Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Sportking India Ltd.

Textile

Rating :

N/A

BSE: 539221 | NSE: SPORTKING

Watchlist

NSE BSE

88.25

06-Feb-2025

Open
High
Low
Previous Close

90.89
91.22
88.13
90.43

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

106367
95.11
159.54
72.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

985.82
10.27
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,472.25
0.64%
1.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.75
11.90
3.34

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.55
8.91
-19.02

PAT CAGR (%)

10 Years
5 Years
3 Years

24.25
41.60
-44.40

P:E (Median)

8 Years
5 Years
3 Years

7.00
7.61
11.84

P:BV (Average)

8 Years
5 Years
3 Years

1.43
1.44
1.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.28
5.38
5.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 609.73 598.70 1.84% 651.65 628.34 3.71% 634.05 538.92 17.65% 611.18 533.67 14.52%
Expenses 552.69 550.04 0.48% 593.95 588.76 0.88% 560.21 489.13 14.53% 544.05 477.93 13.83%
EBITDA 57.04 48.65 17.25% 57.70 39.58 45.78% 73.83 49.80 48.25% 67.12 55.73 20.44%
EBIDTM 9.35% 8.13% 8.85% 6.30% 11.64% 9.24% 10.98% 10.44%
Other Income 3.18 7.69 -58.65% 7.85 19.84 -60.43% 6.78 5.26 28.90% 2.91 2.28 27.63%
Interest 15.21 15.58 -2.37% 10.54 16.47 -36.00% 15.25 10.42 46.35% 16.60 2.29 624.89%
Depreciation 22.57 22.13 1.99% 22.06 21.65 1.89% 21.82 20.26 7.70% 21.85 13.88 57.42%
PBT 22.44 18.64 20.39% 32.94 21.30 54.65% 43.55 24.38 78.63% 31.58 41.85 -24.54%
Tax 6.15 4.84 27.07% 7.92 5.80 36.55% 11.72 6.20 89.03% 8.72 10.99 -20.66%
PAT 16.29 13.80 18.04% 25.02 15.51 61.32% 31.83 18.18 75.08% 22.86 30.86 -25.92%
PATM 2.67% 2.30% 3.84% 2.47% 5.02% 3.37% 3.74% 5.78%
EPS 1.28 1.09 17.43% 1.97 1.22 61.48% 2.50 1.43 74.83% 1.80 2.43 -25.93%

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 2,506.61 2,377.14 2,205.02 2,154.01 1,306.24 1,355.05 1,160.47 1,053.33 1,014.07 1,035.08 1,126.88 Net Sales Growth 9.00% 7.81% 2.37% 64.90% -3.60% 16.77% 10.17% 3.87% -2.03% -8.15% Cost Of Goods Sold 1,763.66 1,704.72 1,543.74 1,166.81 795.45 908.66 755.55 696.07 640.13 669.67 752.01 Gross Profit 742.95 672.42 661.28 987.20 510.79 446.39 404.91 357.26 373.94 365.41 374.87 GP Margin 29.64% 28.29% 29.99% 45.83% 39.10% 32.94% 34.89% 33.92% 36.88% 35.30% 33.27% Total Expenditure 2,250.90 2,168.48 1,923.01 1,555.02 1,094.84 1,218.88 1,031.56 952.00 895.61 908.92 993.17 Power & Fuel Cost - 155.25 119.17 120.23 112.20 112.69 96.23 94.47 100.40 93.90 100.90 % Of Sales - 6.53% 5.40% 5.58% 8.59% 8.32% 8.29% 8.97% 9.90% 9.07% 8.95% Employee Cost - 139.41 116.46 104.82 86.63 97.16 83.32 73.85 67.50 63.18 53.62 % Of Sales - 5.86% 5.28% 4.87% 6.63% 7.17% 7.18% 7.01% 6.66% 6.10% 4.76% Manufacturing Exp. - 81.20 63.80 65.97 52.09 53.20 57.27 49.62 47.63 43.16 47.81 % Of Sales - 3.42% 2.89% 3.06% 3.99% 3.93% 4.94% 4.71% 4.70% 4.17% 4.24% General & Admin Exp. - 13.93 12.20 10.30 7.86 9.19 7.69 8.44 8.35 8.50 8.66 % Of Sales - 0.59% 0.55% 0.48% 0.60% 0.68% 0.66% 0.80% 0.82% 0.82% 0.77% Selling & Distn. Exp. - 57.77 59.60 81.61 36.88 31.38 27.32 29.51 27.87 29.99 30.18 % Of Sales - 2.43% 2.70% 3.79% 2.82% 2.32% 2.35% 2.80% 2.75% 2.90% 2.68% Miscellaneous Exp. - 16.19 8.04 5.29 3.73 6.60 4.17 0.04 3.72 0.53 30.18 % Of Sales - 0.68% 0.36% 0.25% 0.29% 0.49% 0.36% 0.00% 0.37% 0.05% 0% EBITDA 255.69 208.66 282.01 598.99 211.40 136.17 128.91 101.33 118.46 126.16 133.71 EBITDA Margin 10.20% 8.78% 12.79% 27.81% 16.18% 10.05% 11.11% 9.62% 11.68% 12.19% 11.87% Other Income 20.72 35.71 11.52 24.15 18.60 2.99 2.04 12.88 14.10 4.41 17.46 Interest 57.60 62.58 26.24 31.87 38.33 57.53 39.47 29.05 40.11 51.07 78.52 Depreciation 88.30 85.89 48.15 43.86 51.73 63.34 53.65 56.27 57.74 59.06 70.01 PBT 130.51 95.90 219.15 547.41 139.94 18.28 37.82 28.88 34.71 20.42 2.64 Tax 34.51 25.56 57.52 138.16 33.46 5.92 13.80 9.72 12.93 9.05 -5.38 Tax Rate 26.44% 26.65% 30.35% 25.24% 28.36% 32.39% 36.49% 33.66% 37.25% 44.32% -203.79% PAT 96.00 70.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 8.02 PAT before Minority Interest 96.00 70.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 8.02 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 3.83% 2.96% 5.99% 19.00% 6.47% 0.91% 2.07% 1.82% 2.15% 1.10% 0.71% PAT Growth 22.53% -46.70% -67.75% 384.15% 583.90% -48.54% 25.37% -12.03% 91.39% 41.90% EPS 7.55 5.54 10.38 32.20 6.65 0.97 1.89 1.51 1.71 0.90 0.63

