Sulabh Engineers (SULABEN) | Financial Analysis & Statements
Sulabh Engineers & Services Ltd. Small-cap Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
6.7M
Gross Profit
6.6M
99.07%
Operating Income
4.1M
61.79%
Net Income
6.3M
94.22%
EPS (Diluted)
₹0.06
Balance Sheet Metrics
Total Assets
469.3M
Total Liabilities
25.8M
Shareholders Equity
443.5M
Debt to Equity
0.06
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Sulabh Engineers Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 45.6M | 29.0M | 36.0M | 33.5M | 22.2M |
| Cost of Goods Sold | 16.3M | 5.4M | 9.5M | 15.7M | 5.4M |
| Gross Profit | 29.3M | 23.7M | 26.5M | 17.8M | 16.8M |
| Gross Margin % | 64.2% | 81.5% | 73.6% | 53.2% | 75.5% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 913.0K | 3.5M | 3.2M | 4.5M | 1.5M |
| Other Operating Expenses | 2.0M | 2.7M | 4.1M | 1.6M | 1.0M |
| Total Operating Expenses | 3.0M | 6.2M | 7.3M | 6.0M | 2.5M |
| Operating Income | 24.5M | 15.6M | 16.9M | 9.6M | 11.9M |
| Operating Margin % | 53.8% | 53.6% | 47.0% | 28.7% | 53.6% |
| Non-Operating Items | |||||
| Interest Income | 3.2M | 1.3M | 333.0K | 0 | 0 |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 36.8M | 21.9M | 17.9M | 12.3M | 14.4M |
| Income Tax | 4.3M | 4.5M | 3.1M | 1.2M | 3.7M |
| Effective Tax Rate % | 11.6% | 20.3% | 17.5% | 10.0% | 25.8% |
| Net Income | 32.5M | 17.5M | 14.8M | 11.1M | 10.7M |
| Net Margin % | 71.3% | 60.2% | 41.0% | 33.2% | 48.1% |
| Key Metrics | |||||
| EBITDA | 16.8M | 10.6M | 17.9M | 8.4M | 11.3M |
| EPS (Basic) | ₹0.25 | ₹0.17 | ₹0.15 | ₹0.11 | ₹0.08 |
| EPS (Diluted) | ₹0.25 | ₹0.17 | ₹0.15 | ₹0.11 | ₹0.08 |
| Basic Shares Outstanding | 100475000 | 100475000 | 100475000 | 100475000 | 100475000 |
| Diluted Shares Outstanding | 100475000 | 100475000 | 100475000 | 100475000 | 100475000 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Sulabh Engineers Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 1.3M | 1.3M | 25.1M | 10.6M | 9.6M |
| Short-term Investments | 3.4M | - | - | - | - |
| Accounts Receivable | 1.8M | 0 | 4.3M | 8.3M | 15.2M |
| Inventory | 7.9M | 10.1M | 5.7M | 6.1M | 11.6M |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | 132.3M | 107.7M | 168.6M | 167.7M | 145.9M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 2.5M | 2.5M | 2.5M | 233.4M | 233.5M |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 44.6M | 44.0M | - | 20.1M | 20.1M |
| Total Non-Current Assets | 337.0M | 317.7M | 261.6M | 248.9M | 259.8M |
| Total Assets | 469.3M | 425.4M | 430.2M | 416.6M | 405.7M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 0 | 20.0K | 0 | 1.2M | 1.2M |
| Short-term Debt | 16.5M | 12.7M | 0 | - | - |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | 32.2M | - | - |
| Total Current Liabilities | 24.7M | 13.8M | 1.9M | 3.1M | 3.8M |
| Non-Current Liabilities | |||||
| Long-term Debt | 16.5M | 12.7M | 33.8M | 33.8M | 33.8M |
| Deferred Tax Liabilities | 129.0K | 260.0K | 150.0K | 0 | 0 |
| Other Non-Current Liabilities | 1.0K | 1.0K | 1.0K | 1.0K | 2.0K |
| Total Non-Current Liabilities | 1.1M | 644.0K | 34.9M | 34.8M | 34.3M |
| Total Liabilities | 25.8M | 14.4M | 36.8M | 37.9M | 38.1M |
| Equity | |||||
| Common Stock | 100.5M | 100.5M | 100.5M | 100.5M | 100.5M |
| Retained Earnings | 145.6M | 118.5M | 104.3M | 94.4M | 86.8M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 443.5M | 410.9M | 393.5M | 378.7M | 367.6M |
| Key Metrics | |||||
| Total Debt | 32.9M | 25.5M | 33.8M | 33.8M | 33.8M |
| Working Capital | 107.6M | 93.9M | 166.7M | 164.6M | 142.1M |
Balance Sheet Composition
Sulabh Engineers Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 36.8M | 21.9M | 17.9M | 7.9M | 14.4M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | -22.1M | -32.9M | -1.8M | -12.0M | -2.0M |
| Operating Cash Flow | 14.9M | -11.0M | 16.0M | -4.1M | 12.4M |
| Investing Activities | |||||
| Capital Expenditures | 2.7M | -613.0K | -84.0K | -440.0K | 0 |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | 2.7M | -603.0K | -84.0K | -448.0K | 0 |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | 3.7M | -7.9M | - | -8.0K | -3.0M |
| Free Cash Flow | -6.5M | -15.9M | 14.5M | -5.3M | 11.1M |
| Net Change in Cash | 21.4M | -19.5M | 15.9M | -4.5M | 9.4M |
Cash Flow Trend
Sulabh Engineers Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.91
Price to Book
0.98
Price to Sales
7.66
PEG Ratio
0.26
Profitability Ratios
Profit Margin
52.12%
Operating Margin
210.76%
Return on Equity
5.55%
Return on Assets
5.25%
Financial Health
Current Ratio
5.36
Debt to Equity
3.62
Beta
0.35
Per Share Data
EPS (TTM)
₹0.22
Book Value per Share
₹3.36
Revenue per Share
₹0.48
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| SULABEN | 321.5M | 14.91 | 0.98 | 5.55% | 52.12% | 3.62 |
| Bajaj Finance | 5.7T | 31.69 | 5.53 | 16.82% | 43.68% | 310.29 |
| Shriram Finance | 2.4T | 20.78 | 3.13 | 16.92% | 45.95% | 279.08 |
| Northern Arc Capital | 41.6B | 13.03 | 1.09 | 8.85% | 41.25% | 281.81 |
| Paisalo Digital | 40.6B | 19.68 | 2.50 | 13.04% | 45.06% | 226.22 |
| Tourism Finance | 33.6B | 28.56 | 2.77 | 8.53% | 69.38% | 82.38 |
Financial data is updated regularly. All figures are in the company's reporting currency.





