Nifty

:

23482.15

Sensex

:

77505.96

-26.25 (-0.11%)
5.39 (0.01%)

Login

Nifty
Sensex

:
:

23482.15
77505.96

-26.25 (-0.11%)
5.39 (0.01%)

Sarup Industries Ltd.

Household & Personal Products

Rating :

N/A

BSE: 514412 | NSE: Not Listed

Watchlist

NSE BSE

99.00

01-Feb-2025

Open
High
Low
Previous Close

99.00
99.00
99.00
100.53

Volume
Traded Value (lacs)
52 Week High
52 Week Low

58
0.06
131.67
36.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

32.20
7.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

68.46
N/A
-9.10

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-16.38
-11.32
-1.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-14.89
-
8.36

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-21.07
-7.81

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-3.05
-3.05
-3.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-34.57
-49.45
-6.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 2.84 1.63 74.23% 3.60 1.30 176.92% 3.84 1.09 252.29% 4.83 3.19 51.41%
Expenses 2.26 1.84 22.83% 2.96 1.58 87.34% 2.92 1.52 92.11% 4.15 2.83 46.64%
EBITDA 0.58 -0.21 - 0.64 -0.28 - 0.92 -0.43 - 0.68 0.36 88.89%
EBIDTM 20.27% -12.58% 17.75% -21.68% 23.89% -39.05% 14.08% 11.24%
Other Income 0.00 0.00 0 0.00 0.00 0 0.01 0.01 0.00% 0.00 0.00 0
Interest 0.40 0.47 -14.89% 0.46 0.65 -29.23% 0.52 0.61 -14.75% 0.45 0.65 -30.77%
Depreciation 0.14 0.19 -26.32% 0.13 0.21 -38.10% 0.18 0.25 -28.00% 0.19 0.19 0.00%
PBT 4.19 -0.86 - 0.05 -1.13 - 0.23 -1.28 - 0.04 -0.48 -
Tax 0.00 0.00 0 0.00 0.00 0 0.12 0.00 0 0.00 0.00 0
PAT 4.19 -0.86 - 0.05 -1.13 - 0.11 -1.28 - 0.04 -0.48 -
PATM 147.31% -52.82% 1.42% -87.09% 2.84% -117.14% 0.87% -15.10%
EPS 12.68 -2.61 - 0.15 -3.43 - 0.33 -3.87 - 0.13 -1.46 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 15.11 11.57 9.14 12.18 9.97 21.10 19.87 41.19 48.16 48.91 69.22 Net Sales Growth 109.57% 26.59% -24.96% 22.17% -52.75% 6.19% -51.76% -14.47% -1.53% -29.34% Cost Of Goods Sold 6.30 5.52 5.11 7.71 6.27 12.71 13.03 21.66 25.51 28.69 38.71 Gross Profit 8.81 6.05 4.03 4.47 3.70 8.39 6.85 19.53 22.65 20.22 30.51 GP Margin 58.29% 52.29% 44.09% 36.70% 37.11% 39.76% 34.47% 47.41% 47.03% 41.34% 44.08% Total Expenditure 12.29 10.39 9.02 11.39 10.39 22.74 25.73 41.49 45.29 47.73 63.30 Power & Fuel Cost - 0.40 0.28 0.40 0.47 0.59 0.75 1.12 1.13 1.04 0.88 % Of Sales - 3.46% 3.06% 3.28% 4.71% 2.80% 3.77% 2.72% 2.35% 2.13% 1.27% Employee Cost - 3.13 2.78 2.47 2.53 7.06 8.88 13.62 14.22 13.47 16.66 % Of Sales - 27.05% 30.42% 20.28% 25.38% 33.46% 44.69% 33.07% 29.53% 27.54% 24.07% Manufacturing Exp. - 0.72 0.14 0.13 0.15 0.36 1.32 0.25 0.46 2.50 3.91 % Of Sales - 6.22% 1.53% 1.07% 1.50% 1.71% 6.64% 0.61% 0.96% 5.11% 5.65% General & Admin Exp. - 0.37 0.31 0.24 0.33 0.37 0.72 1.33 1.24 0.89 1.28 % Of Sales - 3.20% 3.39% 1.97% 3.31% 1.75% 3.62% 3.23% 2.57% 1.82% 1.85% Selling & Distn. Exp. - 0.19 0.40 0.44 0.56 1.55 0.94 2.58 2.19 0.97 1.82 % Of Sales - 1.64% 4.38% 3.61% 5.62% 7.35% 4.73% 6.26% 4.55% 1.98% 2.63% Miscellaneous Exp. - 0.07 0.01 0.01 0.06 0.10 0.10 0.93 0.55 0.18 1.82 % Of Sales - 0.61% 0.11% 0.08% 0.60% 0.47% 0.50% 2.26% 1.14% 0.37% 0.04% EBITDA 2.82 1.18 0.12 0.79 -0.42 -1.64 -5.86 -0.30 2.87 1.18 5.92 EBITDA Margin 18.66% 10.20% 1.31% 6.49% -4.21% -7.77% -29.49% -0.73% 5.96% 2.41% 8.55% Other Income 0.01 0.04 0.56 0.13 0.07 0.15 0.42 1.34 1.46 0.16 0.54 Interest 1.83 2.06 2.26 2.16 2.96 2.84 2.61 2.43 2.06 2.13 2.09 Depreciation 0.64 0.74 0.82 0.87 1.03 1.26 1.61 1.90 1.73 1.75 1.82 PBT 4.51 -1.59 -2.41 -2.12 -4.33 -5.59 -9.66 -3.28 0.54 -2.53 2.54 Tax 0.12 0.12 0.09 0.05 0.02 -0.04 -0.51 0.00 0.00 -0.18 0.51 Tax Rate 2.66% -7.55% -3.73% -2.36% -0.46% 0.72% 5.28% 0.00% 0.00% 7.11% 20.08% PAT 4.39 -1.70 -2.50 -2.17 -4.35 -5.55 -9.15 -3.28 0.54 -2.36 2.03 PAT before Minority Interest 4.39 -1.70 -2.50 -2.17 -4.35 -5.55 -9.15 -3.28 0.54 -2.36 2.