Sahyadri Industries enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023


351	—	—	—	—
45.8	45.8	4.8	16.5	13.5
16.3	16.3	78.1	116	124
322	—	—	—	—
−29.5	−29.5	73.3	99.2	111
₹293.91	—	—	—	—

422	422	456	476	459
3.9%	3.9%	17.1%	24.3%	27.0%
0.05×	—	—	—	—

0.45×	—	—	—	—
4.03×	—	—	—	—
5.76×	—	—	—	—
3.03×	—	—	—	—
723	679	605	634	594
79.9	61.1	54.5	66.4	81.0
55.9	36.6	29.6	42.4	57.2
—	121	53.9	57.8	16.7
106	106	32.2	21.2	−38.7
—	105	30.4	18.3	−41.1
—	15.1	21.7	36.7	55.4

Open the chart

From the company's filings with NSE and BSE (Ind-AS), standalone. For information only, not investment advice.

alphave

SAHYADRI₹320.80

Sahyadri Industries Limited

· Infrastructure

₹ CrorePeersBIRLANU ARIS RAMCOINDMcap ₹351 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	351.3
- Cash, Equiv & ST Investments	13.5	16.5	4.8	45.8	45.8
+ Total Debt	124.1	115.7	78.1	16.3	16.3
Enterprise Value	—	—	—	—	321.8
Net Debt (memo)	110.6	99.2	73.3	-29.5	-29.5
EV per Share	—	—	—	—	293.91

Total Capital	459.4	475.7	456.4	422.4	422.4
Total Debt/Total Capital	27.01	24.31	17.12	3.87	3.87
Total Debt/EV	—	—	—	—	0.05

EV/Sales	—	—	—	—	0.45
EV/EBITDA	—	—	—	—	4.03
EV/EBIT	—	—	—	—	5.76
EV/Free Cash Flow	—	—	—	—	3.03
Reference Items — Trailing FY Values
Sales	593.8	634.3	605.2	678.7	722.7
EBITDA	81.0	66.4	54.5	61.1	79.9
EBIT	57.2	42.4	29.6	36.6	55.9
Operating Cash Flow	16.7	57.8	53.9	121.3	—
Free Cash Flow	-38.7	21.2	32.2	106.3	106.3
FCFF (free cash flow to the firm)	-41.1	18.3	30.4	105.5	—
Capital Expenditure	55.4	36.7	21.7	15.1	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · StandaloneFA 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%.