alphaveSAFARI₹1,500.10

Safari Industries (India) Ltd.

Annual Quarterly₹ CrorePeersVIPIND SENCO SFL SHAILY RELAXO REDTAPE SKYGOLD PNGJLMcap ₹7,350 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	370.0	388.3	365.4	450.0	457.8	442.7	421.1	527.8	533.6	512.4	473.3	588.6
Other Income	2.9	3.7	5.1	8.2	7.1	7.2	6.0	5.8	5.8	6.1	7.1	7.2
Total Income	372.9	392.0	370.5	458.2	464.8	449.9	427.1	533.6	539.3	518.5	480.4	595.8
Expenses
+ Cost of Materials Consumed	97.1	124.3	126.3	138.2	148.6	150.6	155.5	151.3	177.0	146.1	164.5	201.1
+ Purchases of Stock-in-Trade	94.2	78.6	87.9	63.9	102.2	134.7	141.0	94.7	98.3	118.1	101.1	84.9
+ Changes in Inventories	10.3	-1.0	-33.9	47.7	6.3	-43.6	-82.6	40.3	7.2	10.0	-25.8	40.3
+ Employee Benefit Expense	24.8	24.4	24.2	26.6	30.2	30.8	31.4	31.3	35.5	38.6	38.2	37.7
+ Finance Costs	2.2	2.4	2.3	2.4	2.4	2.0	2.0	2.2	2.1	2.3	2.0	2.5
+ Depreciation & Amortisation	12.3	12.9	13.7	14.2	14.7	14.7	15.4	17.4	17.6	17.7	17.9	19.0
+ Other Expenses	80.1	93.8	94.0	107.8	122.6	119.9	115.0	131.0	141.6	144.0	133.4	149.1
Total Expenses	321.0	335.4	314.6	400.7	427.0	409.1	377.7	468.2	479.2	476.7	431.4	534.7
EBITDA	63.5	68.2	66.9	65.9	47.9	50.4	60.9	79.3	74.0	55.7	61.8	75.4
EBIT	51.2	55.3	53.2	51.6	33.2	35.7	45.4	61.8	56.5	37.9	43.9	56.4
Profit
PBT before Exceptional Items	51.9	56.6	55.9	57.5	37.8	40.8	49.4	65.4	60.1	41.7	49.1	61.1
Pretax Income	51.9	56.6	55.9	57.5	37.8	40.8	49.4	65.4	60.1	41.7	49.1	61.1
+ Current Tax	12.4	13.8	14.0	13.0	8.0	9.3	12.2	15.1	13.3	9.1	11.6	13.0
+ Deferred Tax	-0.3	-0.1	-1.3	0.1	0.2	0.4	-0.4	-0.1	-0.1	-0.2	-0.0	0.3
Tax Expense	12.1	13.6	12.7	13.1	8.2	9.7	11.8	15.0	13.2	8.9	11.6	13.3
Net Income	39.8	42.9	43.2	44.4	29.7	31.1	37.6	50.5	46.9	32.9	37.5	47.8
+ Net Income — Continuing Ops	39.8	42.9	43.2	44.4	29.7	31.1	37.6	50.5	46.9	32.9	37.5	47.8
+ Other Comprehensive Income	-0.1	-0.1	-0.8	-0.2	-0.3	-0.3	-0.7	-0.4	-0.4	-0.3	0.5	-0.2
Total Comprehensive Income	39.7	42.8	42.4	44.2	29.4	30.9	36.9	50.1	46.5	32.6	38.0	47.6
Net Income to Common	39.8	—	42.4	0.0	0.0	0.0	36.9	50.5	46.5	—	0.0	47.8
Per Share
Basic EPS	16.74	9.02	9.00	9.11	6.07	6.37	7.69	10.33	9.58	6.72	7.65	9.75
Diluted EPS	16.64	8.98	8.97	9.07	6.06	6.36	7.67	10.31	9.58	6.70	7.65	9.74
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-0.7	-0.4	-0.4	-0.3	0.5	-0.2
+ Items NOT to be Reclassified to P&L	-0.1	-0.1	-1.1	-0.3	-0.3	-0.3	-0.9	-0.5	-0.5	-0.4	0.6	-0.2
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	0.0	-0.1	-0.1	-0.1	0.1	-0.1
+ Tax on Items NOT to be Reclassified — alt tag	-0.0	-0.0	-0.3	-0.1	-0.1	-0.1	—	—	—	—	—	—
+ Tax on Items to be Reclassified	—	—	—	—	—	—	-0.2	0.0	0.0	0.0	0.0	0.0
Comprehensive Income — Owners of Parent	39.7	42.8	42.3	44.2	29.4	30.9	36.9	50.1	46.5	—	38.0	47.6
Per Share — as-filed variants
Basic EPS — Continuing Operations	16.74	9.02	9.00	9.11	6.07	6.37	7.69	10.33	9.58	6.72	7.65	9.75
Diluted EPS — Continuing Operations	16.64	8.98	8.97	9.07	6.06	6.36	7.67	10.31	9.58	6.70	7.65	9.74
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	168.4	186.3	185.1	200.2	200.7	201.1	207.2	241.6	251.1	238.2	233.5	262.3
Gross Margin %	45.50	47.99	50.65	44.49	43.84	45.42	49.21	45.77	47.06	46.49	49.32	44.56
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	51.9	56.6	55.9	57.5	37.8	40.8	49.4	65.4	60.1	41.7	49.1	61.1
Net Income Adj (tax-effected)	39.8	42.9	43.2	44.4	29.7	31.1	37.6	50.5	46.9	32.9	37.5	47.8
EPS Adj	16.74	9.02	9.00	9.11	6.07	6.37	7.69	10.33	9.58	6.72	7.65	9.75
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00
Paid Up Equity Capital	4.8	9.5	9.8	9.8	9.8	9.8	9.8	9.8	9.8	9.8	9.8	9.8

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.