Cement & Construction Materials · Founded 1994 · www.silworld.in · BSE 532841 · NSE SAHYA INDU · ISIN INE280H01015
No Notes Added Yet
Business
Sahyadri Industries Ltd. is an Indian manufacturer of building materials, primarily focused on fiber cement products. Its core business involves the production and sale of corrugated fiber cement sheets (used extensively for roofing in rural and semi-urban areas), flat fiber cement boards (for interiors, ceilings, and cladding), and uPVC columns. The company's business model revolves around manufacturing these durable and affordable construction materials and distributing them through an extensive network, catering mainly to the affordable housing segment, agricultural structures, and light industrial applications across India.
Revenue Mix
While the company does not typically provide a detailed public breakdown of revenue by specific product percentage, its primary revenue stream is derived from the Fiber Cement Sheets segment (both corrugated and flat sheets). Other products like uPVC columns and related building materials contribute to the overall revenue. The focus is predominantly on roofing and cladding solutions.
Industry
Sahyadri Industries operates within the broader Indian building materials sector, specifically in the fiber cement market. This market is characterized by demand for affordable, durable, and weather-resistant roofing and interior solutions. The industry is influenced by housing demand (especially rural and semi-urban), government infrastructure projects, and agricultural sector growth. Sahyadri is positioned as one of the established players in the fiber cement segment in India, competing with other domestic manufacturers of fiber cement products and alternative roofing materials like traditional tiles, metal sheets, and increasingly, asbestos-free alternatives. Its strength lies in its manufacturing capabilities and distribution reach in its target markets.
MOAT
Established Brand & Distribution Network: Sahyadri has developed a recognized brand within the fiber cement segment, particularly in rural and semi-urban markets, supported by a wide and entrenched distribution network that allows for deeper market penetration.
Manufacturing Scale & Cost Efficiency: Having multiple manufacturing units spread across key regions in India allows for economies of scale and potentially optimized logistics, contributing to cost efficiency.
Product Focus & Expertise: Specialization in fiber cement products provides accumulated expertise in manufacturing processes and product development tailored to the needs of its target customer base.
Growth Drivers
Affordable Housing & Rural Development: Government initiatives like "Housing for All" and increased focus on rural infrastructure and housing (e.g., Pradhan Mantri Awas Yojana) directly drive demand for affordable building materials.
Shift from Traditional/Asbestos Products: A gradual shift away from asbestos-based roofing and less durable traditional materials towards safer and more resilient fiber cement products presents a sustained growth opportunity.
Infrastructure Spending: General economic growth and increased investment in light industrial, agricultural, and public utility infrastructure contribute to demand for roofing and cladding.
Geographic Expansion & Product Diversification: Potential expansion into new geographies or further diversification into complementary building material products can drive growth.
Risks
Raw Material Price Volatility: The company is exposed to price fluctuations of key raw materials such as cement, fiber, and other chemicals, which can impact profitability.
Cyclical Nature of Construction Industry: Demand for building materials is often tied to the cyclical nature of the construction and real estate sectors, making it susceptible to economic downturns.
Intense Competition: The fiber cement market, along with other building material segments, is competitive, with both organized and unorganized players vying for market share.
Dependence on Monsoon & Rural Economy: A significant portion of its sales comes from rural and semi-urban areas, making it somewhat dependent on agricultural prosperity and favorable monsoon seasons.
Regulatory & Environmental Changes: Changes in building codes, environmental regulations, or raw material sourcing norms could impact operations or costs.
Management & Ownership
Sahyadri Industries Ltd. is a promoter-driven company, with the Kothari family holding a significant stake. The management team comprises experienced professionals with a deep understanding of the building materials sector. The promoter group typically holds a substantial majority stake, aligning their interests with the company's long-term growth.
