Sinnar Bidi Udyog logo

Sinnar Bidi Udyog financials and balance sheet

BSE: 509887Cigarettes & Tobacco ProductsSmall Cap

Last close ₹621.00down ₹29.35 (4.51%)

Share price at the BSE close on 22 Oct 2026. Previous close ₹650.35.

52-week range of traded prices to 22 Oct 2026
₹589.10Low, 16 Oct 2026₹977.90High, 5 Dec 2025
Market cap
₹25 Cr3,790th largest listed
P/E
Lossover the last 12 months
P/B
5.8
Dividend yield
Nonein the last 12 months
ROE
−5.8%
ROCE
−7.5%
Debt to equity
0.00
Volume, BSE
38

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Sinnar Bidi Udyog annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹8.71 Cr, year to Mar 2017A loss in 7 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue5.0
  2. Materials and goods−3.2
  3. Employee costs−0.9
  4. Other expenses−1.0
  5. Operating profit−0.2
  6. Depreciation0.0
  7. Other income+0.1
  8. One-off items0.0
  9. Finance costs0.0
  10. Profit before tax−0.1
  11. Tax0.0
  12. Net profit−0.1

What the company owns

  • Inventory₹5 Cr
  • Receivables₹2 Cr
  • Cash and bank₹2 Cr
  • Plant, investments and other assets₹1 Cr

What pays for it: net worth and liabilities

  • Net worth₹4 Cr
  • Other liabilities₹4 Cr
  • Owed to suppliers₹2 Cr

Profit and loss

Standalone, ₹ crore, years to March.Sinnar Bidi Udyog quarterly results

₹ croreMar 2017Mar 2018Mar 2019Filed 8 JunMar 2020Filed 2 JulMar 2021Filed 5 JulMar 2022Filed 8 JunMar 2023Filed 30 MayMar 2024Filed 9 AugMar 2025Filed 16 JunMar 2026Filed 30 May
Revenue from operations8.717.975.555.485.135.206.294.804.734.98
8.217.775.395.465.235.376.494.884.935.18
Materials and goods bought6.645.913.553.603.923.774.563.453.223.23
Employee costs1.031.201.101.000.931.050.930.890.930.94
Other expenses0.590.650.740.860.390.551.000.540.781.02
Operating profit before depreciation0.500.200.160.02−0.10−0.17−0.20−0.08−0.19−0.21
Operating margin5.7%2.5%2.9%0.3%−1.9%−3.2%−3.2%−1.6%−4.1%−4.2%
Materials, % of revenue76.2%74.2%64.0%65.6%76.3%72.5%72.6%71.8%68.0%64.8%
Employee costs, % of revenue11.8%15.1%19.8%18.3%18.0%20.1%14.8%18.6%19.7%18.9%
Other expenses, % of revenue6.8%8.2%13.3%15.8%7.5%10.6%15.9%11.2%16.5%20.4%
Depreciation and amortisation0.070.060.050.040.030.030.030.020.020.02
Operating profit after depreciation0.430.140.11−0.02−0.13−0.20−0.23−0.10−0.21−0.23
Other income0.020.040.010.010.030.070.700.300.070.09
Finance costs0.420.360.320.220.070.000.000.020.000.00
One-off items––0.000.000.000.000.000.000.000.00
Profit before tax0.03−0.18−0.20−0.23−0.18−0.130.470.18−0.14−0.14
0.03−0.040.010.000.00−0.010.030.06−0.020.00
Net profit0.00−0.14−0.21−0.23−0.18−0.120.440.12−0.12−0.13
Other comprehensive income––0.000.000.000.000.000.070.000.00
Total comprehensive income––−0.21−0.23−0.17−0.120.440.19−0.12−0.13
Net margin0.0%−1.8%−3.8%−4.2%−3.4%−2.4%7.0%2.5%−2.6%−2.7%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019Filed 8 JunMar 2020Filed 2 JulMar 2021Filed 5 JulMar 2022Filed 8 JunMar 2023Filed 30 MayMar 2024Filed 9 AugMar 2025Filed 16 JunMar 2026Filed 30 May
4.44.24.03.94.34.54.44.3
Share capital0.20.20.20.20.20.20.20.2
Reserves4.24.03.83.74.14.34.24.1
1.71.80.00.00.00.00.00.0
2.51.64.03.42.41.31.52.7
3.23.32.52.62.82.92.93.3
Total assets10.19.110.49.99.58.78.810.2
1.21.22.01.21.11.11.11.0
8.97.98.58.78.47.57.79.2
Net debt1.71.8−0.1−0.10.0−4.0−2.8−1.8
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2021Filed 5 JulMar 2022Filed 8 JunMar 2023Filed 30 MayMar 2024Filed 9 AugMar 2025Filed 16 JunMar 2026Filed 30 May
2.74−0.75−0.143.74−1.28−1.08
2.67−0.75−0.113.80−1.29−1.06
2.88−0.74−0.823.56−1.24−1.25
Receivables−0.130.26−0.862.94−0.04−2.25
Inventories−0.36−0.451.101.92−1.32−0.16
Payables3.38−0.51−1.00−1.040.191.10
Other working capital−0.01−0.03−0.06−0.25−0.070.06
Tax paid0.000.00−0.02−0.070.010.00
Interest paid0.07–0.000.020.000.00
Capital spending0.000.030.080.270.010.00
Free cash flow2.74−0.78−0.223.47−1.29−1.09
−0.830.800.050.270.070.08
−1.85−0.060.06−0.020.000.00
Dividends paid0.000.000.000.000.000.00
Shares bought back0.000.000.000.000.000.00
Shares issued0.000.000.000.000.000.00
Net change in cash0.060.00−0.033.99−1.21−1.01
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020. Interest paid is left blank for the year to Mar 2022: the line is filed below nought and is smaller than the rounding of its section's total, so the statement does not show which way it moved cash. Interest received is left blank for the year to Mar 2023: the line is filed below nought and is smaller than the rounding of its section's total, so the statement does not show which way it moved cash.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Filed 8 JunMar 2020Filed 2 JulMar 2021Filed 5 JulMar 2022Filed 8 JunMar 2023Filed 30 MayMar 2024Filed 9 AugMar 2025Filed 16 JunMar 2026Filed 30 May
₹0.10–−₹5.19−₹5.66−₹4.37−₹3.04₹11.07₹2.99−₹3.11−₹3.34
As stated that year₹0.20–−₹10.37−₹5.66−₹4.37−₹3.04₹11.07₹2.99−₹3.11−₹3.34
₹0.10–−₹5.19−₹5.66−₹4.37−₹3.04₹11.07₹2.99−₹3.11−₹3.34
––₹110.00₹104.27₹99.90₹96.86₹107.93₹112.74₹109.66₹106.38
Shareholder yield––––––0.0%0.0%0.0%0.0%
Market cap at the year end (₹ crore)–––8.6––8.618.629.136.5
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from. As stated that year and earnings per share are left blank for the year to Mar 2018: the earnings per share stated does not match any profit the filing states over the shares in issue, and the share count barely moved during the period.

