Sumit Woods Ltd Share Price ₹44.9 | P/E 27.0

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

Financials of Sumit Woods Ltd

Quarter-by-quarter operating performance

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales +	21.80	45.81	33.59	38.62	42.85	65.40	32.38	45.72	29.81	32.92	42.27	12.82	11.44
Expenses +	14.74	38.14	27.61	33.75	35.56	54.77	29.86	38.53	25.10	24.15	35.78	11.21	7.45
Operating Profit	7.06	7.67	5.98	4.87	7.29	10.63	2.52	7.19	4.71	8.77	6.49	1.61	3.99
OPM %	32.39%	16.74%	17.80%	12.61%	17.01%	16.25%	7.78%	15.73%	15.80%	26.64%	15.35%	12.56%	34.88%
Other Income +	0.33	0.75	0.37	0.55	0.52	0.57	2.78	-1.50	1.14	0.83	1.02	0.74	1.03
Interest	4.50	5.46	4.09	4.16	4.04	5.04	3.09	3.13	1.90	2.43	2.01	1.72	2.71
Depreciation	0.18	0.17	0.14	0.15	0.15	0.15	0.13	0.13	0.13	0.22	0.27	0.26	0.27
Profit before tax	2.71	2.79	2.12	1.11	3.62	6.01	2.08	2.43	3.82	6.95	5.23	0.37	2.04
Tax %	22.14%	10.75%	23.58%	14.41%	37.29%	7.82%	18.27%	-4.94%	47.12%	33.24%	34.42%	48.65%	48.04%
Net Profit +	2.12	2.48	1.62	0.94	2.27	5.53	1.70	2.55	2.02	4.65	3.43	0.19	1.06
EPS in Rs	0.73	0.84	0.50	0.23	0.54	1.68	0.40	0.55	0.63	1.04	0.76	0.06	0.25

Financials of Sumit Woods Ltd

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	TTM
Sales +	29.06	29.07	44.52	31.39	53.87	48.71	47.04	66.08	101.44	180.46	140.83	99.45
Expenses +	18.45	20.91	36.25	17.48	43.72	34.12	59.27	60.19	77.70	151.63	117.23	78.59
Operating Profit	10.61	8.16	8.27	13.91	10.15	14.59	-12.23	5.89	23.74	28.83	23.60	20.86
OPM %	36.51%	28.07%	18.58%	44.31%	18.84%	29.95%	-26.00%	8.91%	23.40%	15.98%	16.76%	20.98%
Other Income +	0.45	0.55	3.17	2.94	2.81	1.25	2.95	0.78	1.46	2.01	3.20	3.62
Interest	8.90	6.89	6.54	6.06	7.27	6.51	6.87	8.00	15.39	17.32	10.56	8.87
Depreciation	1.11	0.89	0.96	0.66	0.77	0.67	0.59	0.63	0.71	0.60	0.60	1.02
Profit before tax	1.05	0.93	3.94	10.13	4.92	8.66	-16.74	-1.96	9.10	12.92	15.64	14.59
Tax %	18.10%	19.35%	20.56%	23.49%	50.00%	25.87%	26.94%	69.39%	23.85%	19.20%	27.88%
Net Profit +	0.85	0.75	3.13	7.75	6.07	5.98	-23.67	-5.02	6.98	10.36	10.93	9.33
EPS in Rs	0.55	0.48	2.02	3.57	2.19	0.92	-7.34	-0.30	2.50	2.94	2.53	2.11
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Financials of Sumit Woods Ltd

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	Sep 2025
Equity Capital	7.76	7.76	7.78	10.84	15.29	30.59	30.59	30.59	30.59	30.59	45.27	45.27
Reserves	27.35	28.24	32.47	38.66	61.58	48.76	26.30	25.38	36.53	45.43	113.87	117.45
Borrowings +	58.37	65.23	55.44	47.21	36.13	50.37	64.94	110.46	138.39	119.43	63.88	61.61
Other Liabilities +	32.67	33.89	26.74	20.80	68.28	58.50	54.22	55.25	68.28	72.92	91.78	81.72
Total Liabilities	126.15	135.12	122.43	117.51	181.28	188.22	176.05	221.68	273.79	268.37	314.80	306.05
Fixed Assets +	10.06	9.28	8.29	7.64	8.58	7.93	7.44	7.31	6.77	6.19	7.76	7.80
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.54	0.54	0.54	0.00
Investments	12.98	19.95	17.27	21.75	25.99	22.06	22.35	19.57	14.19	8.87	8.36	7.71
Other Assets +	103.11	105.89	96.87	88.12	146.71	158.23	146.26	194.80	252.29	252.77	298.14	290.54
Total Assets	126.15	135.12	122.43	117.51	181.28	188.22	176.05	221.68	273.79	268.37	314.80	306.05

Financials of Sumit Woods Ltd

Operating, investing and financing cash movement

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	17.87	23.41	-6.97	-1.39	-27.33	-15.18	35.99	23.26
Cash from Investing Activity +	-4.30	-8.67	6.65	-1.53	-4.38	-4.17	-5.13	-12.05
Cash from Financing Activity +	-12.22	-19.45	0.61	3.57	35.48	17.79	-32.24	7.05
Net Cash Flow	1.34	-4.71	0.29	0.65	3.77	-1.56	-1.38	18.25
Free Cash Flow	17.89	23.41	-6.97	-1.39	-27.32	-15.90	35.94	20.81
CFO/OP	146%	253%	-42%	-19%	-458%	-61%	129%	111%

Financials of Sumit Woods Ltd

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
Debtor Days	93.20	102.46	132.24	101.86	63.49	115.55	144.17	83.46	90.78	78.27	30.14
Inventory Days	6,635.67	4,172.54	1,075.71	4,865.70	2,863.76	9,973.02	1,081.02			2,016.56
Days Payable	428.38	342.22	105.80	401.14	150.29	708.12	70.91			140.27
Cash Conversion Cycle	6,300.49	3,932.77	1,102.15	4,566.42	2,776.95	9,380.45	1,154.28	83.46	90.78	1,954.57	30.14
Working Capital Days	850.83	837.48	556.35	647.56	703.03	885.79	824.43	724.64	599.35	319.96	433.29
ROCE %		8.03%	9.91%	16.81%	9.76%	9.79%	-6.47%	3.60%	11.85%	13.54%	11.12%

Sumit Woods Ltd Q4 FY25 Share Price & Earnings Call Analysis