Sai Capital logo

Sai Capital financials: balance sheet, profit and loss, cash flow

NSE: SAICAPIBSE: 531931Commercial Services & SuppliesSmall Cap

Sai Capital Limited · Face value ₹10 · Listed Aug 1996
Last close ₹145.00up ₹5.55 (3.98%)BSE ₹142.75

Share price at the NSE close on 29 Oct 2026. Previous close ₹139.45.

29 Oct: open ₹142.19, high ₹148.99, low ₹142.00

52-week range of BSE trades to 29 Oct 2026
₹130.00Low, 23 Mar 2026₹242.85High, 28 Apr 2026
Market cap
₹42 Cr3,497th largest listed
P/E
3.37
P/B
0.11
Dividend yield
Nonein the last 12 months
ROE
3.4%
ROCE
−1.2%
Debt to equity
0.04
Volume, NSE
33066.7% delivered

Sai Capital's financial statements for the 10 years to Mar 2026, standalone: the listed company alone, without its subsidiaries, with the twelve months to Jun 2026 after them.

10 years at a glance

₹ crore, years to March.Sai Capital annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
−0.1−0.3Mar 17−0.3−0.5Mar 180−0.41.4Mar 190−0.50Mar 200.50.02.1Mar 210−1.02.5Mar 220−0.63.0Mar 230−0.63.6Mar 240−0.74.3Mar 250−0.75.0Mar 26
Peak revenue ₹0.52 Cr, year to Mar 2021; lowest −₹0.26 Cr, year to Mar 2018A loss in 10 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin
208.2%−7.5%23.8%208.2%200.4%−7.5%Mar 17Mar 19Mar 21Mar 23Mar 25Mar 26

Results for the year to Mar 2026

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

From revenue to net profit

  1. Revenue0.0
  2. Employee costs−0.1
  3. Other expenses−0.2
  4. Operating profit−0.3
  5. Depreciation0.0
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs−0.4
  9. Profit before tax−0.7
  10. Tax0.0
  11. Net profit−0.7

What the company owns

  • Plant, investments and other assets₹0 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Borrowings₹5 Cr
  • Owed to suppliers₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.Sai Capital quarterly results

