DRHP Status : Not Filed
0.01
Spray Engineering Devices Ltd (SED) is an Indian process-engineering company specialising in energy-efficient equipment and sustainable process solutions. The following are some of the important points related to Spray Engineering Devices:
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 111 | 214 | 392 | 547 |
| Cost of Material Consumed | 61 | 147 | 255 | 341 |
| Gross Margins | 45.05 | 31.31 | 34.95 | 37.66 |
| Change in Inventory | 1 | -6 | -7 | 6 |
| Employee Benefit Expenses | 21 | 28 | 39 | 47 |
| Other Expenses | 15 | 24 | 51 | 66 |
| EBITDA | 13 | 21 | 54 | 87 |
| OPM | 11.71 | 9.81 | 13.78 | 15.9 |
| Other Income | 1 | 1 | 1 | 1 |
| Finance Cost | 6 | 5 | 8 | 10 |
| D&A | 2 | 2 | 3 | 5 |
| EBIT | 11 | 19 | 51 | 82 |
| EBIT Margins | 9.91 | 8.88 | 13.01 | 14.99 |
| PBT | 5 | 15 | 45 | 74 |
| PBT Margins | 4.5 | 7.01 | 11.48 | 13.53 |
| Tax | 0 | 0 | 12 | 21 |
| PAT | 5 | 15 | 33 | 53 |
| NPM | 4.5 | 7.01 | 8.42 | 9.69 |
| EPS | 2.23 | 6.69 | 14.71 | 23.56 |
| Assets | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Fixed Assets | 24 | 26 | 54 | 76 |
| CWIP | 0 | 1 | 13 | 13 |
| Investments | 0 | 0 | 0.26 | 0.4 |
| Trade Receivables | 30 | 43 | 60 | 87 |
| Inventory | 48 | 66 | 78 | 76 |
| Other Assets | 22 | 48 | 58.74 | 49.6 |
| Total Assets | 124 | 184 | 264 | 302 |
| Liabilities | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Share Capital | 22.43 | 22.43 | 22.43 | 22.5 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 1 | 16 | 49 | 101 |
| Borrowings | 21 | 19 | 58 | 75 |
| Trade Payables | 37 | 32 | 39 | 56 |
| Other Liabilities | 42.57 | 94.57 | 95.57 | 47.5 |
| Total Liabilities | 124 | 184 | 264 | 302 |
| Name | Holding |
|---|---|
| Mr. Vivek Verma | 53.99% |
| Mr. Prateek Verma | 26.31% |
| Klondike Investments Ltd | 12.50% |
| Others | 7.2% |
Click here to visit the official website of Spray Engineering Devices.
Coming soon...