Ratios

Standalone, years to March.Sinnar Bidi Udyog PE ratio and valuation

RatioMar 2017Mar 2018Mar 2019Filed 8 JunMar 2020Filed 2 JulMar 2021Filed 5 JulMar 2022Filed 8 JunMar 2023Filed 30 MayMar 2024Filed 9 AugMar 2025Filed 16 JunMar 2026Filed 30 May
Revenue growth–−8.5%−30.4%−1.3%−6.3%1.4%20.9%−23.7%−1.4%5.1%
Operating profit growth–−60.0%−20.0%−90.6%––––––
Net profit growth–––––––−72.9%––
Earnings per share growth–––––––−73.0%––
––−4.8%−5.3%−4.3%−3.1%10.8%2.7%−2.8%−3.1%
–––−0.6 pts1.0 pts1.2 pts13.9 pts−8.1 pts−5.5 pts−0.3 pts
From the net margin–––−0.5 pts1.0 pts1.3 pts12.4 pts−7.0 pts−5.6 pts−0.1 pts
From asset turnover–––−0.2 pts0.3 pts0.1 pts2.5 pts−0.7 pts−0.1 pts0.1 pts
From borrowing–––0.1 pts−0.3 pts−0.2 pts−1.0 pts−0.4 pts0.1 pts−0.3 pts
Return on capital employed––1.8%−0.4%−3.3%−5.1%−5.3%−2.2%−4.9%−5.3%
Cash conversion––––––−30.6%3,121.9%––
Interest cover1.00.40.3–––––––
Debt to equity––0.380.430.000.000.000.000.000.00
Receivable days––1391561761561791114178
Inventory days––692563551616421354529546
Payable days––13931344308174120150274
Cash conversion cycle, days––693688383463425244393451
Working capital days––475490317365349170263341
Asset turnover––0.550.570.530.510.650.530.540.52
Assets per rupee of net worth––2.302.242.392.582.362.051.962.20
Sales per rupee of plant––12.9114.0314.3114.4522.4120.4221.4224.34
Capital spending to depreciation––––0.001.062.9211.590.320.20
Plant being built, % of plant in use––0.0%–0.0%0.0%––––
Interest cover is left blank for the years to Mar 2020, Mar 2021, Mar 2022 and Mar 2024: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
−1.4%
Measure10 years5 years3 years
Revenue growth, yearly rate–−0.6%−7.5%
Return on equity, average–0.9%−1.1%
Return on capital employed, average–−4.6%−4.1%
Operating margin, average−0.7%−3.3%−3.3%
Net margin, average−1.1%0.4%−0.9%
Asset turnover, average–0.550.53
Cash conversion cycle, days, average–395363
Debt to equity, average–0.000.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations0.491.38−1.08
Cash from investing1.270.420.08
Cash from financing−0.02−0.020.00
Capital spending0.390.280.00
Dividends paid0.000.000.00
Shares bought back0.000.000.00
Shares issued for cash0.000.000.00
Borrowings raised–0.000.00
Borrowings repaid0.000.000.00