Shanthi Gears (SHANTIGEAR)₹496.10−2.74%Industrial Products
In the Jun 2026 quarter (standalone), Shanthi Gears reported sales of ₹116 Cr, down 14.4% from Jun 2025, and net profit of ₹9.86 Cr, down 56.6% year on year. For the year to Mar 2026, sales were ₹521 Cr and net profit ₹77.06 Cr.
Company filings, standalone 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 | 136 | 126 | 154 | 139 | 155 | 158 | 153 | 135 | 132 | 117 | 136 | 116 |
| Expenses | 107 | 102 | 127 | 110 | 121 | 123 | 122 | 105 | 106 | 93.96 | 111 | 101 |
| Operating Profit | 28.79 | 23.39 | 26.68 | 28.71 | 34.23 | 35.00 | 31.05 | 30.55 | 26.56 | 23.04 | 23.93 | 15.22 |
| OPM % | 21.3% | 18.6% | 17.3% | 20.6% | 22.1% | 22.2% | 20.2% | 22.6% | 20.1% | 19.7% | 17.7% | 13.1% |
| Other Income | 3.93 | 3.60 | 9.51 | 3.38 | 3.36 | 3.88 | 4.00 | 3.76 | 5.93 | 2.50 | 2.62 | 4.15 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 |
| Depreciation | 3.02 | 3.02 | 4.23 | 3.10 | 3.24 | 3.42 | 3.58 | 3.67 | 3.79 | 3.92 | 4.72 | 5.07 |
| Profit before tax | 29.68 | 23.98 | 31.94 | 28.96 | 34.34 | 35.48 | 31.43 | 30.63 | 28.72 | 21.60 | 21.83 | 14.19 |
| Tax % | 29.1% | 27.1% | 19.5% | 25.1% | 25.2% | 25.8% | 28.4% | 25.9% | 25.0% | 24.9% | 25.3% | 30.4% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.99 | −1.99 | 0.00 |
| Net Profit | 21.04 | 17.46 | 25.71 | 21.68 | 25.64 | 26.32 | 22.47 | 22.72 | 21.53 | 16.22 | 16.28 | 9.86 |
| EPS (Rs) | 2.73 | 2.26 | 3.34 | 2.81 | 3.33 | 3.42 | 2.92 | 2.95 | 2.79 | 2.10 | 2.11 | 1.27 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 164 | 184 | 214 | 243 | 243 | 216 | 338 | 447 | 537 | 606 | 521 | 501 |
| Expenses | 134 | 147 | 177 | 200 | 209 | 189 | 277 | 356 | 435 | 476 | 415 | 412 |
| Operating Profit | 31.07 | 36.08 | 37.09 | 41.06 | 35.06 | 27.04 | 60.11 | 90.16 | 102 | 129 | 104 | 88.75 |
| OPM % | 19.0% | 20.0% | 17.0% | 17.0% | 14.0% | 12.0% | 18.0% | 20.0% | 19.0% | 21.0% | 20.0% | 17.7% |
| Other Income | 8.99 | 10.99 | 11.98 | 11.99 | 6.99 | 7.99 | 8.99 | 10.99 | 20.98 | 14.99 | 14.99 | 15.20 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.12 |
| Depreciation | 17.04 | 18.04 | 16.05 | 11.04 | 8.02 | 9.02 | 10.04 | 11.03 | 13.03 | 13.04 | 16.04 | 17.50 |
| Profit before tax | 23.01 | 28.03 | 33.04 | 42.02 | 33.03 | 26.01 | 59.02 | 90.03 | 110 | 130 | 103 | 86.34 |
| Tax % | 22.9% | 20.9% | 13.9% | 20.9% | 22.9% | 22.9% | 27.9% | 25.9% | 24.9% | 25.9% | 24.9% | — |
| Exceptional items | 0.00 | 0.00 | 0.99 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 | −2.99 | −2.98 |
| Net Profit | 18.01 | 23.02 | 29.02 | 33.04 | 25.04 | 20.02 | 42.02 | 67.03 | 82.11 | 96.02 | 77.06 | 63.89 |
| EPS (Rs) | 2.16 | 2.74 | 3.49 | 4.07 | 3.27 | 2.62 | 5.53 | 8.71 | 10.69 | 12.49 | 9.96 | 8.27 |
| Dividend payout % | 23.1% | 27.1% | 29.1% | 147.0% | 61.1% | 57.1% | 45.0% | 57.1% | 47.1% | 40.0% | 50.1% | — |
| 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 | 7.98 | 7.98 | 7.97 | 7.97 | 7.97 | 7.98 | 7.99 | 7.98 | 7.98 | 7.99 | 7.97 | 7.98 |
| Reserves | 263 | 276 | 298 | 310 | 293 | 221 | 229 | 252 | 295 | 338 | 394 | 432 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Liabilities | 35.83 | 33.84 | 40.81 | 41.80 | 50.76 | 53.74 | 87.58 | 80.61 | 74.64 | 96.53 | 101 | 115 |
