Scan Projects (BSE 531797)₹99.00+1.43%Cement & Cement Products
In the Dec 2025 quarter (standalone), Scan Projects reported sales of ₹4.71 Cr, up 44.0% from Dec 2024, and net profit of ₹0.28 Cr, up 100.0% year on year. For the year to Mar 2025, sales were ₹11.95 Cr and net profit ₹0.56 Cr.
Company filings, standalone accounts; latest reported quarter Dec 2025
| 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 | 1.46 | 1.91 | 1.71 | 1.34 | 3.08 | 2.24 | 3.40 | 3.27 | 3.05 | 2.72 | 4.27 | 4.71 |
| Expenses | 1.48 | 1.86 | 1.56 | 1.22 | 2.36 | 2.19 | 3.37 | 3.20 | 2.83 | 2.55 | 4.07 | 4.37 |
| Operating Profit | −0.05 | 0.04 | 0.14 | 0.11 | 0.71 | 0.04 | 0.04 | 0.06 | 0.21 | 0.16 | 0.19 | 0.32 |
| OPM % | −2.8% | 1.6% | 7.7% | 7.5% | 22.8% | 1.3% | 0.9% | 1.5% | 6.6% | 5.5% | 4.2% | 6.6% |
| Other Income | 0.00 | 0.00 | −0.85 | 0.01 | 0.01 | 0.00 | 0.02 | 0.13 | 0.35 | 0.05 | 0.08 | 0.08 |
| Interest | 0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | −0.07 | 0.03 | −0.75 | 0.11 | 0.71 | 0.03 | 0.05 | 0.19 | 0.56 | 0.21 | 0.26 | 0.40 |
| Tax % | −16.7% | 50.0% | 6.8% | 30.0% | −7.1% | 0.0% | 25.0% | 11.1% | 30.9% | 25.0% | 36.0% | 25.6% |
| Exceptional items | 0.00 | 0.00 | −0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −0.05 | 0.00 | −0.77 | 0.07 | 0.74 | 0.00 | 0.02 | 0.14 | 0.37 | 0.14 | 0.15 | 0.28 |
| EPS (Rs) | −0.22 | 0.04 | −2.72 | 0.29 | 2.62 | 0.04 | 0.11 | 0.53 | 1.33 | 0.53 | 0.57 | 1.02 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5.83 | 6.77 | 3.14 | 3.91 | 4.10 | 3.15 | 3.05 | 5.84 | 5.86 | 7.99 | 11.95 | 14.75 |
| Expenses | 5.28 | 6.19 | 2.76 | 3.51 | 3.76 | 2.93 | 2.79 | 5.34 | 5.60 | 6.96 | 11.58 | 13.82 |
| Operating Profit | 0.53 | 0.58 | 0.39 | 0.38 | 0.33 | 0.23 | 0.25 | 0.48 | 0.24 | 1.00 | 0.32 | 0.88 |
| OPM % | 9.0% | 8.4% | 12.0% | 9.5% | 7.8% | 7.0% | 7.9% | 8.1% | 3.9% | 12.4% | 2.6% | 6.0% |
| Other Income | 0.11 | 0.13 | 0.02 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | −0.83 | 0.52 | 0.56 |
| Interest | 0.11 | 0.14 | 0.17 | 0.12 | 0.12 | 0.12 | 0.15 | 0.05 | 0.07 | 0.03 | 0.03 | 0.02 |
| Depreciation | 0.10 | 0.07 | 0.06 | 0.04 | 0.03 | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.00 |
| Profit before tax | 0.44 | 0.51 | 0.19 | 0.23 | 0.18 | 0.04 | 0.09 | 0.39 | 0.14 | 0.10 | 0.78 | 1.43 |
| Tax % | 32.6% | 32.0% | 33.3% | 36.4% | 23.5% | 33.3% | 50.0% | 26.3% | 30.7% | 44.5% | 26.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.44 | 0.05 | 0.00 |
| Net Profit | 0.29 | 0.33 | 0.11 | 0.12 | 0.12 | 0.01 | 0.02 | 0.27 | 0.07 | 0.05 | 0.56 | 0.94 |
| EPS (Rs) | 1.05 | 1.19 | 0.43 | 0.46 | 0.46 | 0.08 | 0.11 | 0.98 | 0.29 | 0.22 | 1.99 | 3.45 |
| 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 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.02 | 4.02 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 2.88 |
| Reserves | −0.45 | −0.20 | 0.14 | 0.09 | 0.21 | 0.35 | 0.37 | 0.41 | 0.64 | 0.79 | 0.85 | 2.57 |
| Borrowings | 0.88 | 1.17 | 2.13 | 0.98 | 0.93 | 0.38 | 0.89 | 0.75 | 0.93 | 0.07 | 0.11 | 0.09 |
