DRHP Status : Not Filed
242
All documents are provided for informational purposes and are subject to regulatory disclosures.
| 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 |
The following table shows a 10-point analysis of Spray Engineering Devices Limited. We will discuss each point in detail after this table.
| Parameter | Key Numbers | Insights |
|---|---|---|
| Business Overview | FY25 Revenue ~₹461 cr · PAT ~₹15 cr · PAT Margin ~3% | Engineering & technology provider focused on energy-efficient solutions for sugar, ethanol, distillery, wastewater & biofuel sectors; offers turnkey plants, evaporators (incl. patented MVR-based LTE®), automation & process redesign; presence in 40+ countries; R&D-driven with 100+ patents. |
| Industry & Market Position | Niche leader in sugar process equipment · Strong export presence | Competitive edge through innovation, patents & execution capability; benefits from ethanol blending & green energy policies; exposed to sugar cycles, commodity volatility & project execution risks. |
| Revenue Growth Trend | FY23–FY25 strong prior CAGR (~30–50%) · FY25 ~16% YoY decline | Earlier growth driven by ethanol demand & order inflows; FY25 moderation due to export slowdown & project timing; long-term potential from sustainability push & blending targets. |
| Profitability & Margins | EBITDA ~₹39 cr (Margin ~8%) · PAT Margin ~3% | Margin compression due to lower volumes & higher costs; project-based earnings create volatility; potential normalization with improved execution & sector recovery. |
| Cash Flow Quality | OCF Positive Trend · Dividend Policy Present | Adequate operating cash generation; working capital intensive due to project cycles; supported by equity base; earnings quality moderate amid cyclicality. |
| Balance Sheet Strength | Net Worth ~₹205 cr · Book Value ~₹82/share · Moderate Debt | Strengthened equity position; manageable gearing; asset support from patents & infrastructure; reasonable downside protection with order visibility. |
| Valuation Comfort | Unlisted Price ₹225–270 (Feb 2026) · P/E ~15–18x · EPS ~₹6 (est.) | Reasonable valuation considering growth history & technology moat; Market Cap ~₹550–680 cr; reflects cyclical dip but recovery potential exists. |
| Management & Governance | Promoter-led · Professional Team · Transparent Disclosures | Experienced leadership with global project execution; clean reporting standards; strong R&D orientation; no major governance concerns noted. |
| Growth Triggers & Catalysts | Ethanol Policy Push · Order Book Expansion · Export Growth | Upside from ethanol blending targets, sustainability adoption & new project wins; operational efficiency improvements may support margin recovery; no confirmed IPO plans. |
| Liquidity & Exit Visibility | OTC Liquidity Only · No Confirmed IPO | Moderate unlisted trading; liquidity risk remains; exit primarily via OTC or strategic interest; quality niche engineering asset with recovery-linked upside. |
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:
| 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...
Spray Engineering Devices Ltd unlisted shares refer to equity in a privately held company specialising in industrial spray nozzles and fluid processing solutions. These shares are not listed on NSE or BSE and can be acquired through platforms like UnlistedKraft.
Yes, UnlistedKraft offers access to verified deals in Spray Engineering Devices Ltd unlisted shares. After completing your KYC and placing the order, the shares are generally credited to your demat account within 24 hours.
Investing in unlisted shares carries risks such as limited liquidity and reduced public disclosure. However, Spray Engineering is well-known in its niche and investing via UnlistedKraft ensures the transaction is secure, verified, and transparent.
Pricing is based on recent private transactions, company financial performance, market demand, and industry outlook. UnlistedKraft regularly updates the share price to reflect a fair and current valuation.
Yes, a valid demat account is required to receive and hold unlisted shares such as those of Spray Engineering Devices Ltd.
There is no mandatory lock-in period unless the company goes public. Investors typically hold until a liquidity event like an IPO or strategic exit to benefit from long-term value creation.
Yes, you can resell your shares via UnlistedKraft’s resale network, depending on buyer availability and prevailing market demand.
Yes, per SEBI regulations, pre-IPO investors must observe a six-month lock-in period after the company’s shares are listed on a stock exchange.
If held for more than two years, gains qualify as long-term capital gains and are taxed at 20% with indexation. Gains made within two years are treated as short-term and taxed per your income tax slab.
UnlistedKraft provides reliable access to unlisted share opportunities in niche industrial segments like Spray Engineering Devices Ltd, backed by transparent pricing, expert guidance, secure dealings, and prompt share delivery to your demat account.