Samyak International (BSE 530025)₹21.30−2.52%Diversified Commercial Services
In the Jun 2026 quarter (consolidated), Samyak International reported sales of ₹11.88 Cr, up 34.7% from Jun 2025, and net profit of ₹0.94 Cr. For the year to Mar 2026, sales were ₹42.12 Cr and net profit ₹0.25 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7.01 | 6.76 | 24.69 | 12.11 | 7.26 | 8.48 | 13.43 | 8.82 | 9.25 | 13.74 | 10.38 | 11.88 |
| Expenses | 4.68 | 4.74 | 20.90 | 10.31 | 5.45 | 6.42 | 13.34 | 7.57 | 7.37 | 15.91 | 10.31 | 10.20 |
| Operating Profit | 2.35 | 2.05 | 3.88 | 1.83 | 1.84 | 2.08 | 0.11 | 1.28 | 1.90 | −2.15 | 0.10 | 1.72 |
| OPM % | 33.2% | 30.0% | 15.5% | 14.9% | 25.1% | 24.3% | 0.7% | 14.3% | 20.3% | −15.6% | 0.9% | 14.2% |
| Other Income | 0.00 | 0.00 | −0.02 | 0.00 | 0.00 | 0.00 | −0.04 | 0.00 | 0.00 | 3.03 | −0.93 | 0.10 |
| Interest | 0.13 | 0.17 | 0.47 | 0.16 | 0.23 | 0.19 | 0.44 | 0.26 | 0.28 | 0.22 | 0.23 | 0.23 |
| Depreciation | 0.82 | 0.82 | 2.05 | 0.22 | 1.67 | 0.85 | 0.97 | 0.91 | 1.16 | 0.69 | 0.77 | 0.77 |
| Profit before tax | 1.42 | 1.08 | 1.35 | 1.47 | −0.06 | 1.06 | −1.35 | 0.13 | 0.48 | 0.02 | −1.84 | 0.85 |
| Tax % | 0.0% | 0.0% | 0.7% | 0.0% | 40.0% | 1.0% | 23.1% | 66.6% | −55.4% | 1,399.9% | 32.7% | −2.4% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.99 | 0.00 |
| Net Profit | 1.42 | 1.06 | 1.31 | 1.47 | 0.84 | 1.20 | −3.57 | −0.17 | 0.96 | −0.45 | −2.50 | 0.94 |
| EPS (Rs) | 2.25 | 1.70 | 2.10 | 2.33 | 1.32 | 1.48 | −4.47 | −0.19 | 1.18 | −0.57 | −3.10 | 1.15 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 33.91 | 41.05 | 48.78 | 43.53 | 23.82 | 24.00 | 46.24 | 45.18 | 37.36 | 41.04 | 42.12 | 45.25 |
| Expenses | 33.55 | 40.48 | 48.29 | 41.25 | 21.28 | 24.71 | 41.63 | 39.07 | 29.80 | 36.09 | 41.16 | 43.79 |
| Operating Profit | 0.41 | 0.66 | 0.60 | 2.37 | 2.59 | −0.67 | 4.70 | 6.17 | 7.71 | 5.01 | 1.05 | 1.57 |
| OPM % | 1.2% | 1.6% | 1.2% | 5.4% | 10.7% | −2.8% | 10.1% | 13.5% | 20.4% | 12.1% | 2.5% | 3.5% |
| Other Income | 0.29 | 0.08 | 0.20 | 0.10 | 0.15 | 3.74 | 0.06 | 0.63 | 0.54 | −0.06 | 4.55 | 2.20 |
| Interest | 0.18 | 0.19 | 0.22 | 0.42 | 0.97 | 1.04 | 1.06 | 0.62 | 0.75 | 1.01 | 0.96 | 0.96 |
| Depreciation | 0.16 | 0.16 | 0.16 | 2.29 | 3.06 | 2.87 | 3.10 | 3.58 | 3.67 | 3.69 | 3.50 | 3.39 |
| Profit before tax | 0.39 | 0.42 | 0.45 | −0.23 | −1.28 | −0.81 | 0.63 | 2.63 | 3.86 | 0.26 | 1.17 | −0.49 |
| Tax % | 28.9% | 29.2% | 18.1% | 40.9% | −0.8% | 0.0% | 4.8% | 0.4% | 1.0% | 136.0% | 48.2% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | −0.07 | 0.00 | −0.17 | −0.19 | −0.03 | 0.00 | 0.15 | 0.63 | −0.99 |
| Net Profit | 0.29 | 0.29 | 0.37 | −0.32 | −1.27 | −0.78 | 0.61 | 2.62 | 3.79 | −0.08 | 0.25 | −1.05 |
| EPS (Rs) | 0.44 | 0.47 | 0.57 | −0.49 | −2.01 | −1.25 | 0.95 | 4.17 | 4.46 | −0.34 | 0.29 | −1.34 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 6.24 | 6.24 | 6.24 | 6.24 | 6.25 | 6.24 | 6.25 | 6.25 | 6.25 | 6.24 | 8.00 | 8.01 |
| Reserves | 5.67 | 6.10 | 6.37 | 6.79 | 68.14 | 35.61 | 64.58 | 62.18 | 63.25 | 36.39 | 44.28 | 50.01 |
