Sampann Utpadan India (SAMPANN)₹23.50−1.63%Rubber
In the Jun 2026 quarter (consolidated), Sampann Utpadan India reported sales of ₹41.71 Cr, up 27.7% from Jun 2025, and net profit of ₹2.06 Cr, up 12.0% year on year. For the year to Mar 2026, sales were ₹143 Cr and net profit ₹7.01 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 | 17.69 | 17.14 | 19.07 | 20.20 | 21.09 | 23.82 | 32.35 | 32.65 | 34.86 | 36.36 | 38.71 | 41.71 |
| Expenses | 15.87 | 16.58 | 16.75 | 20.52 | 21.11 | 23.84 | 28.22 | 28.61 | 30.82 | 32.22 | 35.27 | 37.06 |
| Operating Profit | 1.80 | 0.56 | 2.33 | −0.37 | −0.07 | −0.04 | 4.15 | 4.03 | 3.97 | 4.10 | 3.42 | 4.61 |
| OPM % | 10.1% | 3.2% | 12.2% | −1.8% | −0.3% | −0.1% | 12.8% | 12.3% | 11.3% | 11.3% | 8.8% | 11.0% |
| Other Income | 0.13 | 0.07 | 0.02 | 0.03 | 0.05 | 3.38 | 4.91 | 0.17 | 0.30 | 0.20 | 0.25 | 0.31 |
| Interest | 0.32 | 0.17 | 0.24 | 0.33 | 0.08 | 0.33 | 0.31 | 0.31 | 0.31 | 0.36 | 0.47 | 0.62 |
| Depreciation | 1.24 | 1.27 | 1.25 | 1.41 | 1.43 | 1.44 | 1.40 | 1.44 | 1.47 | 1.40 | 1.59 | 1.54 |
| Profit before tax | 0.36 | −0.82 | 0.85 | −2.05 | −1.50 | 1.58 | 7.34 | 2.45 | 2.47 | 2.53 | 1.60 | 2.74 |
| Tax % | 24.4% | −24.7% | 48.9% | −25.2% | −25.1% | 25.2% | 25.9% | 25.1% | 25.1% | 25.2% | 25.5% | 25.2% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.94 | 3.52 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.29 | −0.62 | 0.45 | −1.55 | −1.14 | 1.20 | 5.46 | 1.84 | 1.86 | 1.91 | 1.21 | 2.06 |
| EPS (Rs) | 0.08 | −0.16 | 0.12 | −0.39 | −0.29 | 0.30 | 1.35 | 0.46 | 0.39 | 0.40 | 0.26 | 0.43 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 10.01 | 13.01 | 15.99 | 17.99 | 20.01 | 24.02 | 47.97 | 58.01 | 70.94 | 92.92 | 143 | 152 |
| Expenses | 8.98 | 13.97 | 15.98 | 20.95 | 22.95 | 23.95 | 44.92 | 54.85 | 66.92 | 93.89 | 127 | 135 |
| Operating Profit | 1.01 | −1.01 | 0.00 | −2.01 | −3.01 | 0.00 | 3.01 | 3.01 | 5.02 | −1.01 | 15.06 | 16.10 |
| OPM % | 7.0% | −11.0% | −2.0% | −12.0% | −14.0% | −1.9% | 7.0% | 5.0% | 7.0% | −1.2% | 11.0% | 10.6% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 | 0.00 | 12.95 | 0.99 | 1.06 |
| Interest | 0.00 | 1.01 | 2.01 | 3.01 | 4.01 | 5.02 | 3.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.76 |
| Depreciation | 3.99 | 3.99 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 | 4.98 | 4.98 | 5.98 | 5.98 | 6.00 |
| Profit before tax | −3.99 | −6.01 | −6.99 | −9.01 | −10.01 | −9.99 | −4.01 | −1.99 | −0.99 | 4.99 | 8.99 | 9.34 |
| Tax % | −33.0% | −31.0% | −26.9% | −21.9% | −18.0% | −25.0% | −25.0% | −25.0% | −2.0% | 26.0% | 25.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.99 | 0.00 | 0.00 | 0.00 | 6.99 | 0.00 | 0.00 |
| Net Profit | −2.01 | −4.01 | −5.01 | −7.02 | −9.03 | −7.02 | −3.01 | −2.01 | −1.01 | 4.01 | 7.01 | 7.04 |
| EPS (Rs) | −0.61 | −1.09 | −1.28 | −1.69 | −2.11 | −1.81 | −0.74 | −0.43 | −0.22 | 0.99 | 1.40 | 1.48 |
| 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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 40.86 | 40.92 | 40.91 | 40.94 | 40.92 | 40.91 | 40.96 | 40.94 | 40.97 | 40.96 | 48.94 |
