Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Sudarshan Colorants
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 + | 180 | 209 | 200 | 176 | 205 | 173 | 218 | 213 | 220 | 211 | 183 | 176 | 211 |
| Expenses + | 163 | 183 | 178 | 162 | 195 | 162 | 190 | 188 | 202 | 186 | 165 | 164 | 207 |
| Operating Profit | 17 | 26 | 22 | 14 | 10 | 11 | 28 | 25 | 18 | 24 | 18 | 11 | 4 |
| OPM % | 9% | 12% | 11% | 8% | 5% | 6% | 13% | 12% | 8% | 12% | 10% | 6% | 2% |
| Other Income + | 0 | 0 | 2 | 1 | 5 | 2 | 3 | 4 | 1 | 4 | 9 | -9 | 17 |
| Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 5 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Profit before tax | 12 | 21 | 17 | 9 | 9 | 7 | 25 | 23 | 13 | 23 | 21 | -3 | 16 |
| Tax % | 25% | 25% | 26% | 26% | 33% | 26% | 27% | 26% | 16% | 26% | 23% | -25% | 19% |
| Net Profit + | 9 | 16 | 13 | 6 | 6 | 5 | 18 | 17 | 11 | 17 | 16 | -2 | 13 |
| EPS in Rs | 4.00 | 6.93 | 5.58 | 2.77 | 2.53 | 2.24 | 7.98 | 7.46 | 4.61 | 7.40 | 7.06 | -0.87 | 5.70 |
Financials of Sudarshan Colorants
Annual income statement trend
| Dec 2014 | Mar 2016 15m | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 1,045 | 1,140 | 981 | 1,014 | 719 | 757 | 731 | 840 | 766 | 791 | 825 | 781 |
| Expenses + | 1,019 | 1,073 | 914 | 970 | 677 | 697 | 646 | 778 | 705 | 719 | 743 | 723 |
| Operating Profit | 26 | 67 | 67 | 44 | 42 | 60 | 84 | 62 | 61 | 72 | 82 | 58 |
| OPM % | 3% | 6% | 7% | 4% | 6% | 8% | 12% | 7% | 8% | 9% | 10% | 7% |
| Other Income + | 1,196 | 53 | 9 | 28 | 17 | 50 | 268 | 9 | -1 | 9 | 10 | 22 |
| Interest | 1 | 1 | 0 | 1 | 1 | 4 | 3 | 0 | 0 | 2 | 3 | 3 |
| Depreciation | 33 | 50 | 39 | 38 | 29 | 39 | 36 | 20 | 20 | 23 | 21 | 20 |
| Profit before tax | 1,187 | 69 | 36 | 33 | 29 | 66 | 314 | 49 | 40 | 56 | 68 | 58 |
| Tax % | 21% | 14% | 33% | 35% | 36% | 24% | 30% | 12% | 52% | 27% | 24% | 23% |
| Net Profit + | 943 | 59 | 24 | 22 | 19 | 51 | 220 | 43 | 19 | 41 | 51 | 45 |
| EPS in Rs | 353.83 | 25.72 | 10.61 | 9.36 | 8.04 | 21.97 | 95.21 | 18.77 | 8.31 | 17.82 | 22.29 | 19.29 |
| Dividend Payout % | 11% | 583% | 236% | 53% | 124% | 50% | 215% | 0% | 0% | 0% | 0% | 0% |
Financials of Sudarshan Colorants
Capital structure and asset base
| Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 27 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 1,369 | 646 | 650 | 602 | 593 | 628 | 384 | 391 | 409 | 449 | 500 | 547 |
| Borrowings + | 9 | 0 | 0 | 0 | 0 | 32 | 1 | 0 | 0 | 27 | 25 | 23 |
| Other Liabilities + | 437 | 232 | 260 | 268 | 278 | 260 | 241 | 222 | 229 | 226 | 210 | 212 |
| Total Liabilities | 1,842 | 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 |
| Fixed Assets + | 335 | 365 | 343 | 323 | 309 | 227 | 150 | 150 | 146 | 172 | 160 | 165 |
| CWIP | 13 | 5 | 10 | 10 | 21 | 3 | 9 | 8 | 8 | 4 | 5 | 8 |
| Investments | 33 | 74 | 112 | 41 | 12 | 81 | 10 | 9 | 3 | 4 | 4 | 4 |
| Other Assets + | 1,461 | 458 | 468 | 518 | 552 | 632 | 481 | 469 | 505 | 545 | 589 | 628 |
| Total Assets | 1,842 | 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 758 | 805 |
Financials of Sudarshan Colorants
Operating, investing and financing cash movement
| Dec 2014 | 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 + | -60 | -148 | 82 | -1 | 29 | 101 | 57 | 13 | 36 | 95 | 111 | 34 |
| Cash from Investing Activity + | 1,224 | -35 | -50 | 67 | 7 | -78 | 415 | 5 | -9 | -17 | -37 | -73 |
| Cash from Financing Activity + | -175 | -799 | -29 | -70 | -28 | -25 | -474 | -35 | -0 | -3 | -5 | -5 |
| Net Cash Flow | 989 | -983 | 3 | -4 | 8 | -2 | -2 | -17 | 27 | 74 | 69 | -44 |
| Free Cash Flow | 895 | -200 | 59 | -27 | 6 | 79 | 47 | 17 | 20 | 78 | 100 | 6 |
| CFO/OP | -36% | 108% | 136% | 48% | 97% | 190% | 95% | 43% | 83% | 153% | 151% | 76% |
Financials of Sudarshan Colorants
Working capital efficiency and return ratios
| Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 56 | 57 | 64 | 64 | 92 | 71 | 85 | 73 | 104 | 90 | 68 | 84 |
| Inventory Days | 86 | 72 | 95 | 94 | 155 | 101 | 117 | 105 | 101 | 96 | 104 | 120 |
| Days Payable | 77 | 74 | 103 | 103 | 160 | 108 | 155 | 120 | 139 | 136 | 126 | 128 |
| Cash Conversion Cycle | 65 | 54 | 57 | 55 | 87 | 64 | 47 | 59 | 66 | 50 | 46 | 76 |
| Working Capital Days | -13 | 49 | 49 | 60 | 91 | 129 | 77 | 76 | 91 | 70 | 72 | 70 |
| ROCE % | 1% | 6% | 5% | 5% | 5% | 11% | 12% | 11% | 11% | 12% | 15% | 11% |
EBITDA margin improvement potential in explosive business to reach mid-teens (18-19% global benchmarks), with combined Solar-BME margins currently at 13-14%…
The net debt has already been reduced significantly from Rs.922 Crores at acquisition to Rs.531 Crores. Key concall takeaways from Sudarshan Chemical…
250-260 crores in FY27 with about 20% EBITDA margin, growing at 11-12% annually in absolute terms. Key concall takeaways from Indo Borax & Chemicals Ltd's Q1…
Chemicals business is guided for 15-20% growth in FY27, with a strong Q1 performance positioning the company to possibly hit the higher end of this range (Page…