| Borrowings | 1.16 | 1.28 | 1.72 | 2.23 | 10.54 | 14.19 | 11.83 | 9.63 | 11.12 | 3.96 | 2.73 | 1.68 |
| Other Liabilities | 6.31 | 13.62 | 18.09 | 16.57 | 19.10 | 17.20 | 15.37 | 6.52 | 18.50 | 20.56 | 14.75 | 15.58 |
| Total Liabilities | 19.38 | 27.24 | 32.42 | 31.83 | 104 | 73.24 | 98.03 | 84.58 | 99.12 | 67.15 | 69.76 | 75.28 |
| Fixed Assets | 1.29 | 1.38 | 1.27 | 1.12 | 41.87 | 39.33 | 36.62 | 33.78 | 34.56 | 33.93 | 29.44 | 25.36 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 5.51 | 7.19 | 9.60 | 8.85 | 36.07 | 4.37 | 35.15 | 33.42 | 25.01 | 3.90 | 7.14 | 12.61 |
| Other Assets | 12.58 | 18.67 | 21.55 | 21.86 | 26.09 | 29.54 | 26.26 | 17.38 | 39.55 | 29.32 | 33.18 | 37.31 |
| Inventories | 5.43 | 4.20 | 9.04 | 4.71 | 5.81 | 5.68 | 11.17 | 4.07 | 9.13 | 8.25 | 8.06 | 4.20 |
| Trade receivables | 2.92 | 7.95 | 9.38 | 11.39 | 8.68 | 14.00 | 5.14 | 4.06 | 11.92 | 2.40 | 4.11 | 2.19 |
| Cash & equivalents | 0.20 | 0.57 | 0.69 | 0.30 | 1.90 | 0.35 | 0.87 | 1.25 | 1.64 | 2.02 | 1.29 | 1.26 |
| Total Assets | 19.38 | 27.24 | 32.42 | 31.83 | 104 | 73.24 | 98.03 | 84.58 | 99.12 | 67.15 | 69.76 | 75.28 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.83 | −1.33 | 61.36 | −4.27 | 6.38 | 5.93 | 3.83 | 12.47 | 0.34 | 7.31 |
| Cash from investing activity | −2.31 | 0.97 | −2.56 | 0.03 | −0.03 | −1.58 | 2.06 | −1.94 | −2.20 | −5.47 |
| Cash from financing activity | 0.61 | −0.04 | −57.56 | 2.67 | −5.81 | −3.94 | −5.55 | −10.70 | 1.14 | −1.61 |
| Net cash flow | 0.13 | −0.41 | 1.04 | −1.55 | 0.52 | 0.40 | 0.33 | −0.25 | −0.74 | 0.21 |
| Capex | 0.06 | 0.00 | 0.17 | 0.52 | 0.18 | 0.25 | 1.53 | 1.52 | 0.59 | 1.71 |
| Free cash flow | 1.78 | −1.33 | 61.26 | −4.78 | 6.21 | 5.69 | 2.31 | 11.43 | 0.91 | 5.61 |
| CFO / OP % | 283.0% | −227.0% | 2,598.0% | −165.0% | −967.0% | 126.0% | 62.0% | 163.0% | 10.0% | 746.0% |
| 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 | 29 | 86 | 83 | 85 | 73 | 214 | 78 | 32 | 96 | 23 | 37 | 19 |
| Inventory days | 54 | 46 | 82 | 35 | 55 | 121 | 200 | 41 | 113 | 174 | 154 | 66 |
| Days payable | 61 | 149 | 159 | 123 | 172 | 332 | 243 | 63 | 129 | 250 | 116 | 80 |
| Cash conversion cycle | 21 | −19 | 6 | −3 | −46 | 3 | 33 | 9 | 79 | −53 | 74 | 3 |
| Working capital days | 51 | 47 | 10 | 20 | −15 | 163 | 147 | 73 | 149 | −12 | 27 | −3 |
| ROCE % | 2.4% | 4.1% | 4.3% | 4.5% | 0.6% | −0.4% | 0.6% | 2.4% | 4.2% | 7.1% | 3.0% | 1.5% |
For the Jun 2026 quarter, Samyak International reported sales of ₹11.88 Cr, up 34.7% year on year and net profit of ₹0.94 Cr. The operating margin was 14.2%.
Samyak International's sales for the year to Mar 2026 were ₹42.12 Cr; over the last twelve months they were ₹45.25 Cr.
Net profit for the year to Mar 2026 was ₹0.25 Cr, and −₹1.05 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−1.34.
Samyak International reported borrowings of ₹1.68 Cr at Mar 2026, against cash and equivalents of ₹1.26 Cr.
Cash from operations was ₹7.31 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹5.61 Cr.