM % | 12% | 10% | 11% | 15% | 18% | 20% |
| Other Income + | 3 | 3 | 7 | 5 | 4 | 5 |
| Interest | 4 | 7 | 16 | 38 | 12 | 9 |
| Depreciation | 17 | 21 | 30 | 36 | 45 | 63 |
| Profit before tax | 9 | 4 | 8 | 9 | 68 | 150 |
| Tax % | 17% | 21% | -7% | 33% | 30% | 31% |
| Net Profit + | 7 | 4 | 9 | 6 | 47 | 104 |
| EPS in Rs | 6,609.09 | 3,181.82 | 7,720.72 | 5,250.00 | 16,625.44 | 23.45 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
Financials of Sedemac Mechatronics Ltd
Capital structure and asset base
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 44 |
| Reserves | 109 | 114 | 115 | 124 | 303 | 405 |
| Borrowings + | 47 | 90 | 134 | 170 | 64 | 72 |
| Other Liabilities + | 64 | 58 | 82 | 108 | 123 | 292 |
| Total Liabilities | 220 | 262 | 331 | 402 | 491 | 814 |
| Fixed Assets + | 71 | 102 | 136 | 151 | 197 | 324 |
| CWIP | 36 | 32 | 44 | 62 | 53 | 20 |
| Investments | 0 | 0 | 0 | 0 | 19 | 0 |
| Other Assets + | 113 | 129 | 151 | 189 | 222 | 470 |
| Total Assets | 220 | 262 | 331 | 402 | 491 | 814 |
Financials of Sedemac Mechatronics Ltd
Operating, investing and financing cash movement
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 16 | 10 | 78 | 61 | 91 | 128 |
| Cash from Investing Activity + | -26 | -51 | -51 | -59 | -105 | -148 |
| Cash from Financing Activity + | 2 | 35 | -24 | -1 | 13 | 18 |
| Net Cash Flow | -7 | -6 | 2 | 0 | -1 | -3 |
| Free Cash Flow | -7 | -40 | 22 | -6 | 5 | -47 |
| CFO/OP | 63% | 39% | 166% | 85% | 87% | 71% |
Financials of Sedemac Mechatronics Ltd
Working capital efficiency and return ratios
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 46 | 21 | 13 | 19 | 24 | 46 |
| Inventory Days | 135 | 173 | 109 | 118 | 120 | 106 |
| Days Payable | 124 | 83 | 80 | 77 | 76 | 128 |
| Cash Conversion Cycle | 57 | 110 | 42 | 60 | 68 | 25 |
| Working Capital Days | 9 | 2 | -38 | -43 | 21 | 17 |
| ROCE % | 6% | 11% | 18% | 24% | 36% |