Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Textile - Manmade Fibres

Rating :
N/A

BSE: 526885 | NSE: SARLAPOLY

86.22
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  85.79
  •  86.55
  •  83.55
  •  84.97
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78587
  •  66.96
  •  132.30
  •  50.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 625.02
  • 10.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 761.07
  • N/A
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.69%
  • 3.47%
  • 31.67%
  • FII
  • DII
  • Others
  • 1.04%
  • 0.00%
  • 7.13%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 4.27
  • -3.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 2.61
  • -6.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.65
  • 2.31
  • -10.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 11.59
  • 15.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.05
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 6.89
  • 7.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
102.08
96.26
6.05%
113.91
95.85
18.84%
110.78
85.31
29.86%
105.84
69.78
51.68%
Expenses
76.03
83.24
-8.66%
91.77
82.44
11.32%
91.32
72.90
25.27%
86.84
59.60
45.70%
EBITDA
26.05
13.02
100.08%
22.14
13.41
65.10%
19.46
12.41
56.81%
19.00
10.18
86.64%
EBIDTM
25.52%
13.53%
19.43%
13.99%
17.56%
14.55%
17.96%
14.59%
Other Income
-0.39
5.73
-
12.11
5.56
117.81%
10.89
6.05
80.00%
3.60
1.75
105.71%
Interest
2.58
1.42
81.69%
2.11
1.45
45.52%
1.93
1.31
47.33%
1.64
1.52
7.89%
Depreciation
6.54
5.82
12.37%
6.33
8.21
-22.90%
6.04
7.96
-24.12%
5.91
8.28
-28.62%
PBT
16.55
11.52
43.66%
25.81
9.31
177.23%
22.37
9.20
143.15%
15.06
2.13
607.04%
Tax
2.80
3.04
-7.89%
6.53
2.79
134.05%
5.66
2.90
95.17%
3.64
2.10
73.33%
PAT
13.75
8.48
62.15%
19.28
6.52
195.71%
16.71
6.30
165.24%
11.42
0.03
37,966.67%
PATM
13.47%
8.81%
16.93%
6.80%
15.08%
7.38%
10.79%
0.04%
EPS
1.65
1.02
61.76%
2.30
0.78
194.87%
1.99
0.76
161.84%
1.38
0.02
6,800.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
432.61
383.26
387.40
430.88
257.81
310.94
324.29
299.87
307.73
299.49
312.06
Net Sales Growth
24.60%
-1.07%
-10.09%
67.13%
-17.09%
-4.12%
8.14%
-2.55%
2.75%
-4.03%
 