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 29.05% -14.69% -27.35% -17.82% -43.63% -26.30% -46.05% -7.96% 1.12% -4.83% 2.93% PAT Growth 217.07% - - - - - - - - - EPS 13.30 -5.15 -7.58 -6.58 -13.18 -16.82 -27.73 -9.94 1.64 -7.15 6.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -7.78 -5.75 -3.26 -1.09 3.26 9.86 19.01 22.44 22.32 24.76 Share Capital 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 Total Reserves -11.03 -9.00 -6.51 -4.34 0.01 6.60 15.75 19.19 19.07 21.51 Non-Current Liabilities 38.69 34.28 34.19 36.91 27.64 28.01 41.64 39.39 18.05 8.88 Secured Loans 1.09 5.49 7.79 10.24 1.11 1.77 17.60 17.79 0.99 1.45 Unsecured Loans 35.25 26.00 23.09 22.95 22.81 22.49 20.07 16.94 14.46 2.59 Long Term Provisions 2.35 2.78 3.31 3.73 3.73 3.75 3.97 4.66 0.00 0.00 Current Liabilities 34.54 35.49 34.72 35.19 41.20 37.27 13.82 16.13 33.48 30.48 Trade Payables 15.33 15.36 14.16 13.60 13.83 11.21 8.09 10.69 10.32 8.83 Other Current Liabilities 12.58 12.16 12.37 12.64 13.12 11.08 5.74 5.44 3.77 3.50 Short Term Borrowings 6.64 7.97 8.19 8.95 14.25 14.98 0.00 0.00 14.62 12.54 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.78 5.60 Total Liabilities 65.45 64.02 65.65 71.01 72.10 75.14 74.47 77.96 73.85 64.12 Net Block 7.02 8.33 9.15 9.74 10.74 11.86 13.39 15.07 15.05 17.09 Gross Block 39.46 40.00 40.00 39.73 39.68 39.70 39.62 40.45 38.74 39.10 Accumulated Depreciation 32.43 31.67 30.85 30.00 28.94 27.84 26.22 25.37 23.69 22.01 Non Current Assets 8.38 25.37 26.28 26.92 28.33 29.28 28.94 29.81 26.11 18.11 Capital Work in Progress 0.00 16.03 16.03 16.03 16.00 15.71 13.09 13.09 10.41 0.35 Non Current Investment 0.29 0.29 0.29 0.29 0.29 0.40 0.71 0.71 0.43 0.43 Long Term Loans & Adv. 1.07 0.73 0.81 0.86 1.31 1.31 1.75 0.94 0.21 0.25 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Current Assets 57.07 38.64 39.38 44.10 43.78 45.85 45.53 48.15 47.74 46.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 42.94 24.43 25.53 29.10 29.33 30.95 31.19 28.19 28.41 28.94 Sundry Debtors 9.47 9.59 8.96 9.96 9.45 9.10 11.08 13.45 11.20 12.34 Cash & Bank 0.72 0.38 0.57 0.53 0.63 0.69 0.71 0.51 0.90 1.28 Other Current Assets 3.95 0.01 0.02 0.02 4.36 5.12 2.56 6.00 7.24 3.44 Short Term Loans & Adv. 3.93 4.23 4.31 4.50 4.35 5.10 2.56 6.00 6.84 2.79 Net Current Assets 22.53 3.16 4.66 8.91 2.57 8.58 31.71 32.02 14.26 15.52 Total Assets 65.45 64.01 65.66 71.02 72.11 75.13 74.47 77.96 73.85 64.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 15.01 1.65 5.45 -1.15 -2.65 5.13 4.59 1.43 -1.70 5.30 PBT -1.70 -2.50 -2.17 -4.35 -5.59 -9.66 -3.28 0.54 -2.53 2.54 Adjustment 2.70 3.05 2.93 3.89 3.98 4.57 6.08 3.51 3.35 -1.07 Changes in Working Capital 14.02 1.10 4.68 -0.69 -1.04 10.23 1.80 -2.33 -2.13 4.26 Cash after chg. in Working capital 15.01 1.65 5.45 -1.15 -2.65 5.13 4.59 1.72 -1.31 5.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.29 -0.39 -0.44 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 -16.23 0.00 -0.28 -0.06 -1.26 -2.71 -0.34 -4.67 -9.65 -5.99 Net Fixed Assets 16.57 0.00 -0.27 -0.08 -0.27 -2.70 0.83 -4.39 -9.70 -5.93 Net Investments 0.00 0.00 0.00 0.00 0.11 0.31 0.00 -0.28 0.00 0.00 Others -32.80 0.00 -0.01 0.02 -1.10 -0.32 -1.17 0.00 0.05 -0.06 Cash from Financing Activity 1.55 -1.84 -5.12 1.10 -2.68 -2.44 -4.06 2.85 10.97 1.17 Net Cash Inflow / Outflow 0.33 -0.19 0.04 -0.11 -6.59 -0.02 0.19 -0.38 -0.39 0.47 Opening Cash & Equivalents 0.38 0.57 0.53 0.63 0.69 0.71 0.51 0.90 1.28 0.81 Closing Cash & Equivalent 0.72 0.38 0.57 0.53 -5.90 0.69 0.71 0.51 0.90 1.28