Outlook
Sahyadri Industries operates in a segment with secular growth drivers, largely propelled by India's ongoing urbanization, infrastructure development, and the push for affordable housing. The company's established brand, manufacturing presence, and wide distribution network position it well to capitalize on this demand, particularly in the underpenetrated rural and semi-urban markets. However, profitability remains susceptible to the volatility of raw material prices and the cyclical nature of the construction industry. Competition is intense, requiring continuous focus on cost efficiency, product innovation, and strengthening distribution channels. The sustained shift away from asbestos towards fiber cement products offers a structural tailwind, but the company must navigate the challenges of commodity price swings and competitive pressures to maintain healthy margins and market share.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 154 | 217 | 106 | 131 | 151 | 215 | 125 | 145 | 195 | 259 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 3 |
| Total Income | 155 | 218 | 107 | 132 | 153 | 216 | 126 | 146 | 197 | 261 |
| Total Expenditure | 140 | 193 | 97 | 123 | 139 | 194 | 116 | 132 | 176 | 220 |
| Operating Profit | 15 | 25 | 10 | 9 | 14 | 22 | 10 | 14 | 21 | 42 |
| Interest | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit Before Tax | 5 | 17 | 3 | 1 | 6 | 14 | 4 | 7 | 14 | 36 |
| Provision for Tax | 1 | 4 | 1 | 0 | 1 | 4 | 1 | 2 | 3 | 9 |
| Profit After Tax | 4 | 12 | 2 | 1 | 4 | 11 | 3 | 5 | 11 | 27 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 12 | 2 | 1 | 4 | 11 | 3 | 5 | 11 | 27 |
| Adjusted Earnings Per Share | 3.9 | 11.4 | 1.8 | 0.7 | 3.9 | 9.8 | 2.5 | 4.5 | 9.6 | 24.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 363 | 258 | 270 | 297 | 284 | 472 | 542 | 594 | 634 | 605 | 679 | 724 |
| Other Income | 1 | 3 | 1 | 1 | 2 | 6 | 4 | 4 | 4 | 5 | 7 | 7 |
| Total Income | 364 | 261 | 271 | 298 | 286 | 478 | 546 | 598 | 638 | 610 | 685 | 730 |
| Total Expenditure | 333 | 216 | 206 | 228 | 238 | 380 | 442 | 513 | 568 | 552 | 618 | 644 |
| Operating Profit | 31 | 45 | 66 | 70 | 48 | 98 | 104 | 84 | 71 | 58 | 67 | 87 |
| Interest | 21 | 17 | 12 | 9 | 5 | 5 | 5 | 9 | 11 | 7 | 3 | 4 |
| Depreciation | 29 | 23 | 21 | 18 | 14 | 14 | 15 | 24 | 24 | 25 | 25 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| Profit Before Tax | -19 | 4 | 36 | 45 | 28 | 79 | 85 | 52 | 35 | 26 | 39 | 61 |
| Provision for Tax | -8 | 1 | 11 | 13 | 2 | 17 | 23 | 14 | 9 | 7 | 10 | 15 |
| Profit After Tax | -11 | 3 | 24 | 32 | 27 | 62 | 62 | 37 | 26 | 19 | 29 | 46 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -11 | 3 | 24 | 32 | 27 | 62 | 62 | 37 | 26 | 19 | 29 | 46 |