| Total Liabilities | 306 | 317 | 347 | 359 | 352 | 283 | 325 | 340 | 376 | 442 | 503 | 555 |
| Fixed Assets | 81.85 | 65.88 | 64.86 | 56.90 | 58.84 | 59.90 | 73.81 | 65.87 | 69.84 | 71.83 | 78.84 | 106 |
| CWIP | 3.98 | 0.00 | 0.99 | 0.00 | 0.00 | 5.98 | 0.00 | 2.99 | 1.99 | 3.98 | 4.98 | 25.91 |
| Investments | 15.96 | 62.88 | 69.87 | 114 | 124 | 78.81 | 46.90 | 49.84 | 56.82 | 44.87 | 87.81 | 74.77 |
| Other Assets | 205 | 189 | 212 | 189 | 170 | 138 | 205 | 221 | 248 | 321 | 331 | 348 |
| Inventories | 65.16 | 67.19 | 75.21 | 59.17 | 70.24 | 61.17 | 78.15 | 64.17 | 67.16 | 85.26 | 80.22 | 113 |
| Trade receivables | 37.06 | 39.07 | 46.12 | 55.14 | 57.15 | 38.06 | 47.07 | 72.14 | 68.13 | 118 | 137 | 116 |
| Cash & equivalents | 88.65 | 1.99 | 1.99 | 0.99 | 19.92 | 1.99 | 55.77 | 66.80 | 89.66 | 7.97 | 64.81 | 74.81 |
| Total Assets | 306 | 317 | 347 | 359 | 352 | 283 | 325 | 340 | 376 | 442 | 503 | 555 |
| Mar 2015 | 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 | −6.01 | 46.06 | 14.01 | 42.01 | 27.01 | 56.08 | 31.05 | 35.03 | 63.03 | 36.02 | 91.08 | 70.09 |
| Cash from investing activity | 10.03 | −43.14 | −13.04 | −26.05 | 40.08 | 24.06 | −18.06 | −16.03 | −26.08 | −12.04 | −38.08 | −45.14 |
| Cash from financing activity | −5.01 | −5.01 | 0.00 | −16.99 | −49.04 | −97.99 | −12.01 | −19.01 | −23.03 | −39.01 | −37.99 | −38.02 |
| Net cash flow | −1.01 | −2.01 | 1.01 | −1.01 | 18.04 | −18.03 | 1.01 | −1.01 | 14.03 | −14.03 | 14.03 | −14.02 |
| Capex | 3.99 | 10.98 | 5.99 | 5.99 | 11.97 | 17.97 | 14.96 | 5.99 | 14.96 | 19.95 | 23.96 | 52.85 |
| Free cash flow | 26.08 | 35.07 | 8.02 | 37.07 | 16.04 | 38.09 | 16.04 | 30.05 | 48.10 | 18.04 | 67.15 | 17.05 |
| CFO / OP % | 7.0% | 179.1% | 55.1% | 131.1% | 90.1% | 182.1% | 131.1% | 83.1% | 94.1% | 61.1% | 96.1% | 95.1% |
| 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 | 87 | 86 | 92 | 95 | 85 | 58 | 80 | 78 | 56 | 80 | 83 | 81 |
| Inventory days | 371 | 403 | 397 | 238 | 237 | 192 | 275 | 141 | 113 | 121 | 103 | 168 |
| Days payable | 134 | 129 | 132 | 96 | 105 | 95 | 193 | 97 | 73 | 79 | 80 | 108 |
| Cash conversion cycle | 325 | 359 | 357 | 237 | 218 | 154 | 163 | 122 | 96 | 123 | 106 | 142 |
| Working capital days | 180 | 308 | 317 | 230 | 135 | 104 | 87 | 69 | 56 | 135 | 88 | 107 |
| ROCE % | 5.0% | 7.9% | 9.9% | 9.9% | 12.9% | 12.0% | 10.9% | 24.0% | 31.9% | 33.0% | 35.0% | 25.9% |
For the Jun 2026 quarter, Shanthi Gears reported sales of ₹116 Cr, down 14.4% year on year and net profit of ₹9.86 Cr, down 56.6% year on year. The operating margin was 13.1%.
Shanthi Gears' sales for the year to Mar 2026 were ₹521 Cr; over the last twelve months they were ₹501 Cr.
Net profit for the year to Mar 2026 was ₹77.06 Cr, and ₹63.89 Cr over the last twelve months. Earnings per share over the same trailing period were ₹8.27.
Shanthi Gears reported borrowings of ₹0 Cr at Mar 2026, against cash and equivalents of ₹74.81 Cr.
Cash from operations was ₹70.09 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹17.05 Cr.