Fin Cascade
Get Android appGet iOS app

Prices as of 9 Oct 2026 close · Not investment advice

Sai Capital Limited

NSE: SAICAPIDiversified Commercial Services

Share price

₹150.98

+5.54% close of 9 Oct 2026

Market cap ₹45 CrP/E 3.7

Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 5 Oct 2026, the close above is 9 Oct 2026.

Business score

How strong the business is, in one number. The parts behind it are in Pro.

58

out of 100 · worked out 9 Oct 2026

How the business score works

Your ratios

The numbers you want to see first. Tap Edit to change them.

Market cap

₹45 Cr

P/E ratio

3.7

P/B ratio

0.1

ROCE

5.0%

ROE

3.4%

Dividend yield

0.0%

Price & valuation chart

How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.

Prices as of 9 Oct 2026 close52-week high ₹228.8552-week low ₹139.30

Answers

Simple answers to the questions investors ask most, from the company's own numbers.

How fast it has been growing

Our sales figures for this company step down at Jun 2022 and we hold nothing that says why, so we cannot honestly quote a growth rate across it.

Whether it grew faster than its sector

Our sales figures for this company step down at Jun 2022 and we hold nothing that says why, so there is no honest growth rate of its own to set against its sector.

Room to re-rate, or risk of de-rating

Too little price history yet to compare it with its own past.

Whether growth justifies the valuation

Priced at 0.1 times its growth rate, on earnings growth of 68%.

Profit growthPrice per ₹1 profitPer 1% growth
Sai Capital Limited — this one68%/yr3.7×₹0.05
Indiqube Spaces Limited14%/yr——
CMS Info Systems Limited0%/yr11.8×—
Sanghvi Movers Limited20%/yr17.3×₹0.87
Hemisphere Properties India Limited-36%/yr——
EFC (I) Limited276%/yr8.9×—

Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

How it compares with its peers

Against companies the exchange files under the same label (Diversified Commercial Services), it ranks 33 of 40 on returns, 35 of 36 on growth, 2 of 40 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

What makes it hard to beat — and is that still true?

No durable advantage shows in the numbers: it earns 5.0% on capital, ahead of 18% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

Whether its growth pays for itself

No — Over the last five years the business itself consumed ₹122 crore of cash before any plant spend. And the profit is not backed by cash: it reported a profit over 8 years and consumed cash from the business. Its cash comes back more slowly than it used to: it went from being waiting 383 days for its cash to waiting 1036 days for its cash.

Profit reality check

Is the profit real cash? Simple checks on the accounts. Facts only, not advice.

6 of 8 checks clear · 75%

How the profit check works

Latest result · Q1 FY27

What the last results showed. Whether management kept its word is in Pro.

Announced 13 Aug 2026 · Consolidated · Unaudited

Revenue

₹0 Cr

Revenue vs last year

+51.6%

Revenue vs last quarter

+62.4%

Net profit

₹3 Cr

Profit vs last year

+9.3%

Profit vs last quarter

+46.6%

Net margin

1495.3%

Checklist before you investPRO

Points for and against, in one list.

Key numbers & peers

The main numbers grouped by topic, and how the company compares with similar ones.

Price

Market cap
₹45 Cr
Prev close
₹150.98
52w High
₹243
52w Low
₹130
Enterprise value
₹50 Cr
Beta
0.5
Price CAGR 1y
-32.0%
Price CAGR 3y
7.0%
Price CAGR 5y
—
Price CAGR 10y
—

Ratios

Return on assets
3.4%
PEG ratio
0.1
P/E ratio
3.7
P/B ratio
0.1
EV / EBITDA
—
Industry P/E
16.8
ROCE
5.0%
ROCE 5y average
2.8%
ROE
3.4%
Debt / Equity
0.0
Interest coverage
19.0
Dividend yield
0.0%
ROE 3y average
1.0%
ROE last year
3.0%

Annual P&L

Annual revenue
₹24 Cr
Annual profit
₹13 Cr
Operating margin
88.0%
Net profit margin
54.2%
EBITDA margin
91.7%
Sales growth 3y
14.5%
Sales growth 5y
-25.0%
Profit growth 3y
68.0%
Profit growth 5y
21.0%
EPS
₹42.7
Sales growth TTM
27.0%
Profit growth TTM
4.0%
Dividend payout
0.0%

Quarter P&L

Sales latest quarter
₹0 Cr
Profit latest quarter
₹3 Cr
YoY quarterly sales growth
53.3%
YoY quarterly profit growth
9.3%
OPM latest quarter
-278.3%

Balance Sheet

Book Value
₹1,220
Face Value
₹10.0
Total debt
₹14 Cr
Total cash
₹9 Cr
Borrowings
₹14 Cr
Reserves / Equity
121.0

Cash Flow

Operating cash flow
-₹52 Cr
Free cash flow
-₹52 Cr
FCF yield
-117.0%
Net cash flow
-₹5 Cr

Shareholding

Promoter holding
73.7%
FII holding
—
DII holding
—
Public holding
26.3%

Peer comparison

CompanyPrice ₹P/EMkt cap ₹ CrDiv yield %Profit qtr ₹ CrProfit var %Sales qtr ₹ CrSales var %ROCE %
International Gemological Instit314.9022.413,6090.81165.731.0370.823.269.3
Wework India652.75104.89,0650.00-4.668.7680.227.420.6
NESCO1,045.1517.77,3640.67100.04.0211.89.618.5
NDR INVIT Trust151.5069.76,9391.7436.0-5.4124.022.15.1
Indiabulls29.3414.26,8430.00141.035647.5359.5292.316.2
Inox Green152.2052.16,3860.0040.884.843.3-23.08.4
Leap India144.35109.16,3590.0024.730.2203.419.18.3
Sai Capital155.003.6450.003.43.30.253.35.0
Median156.3517.34040.008.438.777.715.114.7

Competes with: Indiabulls Limited, Inox Green Energy Services Limited, International Gemmological Institute (India) Limited, Leap India Limited, Nesco Limited, Smartworks Coworking Spaces Limited, WeWork India Management Limited

Quarterly results

Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.