| Adjusted Earnings Per Share | -11.4 | 3.1 | 25.5 | 33.4 | 27.8 | 64.5 | 56.5 | 33.9 | 24.1 | 17.8 | 26.5 | 40.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 5% | 8% | 6% |
| Operating Profit CAGR | 16% | -7% | -7% | 8% |
| PAT CAGR | 53% | -8% | -14% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 35% | -6% | -12% | 18% |
| ROE Average | 7% | 7% | 11% | 12% |
| ROCE Average | 10% | 9% | 13% | 15% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 103 | 106 | 131 | 163 | 185 | 245 | 304 | 335 | 360 | 378 | 406 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 93 | 82 | 41 | 40 | 39 | 1 | 24 | 43 | 33 | 7 | 0 |
| Other Non-Current Liabilities | 19 | 14 | 13 | 16 | 13 | 9 | 9 | 8 | 7 | 7 | 6 |
| Total Current Liabilities | 147 | 89 | 105 | 56 | 71 | 124 | 132 | 170 | 160 | 151 | 120 |
| Total Liabilities | 362 | 291 | 290 | 274 | 308 | 379 | 469 | 557 | 560 | 543 | 532 |
| Fixed Assets | 205 | 183 | 159 | 143 | 131 | 127 | 128 | 169 | 181 | 187 | 174 |
| Other Non-Current Assets | 20 | 11 | 12 | 13 | 15 | 23 | 71 | 66 | 68 | 57 | 60 |
| Total Current Assets | 136 | 97 | 119 | 119 | 162 | 230 | 269 | 321 | 310 | 300 | 298 |
| Total Assets | 362 | 291 | 290 | 274 | 308 | 379 | 469 | 557 | 560 | 543 | 532 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 2 | 4 | 1 | 0 | 1 | 1 | 2 | 4 | 2 |
| Cash Flow from Operating Activities | 61 | 56 | 25 | 57 | 30 | 50 | 11 | 17 | 58 | 54 | 121 |
| Cash Flow from Investing Activities | -9 | -1 | 5 | -2 | -34 | -30 | -33 | -45 | -34 | -11 | -50 |
| Cash Flow from Financing Activities | -53 | -54 | -28 | -57 | 2 | -19 | 22 | 29 | -22 | -46 | -66 |
| Net Cash Inflow / Outflow | -0 | 0 | 2 | -2 | -1 | 1 | 0 | 1 | 2 | -3 | 5 |
| Closing Cash & Cash Equivalent | 2 | 2 | 4 | 2 | 0 | 1 | 1 | 2 | 4 | 2 | 7 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -11.4 | 3.13 | 25.54 | 33.36 | 27.79 | 64.53 | 56.46 | 33.89 | 24.08 | 17.77 | 26.48 |
| CEPS(Rs) | 18.95 | 27.48 | 47.12 | 52.47 | 42.79 | 79.23 | 69.94 | 55.64 | 46.01 | 40.45 | 48.88 |
| DPS(Rs) | 0 | 0 | 0 | 1 | 2.5 | 5 | 6 | 4 | 1 | 1 | 1.5 |
| Book NAV/Share(Rs) | 107.79 | 111.14 | 136.76 | 170.13 | 193.52 | 256.38 | 277.71 | 306.24 | 328.79 | 345.47 | 370.86 |
| Core EBITDA Margin(%) | 7.79 | 14.7 | 23.23 | 23.27 | 16.33 | 19.47 | 18.46 | 13.6 | 10.48 | 8.81 | 8.94 |
| EBIT Margin(%) | 0.55 | 7.55 | 17.16 | 18.1 | 11.87 | 17.68 | 16.45 | 10.21 | 7.35 | 5.49 | 6.2 |
| Pre Tax Margin(%) | -4.89 | 1.53 | 12.86 | 15.13 | 9.96 | 16.65 | 15.6 | 8.69 | 5.57 | 4.33 | 5.71 |
| PAT Margin (%) | -2.81 | 1.06 | 8.81 | 10.75 | 9.35 | 13.07 | 11.4 | 6.25 | 4.16 | 3.22 | 4.27 |
| Cash Profit Margin (%) | 4.66 | 9.26 | 16.25 | 16.91 | 14.4 | 16.05 | 14.12 | 10.26 | 7.94 | 7.32 | 7.89 |
| ROA(%) | -2.76 | 0.92 | 8.41 | 11.3 | 9.13 | 17.96 | 14.59 | 7.24 | 4.72 | 3.53 | 5.4 |