| Other Liabilities | 1.94 | 2.26 | 1.85 | 1.40 | 1.68 | 1.72 | 1.23 | 1.17 | 1.63 | 0.84 | 1.21 | 1.31 |
| Total Liabilities | 6.39 | 7.25 | 8.13 | 6.48 | 6.83 | 6.46 | 6.50 | 6.34 | 7.21 | 5.71 | 6.18 | 6.85 |
| Fixed Assets | 0.72 | 0.59 | 0.53 | 0.47 | 0.40 | 0.61 | 0.53 | 0.46 | 0.41 | 0.37 | 0.44 | 0.30 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.05 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 |
| Other Assets | 5.67 | 6.66 | 7.60 | 6.01 | 6.39 | 5.80 | 5.88 | 5.79 | 6.71 | 5.25 | 5.66 | 6.46 |
| Inventories | 0.18 | 0.23 | 0.23 | 0.17 | 0.16 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.84 | 0.32 |
| Trade receivables | 2.69 | 1.80 | 2.17 | 2.24 | 2.89 | 2.38 | 2.47 | 2.55 | 3.68 | 2.35 | 2.34 | 0.93 |
| Cash & equivalents | 1.32 | 1.28 | 1.59 | 0.09 | 0.27 | 0.31 | 0.13 | 0.10 | 0.06 | 0.12 | 0.53 | 1.54 |
| Total Assets | 6.39 | 7.25 | 8.13 | 6.48 | 6.83 | 6.46 | 6.50 | 6.34 | 7.21 | 5.71 | 6.18 | 6.85 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −0.20 | −0.46 | −0.82 | −0.23 | 0.38 | 0.96 | −0.55 | −0.06 | −0.23 | 1.00 | 0.39 | 3.02 |
| Cash from investing activity | 0.04 | 0.04 | 0.08 | 1.34 | −0.03 | −0.27 | −0.06 | 0.27 | 0.07 | 0.00 | 0.12 | −2.29 |
| Cash from financing activity | 0.30 | 0.28 | 0.98 | −1.31 | −0.17 | −0.66 | 0.42 | −0.25 | 0.15 | −0.93 | −0.09 | −0.04 |
| Net cash flow | 0.12 | −0.13 | 0.20 | −0.16 | 0.17 | 0.03 | −0.17 | −0.02 | −0.03 | 0.06 | 0.40 | 0.70 |
| Capex | 0.22 | 0.06 | 0.02 | 0.00 | 0.00 | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
| Free cash flow | −0.41 | −0.42 | −0.85 | −0.21 | 0.38 | 0.69 | −0.53 | 0.05 | −0.20 | 0.98 | 0.35 | 3.08 |
| CFO / OP % | 13.0% | −54.1% | −119.0% | −34.1% | 116.0% | 322.0% | −218.1% | −4.0% | −34.0% | 491.0% | 45.9% | 1,041.9% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 213 | 114 | 117 | 261 | 271 | 213 | 286 | 307 | 231 | 147 | 107 | 29 |
| Inventory days | — | — | 167 | — | 61 | 26 | 41 | 23 | 11 | 10 | 58 | 16 |
| Days payable | — | — | 526 | — | 285 | 283 | 212 | 126 | 81 | 23 | 44 | 40 |
| Cash conversion cycle | 214 | 115 | −240 | 262 | 50 | −42 | 118 | 206 | 163 | 136 | 123 | 7 |
| Working capital days | 85 | 94 | 101 | 380 | 306 | 282 | 390 | 467 | 263 | 268 | 185 | 102 |
| ROCE % | 16.0% | 11.3% | 11.2% | 6.0% | 6.3% | 5.7% | 2.8% | 4.2% | 7.9% | 3.7% | 20.2% | 13.4% |
For the Dec 2025 quarter, Scan Projects reported sales of ₹4.71 Cr, up 44.0% year on year and net profit of ₹0.28 Cr, up 100.0% year on year. The operating margin was 6.6%.
Scan Projects' sales for the year to Mar 2025 were ₹11.95 Cr; over the last twelve months they were ₹14.75 Cr.
Net profit for the year to Mar 2025 was ₹0.56 Cr, and ₹0.94 Cr over the last twelve months. Earnings per share over the same trailing period were ₹3.45.
Scan Projects reported borrowings of ₹0.09 Cr at Mar 2025, against cash and equivalents of ₹1.54 Cr.
Cash from operations was ₹3.02 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹3.08 Cr.