₹ croreMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 26 MayJun 2026Twelve monthsFiled 13 Aug
Revenue from operations−0.12−0.260.000.000.520.000.000.000.000.000.00
–––0.370.390.820.340.360.360.290.30
Materials and goods bought––0.000.000.000.000.000.000.000.000.00
Employee costs–––0.170.160.160.170.180.160.090.09
Other expenses–––0.200.240.670.170.180.200.200.20
Operating profit before depreciation–––−0.370.12−0.82−0.34−0.36−0.36−0.29−0.30
Operating margin––––23.8%––––––
Materials, % of revenue––––0.0%––––––
Employee costs, % of revenue––––30.1%––––––
Other expenses, % of revenue––––46.1%––––––
Depreciation and amortisation–––0.000.000.000.000.000.000.000.00
Operating profit after depreciation–––−0.370.12−0.82−0.34−0.36−0.36−0.29−0.30
Other income0.01–0.000.010.000.020.000.000.000.000.00
Finance costs–0.060.100.140.160.170.210.270.340.390.41
Profit before one-off items and tax−0.25−0.49−0.43−0.50−0.04−0.97−0.55−0.63−0.70−0.68−0.71
One-off items–−0.02–0.000.000.000.00−0.010.000.000.00
Profit before tax−0.25−0.51−0.43−0.50−0.04−0.97−0.55−0.64−0.70−0.68−0.71
Tax––0.000.000.000.000.000.000.000.000.00
Net profit−0.25−0.51−0.43−0.50−0.04−0.97−0.55−0.64−0.70−0.68−0.71
Net margin208.2%200.4%––−7.5%––––––
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2017: the statement does not state its finance costs or depreciation, which operating profit is worked out from, so operating profit is not given. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2018 and Mar 2019: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2016
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016
Revenue from operations0.05−0.150.030.030.160.04−0.030.000.08
Depreciation and amortisation0.000.000.000.000.000.000.000.00–
Other income0.05–0.01––––0.02–
Profit before one-off items and tax–−0.19−0.04−0.030.08−0.03−0.08−0.130.00
One-off items0.00–––−0.14––––
Profit before tax−0.01−0.19−0.04−0.03−0.06−0.03−0.08−0.130.00
Tax0.000.00–––––––
Net profit−0.01−0.190.00−0.03−0.06−0.03−0.08−0.130.00
Net margin−20.8%129.5%15.4%−100.0%−36.6%−73.8%323.1%−4,433.3%−1.2%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 26 May
−0.69−1.19−1.23−2.20−2.76−3.39−4.09−4.77
Share capital2.882.882.882.882.882.882.882.88
Reserves−3.57−4.07−4.11−5.08−5.64−6.27−6.97−7.65
Borrowings1.360.002.072.492.983.614.324.99
0.040.220.040.050.050.060.060.05
1.521.832.072.492.983.614.324.99
Total assets0.860.860.880.330.280.280.280.27
0.820.760.750.260.260.260.260.26
0.040.100.130.070.020.020.020.02
Net debt1.32−0.041.992.432.963.604.294.98
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 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 26 May
−0.03−0.77−0.32−0.36−0.36−0.30
−0.150.040.020.000.00−0.01
Receivables0.000.000.000.000.000.00
Payables0.000.000.000.000.000.00
Other working capital−0.160.040.020.000.00−0.02
Capital spending0.000.000.000.000.000.00
Free cash flow−0.03−0.77−0.32−0.36−0.36−0.30
Cash from investing0.000.490.000.000.000.00
0.080.240.280.360.370.29
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 cash0.05−0.03−0.040.000.01−0.01
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.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 26 May
Earnings per share−₹0.88−₹1.77−₹1.49−₹1.74−₹0.13−₹3.38−₹1.92−₹2.21−₹2.42−₹2.37
Diluted earnings per share−₹0.88−₹1.77−₹1.49−₹1.74−₹0.13−₹3.38−₹1.92−₹2.21−₹2.42−₹2.37
Book value per share––−₹2.41−₹4.15−₹4.28−₹7.66−₹9.58−₹11.78−₹14.20−₹16.57
Shareholder yield–––––0.0%0.0%0.0%0.0%0.0%
Market cap at the year end (₹ crore)–––––12.032.041.859.441.9

Ratios

Standalone, years to March.Sai Capital PE ratio and valuation

RatioMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 26 May
Revenue growth–––−100.0%––––
Return on equity––3.2%–––––
Return on capital employed––14.6%−293.4%−152.7%−161.3%−159.2%−131.6%
Interest cover––0.7–––––
Receivable days––0–––––
Working capital days––5–––––
Asset turnover0.000.000.590.000.000.000.000.00
Assets per rupee of net worth−1.25−0.91−0.72−0.35−0.12−0.09−0.07−0.06
Sales per rupee of plant0.000.00––––––
Plant being built, % of plant in use–0.0%––––––
Debt to equity is left blank for the years to Mar 2019, Mar 2020, Mar 2021, Mar 2022, Mar 2023, Mar 2024, Mar 2025 and Mar 2026: net worth is below zero, so there is no shareholders' money to set the borrowings against. Interest cover is left blank for the years to Mar 2020, Mar 2022, Mar 2023, Mar 2024, Mar 2025 and Mar 2026: operating profit after depreciation is a loss, and a loss covers no interest bill. Return on capital employed is left blank for the year to Mar 2020: net worth and borrowings together come to nought or less, so there is no money employed to set the operating profit against. 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
−245.7%
Measure5 years3 years
Return on capital employed, average−179.6%−150.7%
Asset turnover, average0.000.00

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 operations−2.11−1.03−0.30
Cash from investing0.490.000.00
Cash from financing1.551.020.29
Capital spending0.000.000.00
Dividends paid0.000.000.00
Shares bought back0.000.000.00
Shares issued for cash0.000.000.00
Borrowings raised2.531.630.29
Borrowings repaid0.000.000.00