| Reserves | 2.01 | −2.01 | −7.00 | −14.01 | −23.04 | −30.01 | −33.01 | −35.00 | −34.99 | −23.01 | −3.00 |
| Borrowings | 46.84 | 54.84 | 56.87 | 62.87 | 67.83 | 74.85 | 83.83 | 88.84 | 96.92 | 95.82 | 95.79 |
| Other Liabilities | 1.01 | 2.02 | 2.01 | 2.01 | 4.02 | 2.02 | 4.01 | 5.03 | 7.03 | 8.04 | 9.03 |
| Total Liabilities | 90.72 | 95.77 | 91.79 | 91.81 | 89.73 | 87.77 | 95.79 | 99.81 | 110 | 122 | 151 |
| Fixed Assets | 78.72 | 78.77 | 74.79 | 71.80 | 67.75 | 64.77 | 66.81 | 65.79 | 62.87 | 73.78 | 86.78 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.03 | 0.00 | 0.00 |
| Investments | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 0.99 | 0.99 | 0.99 |
| Other Assets | 10.01 | 15.01 | 16.01 | 18.02 | 20.99 | 21.01 | 26.99 | 32.03 | 36.04 | 48.04 | 62.99 |
| Inventories | 1.96 | 2.81 | 3.16 | 3.38 | 3.86 | 1.60 | 3.60 | 4.98 | 7.77 | 9.27 | 14.20 |
| Trade receivables | 1.68 | 3.48 | 2.65 | 2.62 | 3.13 | 4.58 | 6.21 | 9.72 | 10.81 | 11.61 | 13.38 |
| Cash & equivalents | 0.15 | 0.08 | 0.24 | 0.21 | 0.16 | −0.99 | 0.10 | 0.10 | 0.08 | 0.48 | 0.08 |
| Total Assets | 90.72 | 95.77 | 91.79 | 91.81 | 89.73 | 87.77 | 95.79 | 99.81 | 110 | 122 | 151 |
| 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 | 0.00 | −4.01 | 1.01 | −2.01 | −1.01 | −3.01 | 3.01 | −1.01 | 4.01 | 0.00 | −2.01 |
| Cash from investing activity | −5.99 | −2.99 | 0.00 | −1.99 | 0.00 | 0.99 | −6.99 | −2.99 | −10.99 | −6.99 | −18.98 |
| Cash from financing activity | 5.01 | 7.01 | −1.01 | 4.01 | 2.01 | 2.01 | 5.01 | 4.01 | 7.02 | 7.01 | 20.04 |
| Net cash flow | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.99 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capex | 4.74 | 3.54 | 0.21 | 1.71 | 0.27 | 4.09 | 6.74 | 3.51 | 11.55 | 7.23 | 18.51 |
| Free cash flow | −4.01 | −7.02 | 1.01 | −4.01 | −2.01 | −3.01 | −4.01 | −4.01 | −8.02 | −7.03 | −20.08 |
| CFO / OP % | 49.0% | 261.0% | −291.0% | 100.0% | 43.0% | 752.0% | 79.0% | −25.0% | 73.0% | −25.0% | −11.0% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 63 | 100 | 61 | 51 | 55 | 70 | 46 | 61 | 54 | 45 | 33 |
| Inventory days | 164 | 184 | 196 | 139 | 127 | 46 | 46 | 50 | 68 | 55 | 45 |
| Days payable | 18 | 65 | 90 | 58 | 123 | 40 | 46 | 43 | 59 | 45 | 22 |
| Cash conversion cycle | 209 | 220 | 167 | 132 | 61 | 77 | 47 | 69 | 64 | 56 | 58 |
| Working capital days | 58 | 103 | 56 | 49 | 16 | 10 | 16 | 25 | 11 | 54 | 67 |
| ROCE % | — | −6.0% | −5.0% | −7.0% | −8.0% | −5.0% | −1.0% | −1.0% | 0.0% | −1.0% | 8.0% |
For the Jun 2026 quarter, Sampann Utpadan India reported sales of ₹41.71 Cr, up 27.7% year on year and net profit of ₹2.06 Cr, up 12.0% year on year. The operating margin was 11.0%.
Sampann Utpadan India's sales for the year to Mar 2026 were ₹143 Cr; over the last twelve months they were ₹152 Cr.
Net profit for the year to Mar 2026 was ₹7.01 Cr, and ₹7.04 Cr over the last twelve months. Earnings per share over the same trailing period were ₹1.48.
Sampann Utpadan India reported borrowings of ₹95.79 Cr at Mar 2026, against cash and equivalents of ₹0.08 Cr.
Cash from operations was −₹2.01 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹20.08 Cr.