Cost Of Goods Sold
204.51
199.92
200.95
208.74
105.60
143.25
171.89
151.01
142.52
122.47
149.58
Gross Profit
228.10
183.34
186.45
222.14
152.20
167.69
152.40
148.86
165.21
177.02
162.48
GP Margin
52.73%
47.84%
48.13%
51.55%
59.04%
53.93%
46.99%
49.64%
53.69%
59.11%
52.07%
Total Expenditure
345.96
325.42
330.57
348.66
200.62
260.10
272.29
246.43
253.09
237.98
262.44
Power & Fuel Cost
-
26.99
27.11
28.05
24.07
27.54
23.18
19.77
25.61
28.17
26.59
% Of Sales
-
7.04%
7.00%
6.51%
9.34%
8.86%
7.15%
6.59%
8.32%
9.41%
8.52%
Employee Cost
-
19.54
16.74
17.38
12.17
14.94
13.03
16.42
24.20
19.27
25.36
% Of Sales
-
5.10%
4.32%
4.03%
4.72%
4.80%
4.02%
5.48%
7.86%
6.43%
8.13%
Manufacturing Exp.
-
50.23
44.04
54.94
37.31
41.77
38.47
33.60
34.57
37.08
34.75
% Of Sales
-
13.11%
11.37%
12.75%
14.47%
13.43%
11.86%
11.20%
11.23%
12.38%
11.14%
General & Admin Exp.
-
6.42
5.49
5.06
3.26
3.49
3.30
4.19
3.96
6.98
7.27
% Of Sales
-
1.68%
1.42%
1.17%
1.26%
1.12%
1.02%
1.40%
1.29%
2.33%
2.33%
Selling & Distn. Exp.
-
12.72
22.06
25.94
13.00
15.20
15.39
14.00
13.52
14.74
11.44
% Of Sales
-
3.32%
5.69%
6.02%
5.04%
4.89%
4.75%
4.67%
4.39%
4.92%
3.67%
Miscellaneous Exp.
-
9.60
14.17
8.54
5.20
13.91
7.03
7.44
8.71
9.28
11.44
% Of Sales
-
2.50%
3.66%
1.98%
2.02%
4.47%
2.17%
2.48%
2.83%
3.10%
2.39%
EBITDA
86.65
57.84
56.83
82.22
57.19
50.84
52.00
53.44
54.64
61.51
49.62
EBITDA Margin
20.03%
15.09%
14.67%
19.08%
22.18%
16.35%
16.04%
17.82%
17.76%
20.54%
15.90%
Other Income
26.21
20.94
9.88
12.31
16.33
17.54
17.56
20.46
27.03
11.22
11.69
Interest
8.26
5.81
4.83
3.69
12.35
11.61
9.05
8.37
8.27
6.47
6.44
Depreciation
24.82
27.89
29.59
26.53
25.73
25.20
22.04
20.15
19.69
15.45
14.49
PBT
79.79
45.08
32.28
64.32
35.44
31.57
38.47
45.38
53.71
50.80
40.38
Tax
18.63
12.36
10.90
18.01
8.88
2.46
12.94
21.13
19.41
5.66
12.31
Tax Rate
23.35%
27.42%
33.77%
28.00%
25.06%
7.79%
33.64%
46.56%
36.14%
11.14%
30.49%
PAT
61.16
32.91
21.34
46.28
26.26
29.36
25.36
24.17
34.11
45.04
27.94
PAT before Minority Interest
61.16
32.72
21.38
46.31
26.57
29.11
25.53
24.25
34.30
45.14
28.07
Minority Interest
0.00
0.19
-0.04
-0.03
-0.31
0.25
-0.17
-0.08
-0.19
-0.10
-0.13
PAT Margin
14.14%
8.59%
5.51%
10.74%
10.19%
9.44%
7.82%
8.06%
11.08%
15.04%
8.95%
PAT Growth
186.73%
54.22%
-53.89%
76.24%
-10.56%
15.77%
4.92%
-29.14%
-24.27%
61.20%
 