Consolidated · to 30 Jun 2026
Line itemJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales0.100.200.110.050.080.100.220.120.150.140.240.140.23
Expenses1.101.490.68180.771.050.890.770.790.790.720.600.87
Material Cost0.01
Change in Inventories0.00
Purchases of Stock-in-Trade0.03
Employee Cost0.34
Other Expenses0.47
Operating Profit-1-1.29-0.57-18-0.69-0.95-0.67-0.65-0.64-0.65-0.48-0.46-0.64
OPM %-1,000-645-518-36,700-863-950-305-542-427-464-200-329-278
Other Income3.894.424.654.204.484.525.148.745.856.676.534.826.17
Exceptional items (within Other Income)0
Interest0.260.140.260.120.170.180.190.220.220.240.250.210.11
Depreciation0.940.970.820.640.670.680.690.720.590.630.640.610.54
Profit before tax1.692.023-152.952.713.597.154.405.155.163.544.88
Tax %4453775.37364036302931313430
Net Profit0.940.930.70-161.881.632.295.043.113.563.562.323.40
EPS in Rs3.203.162.36-546.395.567.95171112127.8811

Profit & loss

Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.

Consolidated · to 31 Mar 2026
Line itemMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales20021110118161723241
Expenses1511689221022333
Operating Profit49439166-42022-2
OPM %242098840-258588-297
Other Income1000-000024
Interest000011111
Depreciation111003322
Profit before tax48428165-8161819
Tax %3625432950603431
Net Profit31315113-13111313
EPS in Rs10510616388.82-45374343
Dividend Payout %00000000

Compounded growth

Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.

Compounded sales growth

10 years
—
5 years
-25%
3 years
14%
TTM
27%

Compounded profit growth

10 years
—
5 years
21%
3 years
68%
TTM
4%

Stock price CAGR

10 years
—
5 years
—
3 years
7%
1 year
-32%

Return on equity

10 years
—
5 years
1%
3 years
1%
Last year
3%

Balance sheet

What the company owns and what it owes, at the end of each year. ₹ crore.

Consolidated
Line itemMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital33333333
Reserves305336340351353340351363
Borrowings122215161914
Other Liabilities14148108798
Total Liabilities324354352366379366382388
Fixed Assets657837555250
CWIP000026000
Investments00000000
Other Assets318349346358316311329338
Total Assets324354352366379366382388

Cash flows

Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.

Consolidated
Line itemMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity36-10-0-2-1-6-61-52
Cash from Investing Activity-27-45-5-8-7204947
Cash from Financing Activity00-002-2-0-0
Net Cash Flow9-54-6-10-612-13-5
Free Cash Flow35-10-0-4-56-3-61-52

Ratios

How fast customers pay, how long stock sits, and how well capital earns — year by year.

Consolidated
Line itemMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days143574413384611
Inventory Days21194
Days Payable4100
Cash Conversion Cycle314478413384611
Working Capital Days3834991,0365,5195,6034,7424,3854,761
ROCE %13242-255

Shareholding pattern

Who owns the company — founders (promoters), foreign funds, Indian funds and the public. In %.

Consolidated · to 30 Jun 2026
Line itemSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters747474747474747474747474
Public262626262626262626262626
No. of Shareholders1,5361,5271,5201,5531,5572,4592,5352,5462,7342,8852,9203,039

Price trend

The price as a Renko brick chart: small moves drop out so the bigger path stands out.

Change over 1 year -31.0% (₹218.85 → ₹150.98)Brick size ₹10.87 (fixed)Bricks 15
₹175₹200₹151Dec '25Apr '26
Price moved up one brickPrice moved down one brickLast close ₹150.98 on 9 Oct 2026

Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.

Open interestPRO

Where option traders are positioned on this stock.

Industry numbers

The numbers that matter most in this industry, from the company's own filings.

the company's own unlisted debt securities in default at period end

0.00cr

2026-06-30

the company's own loans / revolving facilities in default at period end (standalone filing)

0.00cr

2026-06-30

net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash

5.00inr_cr

2026-03-31

News

News and filings about Sai Capital Limited. Open one to see why it matters.

No recent news for this company.

Supply chain

Who it buys from, sells to and competes with — as recorded in our map of company links.

Competes with

About

What the company is, from our own records: where it sits, where it makes things, and what it is made of.

Sector
Services
Industry
Diversified Commercial Services
Classification
Services › Diversified Commercial Services
ISIN
INE531X01018

News impact

Big market events that reach Sai Capital Limited, and how the effect spreads.

No recent market events reach this company.

Dividends, splits & big trades

Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.

No dividends, splits or big trades on record.

Documents

Annual reports, results presentations and earnings calls, straight from the source.

No documents on record yet.

Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.