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) -23.91 -17.69 -10.01 -3.34 10.04 30.30 58.44 69.00 68.64 76.12 ROA -2.63% -3.85% -3.17% -6.08% -7.54% -12.23% -4.31% 0.72% -3.41% 3.35% ROE 0.00% 0.00% 0.00% -399.90% -84.64% -63.41% -15.85% 2.43% -10.00% 7.77% ROCE 1.38% -0.43% 0.12% -3.33% -6.08% -13.34% -1.50% 4.75% -0.87% 11.31% Fixed Asset Turnover 0.29 0.23 0.31 0.25 0.53 0.51 1.10 1.25 1.27 1.92 Receivable days 300.69 370.38 283.50 355.38 160.41 183.00 101.26 90.54 87.12 60.37 Inventory Days 1062.82 997.40 818.39 1069.62 521.36 563.60 245.10 207.90 212.34 150.72 Payable days 1015.47 1054.10 657.24 798.14 359.49 140.95 73.90 54.43 28.52 0.00 Cash Conversion Cycle 348.05 313.68 444.65 626.87 322.27 605.65 272.46 244.01 270.94 211.09 Total Debt/Equity -5.53 -6.86 -12.00 -38.73 11.69 3.98 1.98 1.55 1.35 0.67 Interest Cover 0.23 -0.07 0.02 -0.47 -0.97 -2.71 -0.35 1.26 -0.19 2.22

Top Investors:

rajesh kumar agrawal

vinar integration limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback