Shervani Industrial Syndicate Share Price & Earnings Call Analysis

Financials of Shervani Indl Sy

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Shervani Indl Sy

Quarterly Results

Quarter-by-quarter operating performance

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Sales +	4.76	73.47	30.48	13.07	25.68	10.54	19.73	11.71	6.42	8.85	3.35	6.61	1.49
Expenses +	4.74	53.31	23.41	10.87	25.60	10.48	18.19	10.99	7.07	8.82	4.41	6.03	3.94
Operating Profit	0.02	20.16	7.07	2.20	0.08	0.06	1.54	0.72	-0.65	0.03	-1.06	0.58	-2.45
OPM %	0.42%	27.44%	23.20%	16.83%	0.31%	0.57%	7.81%	6.15%	-10.12%	0.34%	-31.64%	8.77%	-164.43%
Other Income +	19.81	1.36	0.36	3.09	0.55	0.59	0.51	0.41	3.55	0.84	1.12	0.99	4.00
Interest	0.04	0.01	0.02	0.03	0.09	0.08	0.10	0.09	0.09	0.08	0.07	0.09	0.08
Depreciation	0.24	0.24	0.22	0.24	0.28	0.41	0.37	0.37	0.36	0.37	0.31	0.33	0.29
Profit before tax	19.55	21.27	7.19	5.02	0.26	0.16	1.58	0.67	2.45	0.42	-0.32	1.15	1.18
Tax %	4.04%	0.00%	0.00%	0.00%	1,111.54%	0.00%	26.58%	22.39%	17.96%	19.05%	-15.62%	97.39%	170.34%
Net Profit +	18.76	21.27	7.19	5.02	-2.63	0.16	1.16	0.52	2.01	0.34	-0.27	0.03	-0.83
EPS in Rs	69.46	78.75	26.62	18.59	-9.74	0.62	4.51	2.02	7.81	1.32	-1.05	0.12	-3.23

Financials of Shervani Indl Sy

Profit & Loss

Annual income statement trend

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Sales +	3.77	31.72	46.08	91.16	78.52	92.33	31.86	8.84	26.69	142.70	48.39	21.37
Expenses +	5.61	29.54	35.18	57.92	35.41	67.34	27.40	11.71	23.05	112.80	46.46	23.20
Operating Profit	-1.84	2.18	10.90	33.24	43.11	24.99	4.46	-2.87	3.64	29.90	1.93	-1.83
OPM %	-48.81%	6.87%	23.65%	36.46%	54.90%	27.07%	14.00%	-32.47%	13.64%	20.95%	3.99%	-8.56%
Other Income +	1.23	0.64	5.49	1.73	0.24	1.23	1.26	1.07	21.91	4.97	4.78	5.88
Interest	0.49	0.51	0.20	0.09	0.20	0.31	0.40	0.27	0.19	0.15	0.36	0.32
Depreciation	0.55	0.43	0.42	0.48	0.64	0.71	0.74	0.89	0.93	0.98	1.51	1.30
Profit before tax	-1.65	1.88	15.77	34.40	42.51	25.20	4.58	-2.96	24.43	33.74	4.84	2.43
Tax %	0.61%	6.91%	-0.63%	26.77%	19.88%	20.91%	-45.63%	-6.42%	3.27%	8.57%	20.87%	130.04%
Net Profit +	-1.66	1.75	15.87	25.19	34.06	19.93	6.66	-2.77	23.63	30.85	3.83	-0.73
EPS in Rs	-5.09	5.37	48.68	80.84	109.31	73.79	24.66	-10.26	87.49	114.22	14.89	-2.84
Dividend Payout %	0.00%	0.00%	0.00%	105.28%	0.00%	3.39%	10.14%	-19.49%	2.86%	16.66%	20.13%	0.00%