| ROE(%) | -10.03 | 2.86 | 20.6 | 21.74 | 15.29 | 28.68 | 22.51 | 11.61 | 7.58 | 5.27 | 7.39 |
| ROCE(%) | 0.77 | 9.02 | 21.3 | 24.56 | 14.85 | 31.17 | 26.42 | 14.38 | 9.97 | 7.12 | 9.57 |
| Receivable days | 37.64 | 45.9 | 46.48 | 42.35 | 45.39 | 30.43 | 27.85 | 23.87 | 19.2 | 21.25 | 20.77 |
| Inventory Days | 98.12 | 84.28 | 75.17 | 86.25 | 93.94 | 73.39 | 96.75 | 123.4 | 133.92 | 139.9 | 109.83 |
| Payable days | 91.09 | 97.43 | 76.51 | 66.87 | 70.96 | 64.43 | 62.92 | 54.43 | 44.28 | 43.57 | 45.05 |
| PER(x) | 0 | 36.05 | 9.6 | 5.45 | 2.46 | 4.45 | 7.53 | 8.73 | 14.14 | 12.12 | 7.68 |
| Price/Book(x) | 0.49 | 1.02 | 1.79 | 1.07 | 0.35 | 1.12 | 1.53 | 0.97 | 1.04 | 0.62 | 0.55 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.55 | 3.66 | 1.74 | 1.41 | 1.35 | 0.29 | 0.46 | 0.74 |
| EV/Net Sales(x) | 0.55 | 0.85 | 1.21 | 0.74 | 0.43 | 0.67 | 1 | 0.74 | 0.76 | 0.51 | 0.34 |
| EV/Core EBITDA(x) | 6.44 | 4.92 | 4.98 | 3.12 | 2.52 | 3.25 | 5.2 | 5.23 | 6.84 | 5.37 | 3.45 |
| Net Sales Growth(%) | -17.05 | -28.88 | 4.6 | 9.83 | -4.22 | 66.13 | 14.93 | 9.46 | 6.81 | -4.58 | 12.15 |
| EBIT Growth(%) | -91.86 | 901.17 | 122.25 | 12.82 | -37.2 | 147.55 | 6.92 | -32.08 | -23.14 | -28.74 | 26.69 |
| PAT Growth(%) | -253.15 | 127.5 | 714.73 | 30.62 | -16.69 | 132.14 | 0.21 | -39.97 | -28.94 | -26.2 | 49.02 |
| EPS Growth(%) | -253.15 | 127.5 | 714.73 | 30.62 | -16.69 | 132.18 | -12.51 | -39.97 | -28.94 | -26.2 | 49.02 |
| Debt/Equity(x) | 1.47 | 1.07 | 0.74 | 0.29 | 0.32 | 0.19 | 0.26 | 0.37 | 0.32 | 0.21 | 0.04 |
| Current Ratio(x) | 0.92 | 1.09 | 1.13 | 2.14 | 2.29 | 1.85 | 2.04 | 1.89 | 1.94 | 1.99 | 2.49 |
| Quick Ratio(x) | 0.33 | 0.6 | 0.46 | 0.88 | 1.21 | 0.94 | 0.72 | 0.55 | 0.45 | 0.49 | 0.97 |
| Interest Cover(x) | 0.1 | 1.26 | 3.99 | 6.1 | 6.2 | 17.1 | 19.36 | 6.71 | 4.13 | 4.73 | 12.63 |
| Total Debt/Mcap(x) | 3.03 | 1.05 | 0.41 | 0.27 | 0.9 | 0.17 | 0.2 | 0.38 | 0.31 | 0.33 | 0.07 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 |
| FII | 0.01 | 0 | 0.06 | 0 | 0.04 | 0.03 | 0 | 0 | 0 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 28.86 | 28.87 | 28.81 | 28.87 | 28.83 | 28.85 | 28.87 | 28.87 | 28.87 | 28.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +5% | +8% | +6% |
| Operating Profit CAGR | +16% | -7% | -7% | +8% |
| PAT CAGR | +53% | -8% | -14% | — |
| Share Price CAGR | +35% | -6% | -12% | +18% |
| ROE Average | +7% | +7% | +11% | +12% |
| ROCE Average | +10% | +9% | +13% | +15% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 | 71.12 |
| FII | 0.01 | 0 | 0.06 | 0 | 0.04 | 0.03 | 0 | 0 | 0 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 28.86 | 28.87 | 28.81 | 28.87 | 28.83 | 28.85 | 28.87 | 28.87 | 28.87 | 28.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.