EPS
7.32
3.94
2.56
5.54
3.14
3.52
3.04
2.89
4.09
5.39
3.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
428.31
394.92
388.46
344.56
318.43
291.61
272.95
258.06
261.82
229.71
Share Capital
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
Total Reserves
419.96
386.57
380.11
336.21
310.08
283.26
264.60
249.71
253.47
221.36
Non-Current Liabilities
50.12
26.98
47.48
64.53
189.44
180.16
151.46
156.28
182.91
133.60
Secured Loans
23.00
0.11
19.56
37.35
162.90
149.11
122.96
131.94
171.40
111.44
Unsecured Loans
1.58
1.23
1.14
1.09
1.13
0.87
1.14
5.18
0.34
4.30
Long Term Provisions
0.96
1.05
1.45
1.19
1.23
0.96
0.92
0.00
0.00
0.00
Current Liabilities
172.11
158.20
191.31
175.78
147.22
142.73
135.56
183.35
181.80
194.48
Trade Payables
39.00
31.73
43.35
27.51
21.70
15.79
12.71
15.85
13.42
27.33
Other Current Liabilities
21.10
36.01
50.24
66.58
55.90
40.36
44.10
71.86
57.01
36.24
Short Term Borrowings
110.37
89.02
94.79
80.12
68.69
84.54
77.48
94.84
107.87
122.01
Short Term Provisions
1.63
1.44
2.92
1.57
0.93
2.04
1.27
0.79
3.51
8.90
Total Liabilities
650.61
580.36
627.45
585.04
654.95
614.75
560.05
597.70
626.29
557.46
Net Block
240.39
259.24
231.85
251.26
263.42
255.46
241.27
247.20
210.73
189.28
Gross Block
441.09
431.38
370.33
364.77
352.44
316.89
280.58
266.65
303.58
266.74
Accumulated Depreciation
200.70
172.14
138.48
113.50
89.02
61.43
39.31
19.45
92.85
77.46
Non Current Assets
393.79
371.66
303.96
278.77
414.83
398.83
363.70
364.17
330.11
268.65
Capital Work in Progress
0.08
0.00
15.64
0.41
0.79
10.30
3.23
0.00
0.00
0.00
Non Current Investment
147.79
106.23
36.48
14.87
84.58
74.14
68.98
84.24
85.01
57.11
Long Term Loans & Adv.
3.83
3.81
12.68
9.32
13.08
14.37
14.55
17.01
34.37
22.26
Other Non Current Assets
1.70
2.37
7.32
2.92
52.96
44.56
35.67
15.72
0.00
0.00
Current Assets
256.82
208.70
323.48
306.26
240.12
215.92
196.35
233.53
296.17
288.81
Current Investments
46.24
18.89
14.88
1.77
0.26
0.37
1.25
0.00
0.24
0.46
Inventories
84.73
98.33
109.19
69.25
52.96
57.59
58.15
64.61
92.67
86.27
Sundry Debtors
91.06
60.72
99.97
93.14
90.91
80.24
79.13
82.22
75.99
78.70
Cash & Bank
11.80
15.71
67.34
97.69
69.52
51.91
45.38
73.52
110.12
94.05
Other Current Assets
22.99
9.28
19.46
35.37
26.47
25.81
12.44
13.18
17.15
29.32
Short Term Loans & Adv.
13.64
5.78
12.65
9.04
23.29
19.23
10.47
3.60
11.23
21.35
Net Current Assets
84.71
50.50
132.17
130.49
92.90
73.19
60.79
50.18
114.37
94.33
Total Assets
650.61
580.36
627.44
585.03
654.95
614.75
560.05
597.70
626.28
557.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
31.02
102.02
36.58
29.57
44.91
30.25
48.97
61.07
83.24
2.21
PBT
45.08
32.28
64.32
35.44
31.57
38.47
45.38
53.71
50.70
40.38
Adjustment
16.29
31.73
19.28
25.76
35.32
16.87
14.57
20.06
14.08
16.16
Changes in Working Capital
-19.27
49.96
-27.96
-24.20
-12.61
-16.52
2.26
-1.56
31.24
-42.24
Cash after chg. in Working capital
42.10
113.97
55.64
37.01
54.28
38.82
62.21
72.20
96.02
14.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.08
-11.95
-19.06
-7.43
-9.37
-8.57
-13.24
-11.14
-12.78
-12.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-56.26
-55.81
-25.85
30.95
-47.53
-59.64
17.76
-38.98
-56.73
-5.53
Net Fixed Assets
-8.58
-38.95
-18.45
-14.76
-19.66
-39.21
-17.05
0.22
-36.44
-5.70
Net Investments
-68.91
-73.76
-34.72
23.78
-82.91
-0.51
14.19
-0.34
-24.27
-0.46
Others
21.23
56.90
27.32
21.93
55.04
-19.92
20.62
-38.86
3.98
0.63
Cash from Financing Activity
23.84
-45.50
-17.57
-56.19
3.19
19.44
-59.99
-26.76
-10.44
60.58
Net Cash Inflow / Outflow
-1.39
0.71
-6.84
4.34
0.57
-9.95
6.74
-4.67
16.07
57.26
Opening Cash & Equivalents
5.08
4.37
11.43
6.99
6.30
16.25
9.53
14.19
94.05
36.85
Closing Cash & Equivalent
3.69
5.08
4.37
11.43
6.87
6.30
16.27
9.53
110.12
94.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.29
47.29
46.52
41.26
38.14
34.92
32.69
30.90
31.35
27.51
ROA
5.32%
3.54%
7.64%
4.29%
4.59%
4.35%
4.19%
5.60%
7.63%
5.50%
ROE
7.95%
5.46%
12.64%
8.01%
9.54%
9.04%
9.13%
13.19%
18.37%
14.08%
ROCE
9.57%
7.26%
13.40%
8.86%
7.72%
9.35%
10.80%
11.52%
10.88%
10.51%
Fixed Asset Turnover
0.89
0.97
1.18
0.72
0.93
1.09
1.11
1.13
1.09
1.23
Receivable days
71.56
75.57
81.50
129.96
99.95
89.46
96.82
89.71
90.49
87.22
Inventory Days
86.31
97.60
75.31
86.30
64.56
64.97
73.67
89.18
104.67
88.82
Payable days
64.57
68.19
61.95
85.04
25.39
17.90
20.94
21.47
30.15
30.39
Cash Conversion Cycle
93.31
104.99
94.85
131.22
139.12
136.53
149.55
157.43
165.02
145.65
Total Debt/Equity
0.32
0.27
0.34
0.43
0.84
0.83
0.77
0.98
1.15
1.13
Interest Cover
8.76
7.68
18.44
3.87
3.72
5.25
6.42
7.50
8.85
7.27

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.