Financials of Shervani Indl Sy

Balance Sheet

Capital structure and asset base

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3.26	3.26	3.26	3.12	3.12	2.70	2.70	2.70	2.70	2.57	2.57	2.59
Reserves	184.95	186.57	193.63	170.56	149.83	130.42	130.19	126.49	142.09	150.79	147.84	130.18
Borrowings +	10.68	7.92	1.00	6.82	7.20	5.92	5.06	11.70	1.57	31.54	51.37	72.10
Other Liabilities +	10.05	7.68	12.14	50.21	70.91	31.09	47.44	78.71	117.69	48.95	55.65	139.15
Total Liabilities	208.94	205.43	210.03	230.71	231.06	170.13	185.39	219.60	264.05	233.85	257.43	344.02
Fixed Assets +	13.74	13.22	12.38	14.41	15.95	15.37	18.15	19.38	18.65	23.12	22.20	14.51
CWIP	0.00	0.00	0.00	0.00	0.80	1.43	0.00	0.00	0.00	1.84	9.15	20.80
Investments	8.98	8.44	13.31	15.31	14.84	6.11	5.58	9.38	28.30	35.77	25.83	19.34
Other Assets +	186.22	183.77	184.34	200.99	199.47	147.22	161.66	190.84	217.10	173.12	200.25	289.37
Total Assets	208.94	205.43	210.03	230.71	231.06	170.13	185.39	219.60	264.05	233.85	257.43	344.02

Financials of Shervani Indl Sy

Cash Flows

Operating, investing and financing cash movement

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	-2.04	2.21	15.77	26.16	25.41	-12.79	5.09	1.17	6.78	-8.53	14.37	44.66
Cash from Investing Activity +	2.75	1.17	-4.89	-26.19	7.33	25.73	-1.68	-5.30	-0.10	-10.31	-25.50	-28.69
Cash from Financing Activity +	4.05	-3.27	-7.11	0.89	-31.05	-22.29	-1.94	5.71	-10.89	22.12	9.58	15.91
Net Cash Flow	4.76	0.11	3.77	0.86	1.68	-9.35	1.47	1.58	-4.20	3.28	-1.56	31.88
Free Cash Flow	-2.32	2.04	15.55	23.57	22.34	-13.65	3.36	0.52	6.56	-15.18	6.45	31.75
CFO/OP	108%	94%	147%	111%	70%	-33%	92%	-86%	219%	-0%	806%	-2,336%

Financials of Shervani Indl Sy

Ratios

Working capital efficiency and return ratios

	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	20.33	135.67	189.00	1.68	13.39	2.53	21.65	82.99	40.62	4.76	9.20	8.71
Inventory Days		4,260.58	2,671.68	1,820.56		2,221.47				1,014.98		5,647.01
Days Payable		5.06	8.58	6.79		19.73				24.69		50.67
Cash Conversion Cycle	20.33	4,391.19	2,852.10	1,815.45	13.39	2,204.27	21.65	82.99	40.62	995.05	9.20	5,605.05
Working Capital Days	14,320.20	1,729.38	1,161.77	386.14	380.94	386.66	1,082.86	3,458.83	1,125.63	229.10	705.03	402.58
ROCE %	-0.90%	1.65%	6.13%	18.24%	26.36%	17.05%	3.86%	-1.96%	17.11%	19.12%	1.51%	1.35%

Others in Realty this season

Oberoi Realty Ltd (Q2 FY27)
5.9% decrease). Key results statement takeaways from Oberoi Realty Ltd's Q2 FY27 results statement — and how it ranks against sector peers.
Sunteck Realty Ltd (Q2 FY27)
Consolidated revenue from operations of ₹32,081.21 lakhs (Page 6). Key results statement takeaways from Sunteck Realty Ltd's Q2 FY27 results statement — and how
Aditya Birla Real Estate Ltd (Q2 FY27)
Q2 FY27 Net Total Income: ₹268 Cr, up 755% YoY from ₹31 Cr in Q2 FY26 (Page 8) . Key investor presentation takeaways from Aditya Birla Real Estate Ltd's Q2 FY27
Runwal Enterpri. (Q2 FY27)
Revenue from operations in Q1 FY27: ₹3,381.61 mn, down 24.2% YoY from ₹4,461.62 mn in Q1 FY26 (Page 28). Key investor presentation takeaways from Runwal Enterpr

Compare:vs DLF vs Lodha Developers Ltd vs Phoenix Mills Ltd