Sundaram Clayton logo

Sundaram Clayton financials and balance sheet

NSE: SUNCLAYBSE: 544066Auto ComponentsSmall Cap

Last close ₹1,043.50up ₹11.90 (1.15%)BSE ₹1,031.40

Share price at the NSE close on 23 Oct 2026. Previous close ₹1,031.60.

52-week range of traded prices to 23 Oct 2026
₹993.10Low, 23 Oct 2026₹1,600.00High, 6 Nov 2025
Market cap
₹2,301 Cr988th largest listed
P/E
9.2
P/E without one-offs
Lossover the last 12 months
P/B
1.8
Dividend yield
0.43%
ROE
22.1%
ROE without one-offs
−23.2%
ROCE
−4.1%
Debt to equity
1.00
Volume, NSE
5,93865.1% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Sundaram Clayton annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹2,259 Cr, year to Mar 2025Back to profit in the year to Mar 2026, ₹252 Cr

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue2,026
  2. Materials and goods−981
  3. Employee costs−406
  4. Other expenses−533
  5. Operating profit106
  6. Depreciation−206
  7. Other income+21
  8. One-off items+513
  9. Finance costs−108
  10. Profit before tax327
  11. Tax−76
  12. Joint ventures+0.9
  13. Net profit252

What the company owns

  • Plant, investments and other assets₹2,422 Cr
  • Inventory₹440 Cr
  • Receivables₹366 Cr
  • Cash and bank₹54 Cr

What pays for it: net worth and liabilities

  • Borrowings₹1,296 Cr
  • Net worth₹1,295 Cr
  • Owed to suppliers₹437 Cr
  • Other liabilities₹253 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Sundaram Clayton quarterly results

₹ croreMar 2024Filed 13 MayMar 2025Filed 10 JunMar 2026Filed 14 May
Revenue from operations1,4152,2592,026
1,3842,1651,920
Materials and goods bought7561,183981
Employee costs223391406
Other expenses405591533
Operating profit before depreciation3195106
Operating margin2.2%4.2%5.2%
Materials, % of revenue53.4%52.4%48.4%
Employee costs, % of revenue15.7%17.3%20.0%
Other expenses, % of revenue28.6%26.2%26.3%
Depreciation and amortisation103173206
Operating profit after depreciation−72−78−100
Other income342421
Finance costs57104108
Profit before one-off items and tax−96−158−186
One-off items−2197513
Profit before tax−9839327
235076
Share of profit of joint ventures and associates001
Net profit−120−11252
Other comprehensive income−2982
Total comprehensive income−122−2334
Net margin−8.5%−0.5%12.5%
Net margin without joint ventures and associates−8.5%−0.5%12.4%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 13 MayMar 2025Filed 10 JunMar 2026Filed 14 May
6009711,295
Share capital101111
Reserves5909601,284
1,4171,4891,296
1,2691,1341,077
805994909
Total assets2,6743,0993,282
1,8922,2632,333
782837949
Net debt1,3931,4561,242
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 13 MayMar 2025Filed 10 JunMar 2026Filed 14 May
46−10−4
704627
11−33−97
Receivables−42−11−52
Inventories36−2−67
Payables52−85106
Other working capital−3565−85
Tax paid−25−55−31
Capital spending273579275
Free cash flow−228−589−280
−278−307376
151329−354
Dividends paid0165
Shares bought back000
Shares issued03830
Net change in cash−811218
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.

Per share

Consolidated, ₹ per share, years to March.Sundaram Clayton dividend history

₹ per shareMar 2024Filed 13 MayMar 2025Filed 10 JunMar 2026Filed 14 May
Earnings per share−₹59.38−₹5.05₹114.48
Diluted earnings per share−₹59.38−₹5.05₹114.48
Dividend per share₹5.15₹4.75₹4.50
Book value per share₹296.52₹440.59₹587.75
Dividend payout––3.9%
Shareholder yield0.0%−7.5%0.2%
Market cap at the year end (₹ crore)2,8404,8662,628

Ratios

Consolidated, years to March.Sundaram Clayton PE ratio and valuation

RatioMar 2024Filed 13 MayMar 2025Filed 10 JunMar 2026Filed 14 May
Revenue growth–59.6%−10.3%
Operating profit growth–206.9%11.9%
−20.0%−1.4%22.3%
–18.7 pts23.6 pts
From the net margin–18.9 pts37.2 pts
From asset turnover–−0.5 pts−6.8 pts
From borrowing–0.3 pts−6.8 pts
Return on capital employed−3.6%−3.2%−3.9%
Cash conversion––−1.7%
Debt to equity2.361.531.00
Receivable days764966
Inventory days179115164
Payable days214111163
Cash conversion cycle, days405367
Working capital days393349
Asset turnover0.530.780.63
Assets per rupee of net worth4.463.672.82
Sales per rupee of plant0.961.050.92
Capital spending to depreciation2.653.351.34
Plant being built, % of plant in use22.4%2.2%2.2%
Interest cover is left blank for the years to Mar 2024, Mar 2025 and Mar 2026: operating profit after depreciation is a loss, and a loss covers no interest bill.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
7.9%
Cash from operations against operating profit
−4.2%
Measure3 years
Return on equity, average0.3%
Return on capital employed, average−3.5%
Operating margin, average3.9%
Net margin, average1.2%
Asset turnover, average0.65
Cash conversion cycle, days, average53
Debt to equity, average1.63

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations31−4
Cash from investing−209376
Cash from financing126−354
Capital spending1,128275
Dividends paid215
Shares bought back00
Shares issued for cash3830
Borrowings raised4090
Borrowings repaid318193

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––6
Altman Z-scorePublished threshold 1.811.392.572.35
Beneish M-scorePublished threshold −1.78–−2.58−1.89
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–10.61−3.75
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––0.26
Receivables growth less revenue growthOur threshold 0 percentage points–−56.6031.63
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–−55.7534.94
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–1.55−1.98
Assets under construction, years of additionsOur threshold 2 years of additions–0.060.19
Effective tax ratePublished threshold 17.16 per cent–128.5923.12
Tax charged less tax paid, % of profitOur threshold 10 percentage points–−15.0413.67
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
28 May 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesCrisil A1+Review, Other75
28 May 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesCrisil AA-Review, OtherNegative250
22 Jan 2026CRISIL Ratings Limited (opens in a new tab)Non Convertible DebenturesWithdrawnReview, Other50
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.