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 902.43 899.71 767.47 356.88 252.06 240.06 201.29 181.92 165.27 153.89 Share Capital 12.87 13.45 13.45 3.48 3.46 3.44 3.41 3.40 11.91 11.91 Total Reserves 889.56 886.27 754.02 353.39 248.60 236.62 197.88 178.52 153.35 141.97 Non-Current Liabilities 436.05 376.95 165.51 257.56 285.48 174.43 176.97 223.34 286.83 335.14 Secured Loans 385.10 333.95 130.74 181.68 242.55 140.10 153.79 194.80 255.82 305.06 Unsecured Loans 9.33 8.71 10.33 10.64 7.37 7.22 6.31 5.99 1.00 1.00 Long Term Provisions 15.19 12.25 11.16 50.22 13.24 7.15 6.11 5.64 5.09 4.50 Current Liabilities 638.55 337.62 732.55 457.28 431.33 698.23 445.07 474.50 363.21 289.01 Trade Payables 87.33 103.29 124.44 87.47 76.12 170.87 79.70 21.43 18.57 28.76 Other Current Liabilities 103.12 75.48 90.31 81.05 63.39 216.85 84.69 79.87 77.03 80.61 Short Term Borrowings 425.60 109.52 378.54 263.94 291.13 300.86 262.11 351.64 258.21 178.73 Short Term Provisions 22.50 49.33 139.26 24.82 0.68 9.65 18.56 21.56 9.40 0.92 Total Liabilities 1,977.03 1,614.28 1,665.53 1,071.72 968.87 1,112.72 823.33 879.76 815.31 778.04 Net Block 785.84 756.96 381.65 417.24 466.43 470.72 292.99 340.44 398.61 442.15 Gross Block 1,243.17 1,129.03 705.58 696.64 696.12 638.35 406.97 398.18 729.65 714.13 Accumulated Depreciation 457.33 372.07 323.94 279.40 229.68 167.63 113.97 57.74 331.05 271.98 Non Current Assets 808.21 789.88 496.25 473.28 485.91 517.52 341.19 358.69 411.30 459.42 Capital Work in Progress 0.00 6.62 73.23 0.00 0.00 33.25 23.70 7.41 1.97 10.26 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 20.60 24.60 40.12 54.73 18.13 13.25 24.35 10.61 10.38 6.89 Other Non Current Assets 1.77 1.69 1.25 1.31 1.35 0.29 0.15 0.23 0.34 0.13 Current Assets 1,168.82 824.41 1,169.28 598.43 482.96 595.20 482.15 521.08 404.02 318.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 645.05 371.98 521.89 281.20 211.32 309.65 281.35 302.58 268.01 160.01 Sundry Debtors 356.06 233.69 411.13 211.27 177.35 193.89 131.70 153.54 48.75 64.90 Cash & Bank 1.46 67.62 24.85 0.83 1.59 8.89 0.81 0.52 2.99 2.78 Other Current Assets 166.26 33.62 23.64 44.83 92.71 82.77 68.30 64.44 84.26 90.91 Short Term Loans & Adv. 85.06 117.50 187.77 60.30 30.19 32.69 16.27 41.89 38.80 33.00 Net Current Assets 530.27 486.78 436.73 141.15 51.63 -103.03 37.08 46.57 40.81 29.61 Total Assets 1,977.03 1,614.29 1,665.53 1,071.71 968.87 1,112.72 823.34 879.77 815.32 778.04

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 -235.79 519.69 95.63 102.77 147.79 97.20 138.60 110.90 22.72 242.83 PBT 95.90 189.50 547.41 117.99 18.28 37.82 29.14 34.64 20.42 2.64 Adjustment 146.99 97.19 68.54 101.33 124.93 83.23 85.64 80.98 103.79 147.98 Changes in Working Capital -455.80 299.97 -382.94 -100.98 9.97 1.85 32.32 0.01 -101.01 99.96 Cash after chg. in Working capital -212.91 586.66 233.01 118.34 153.18 122.90 147.10 115.63 23.20 250.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.89 -66.96 -137.38 -15.57 -5.39 -25.70 -8.50 -4.73 -0.48 -7.75 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 -45.61 -391.85 -102.84 -2.54 -141.91 -105.69 -36.93 -4.89 -9.99 -25.27 Net Fixed Assets -107.52 -356.84 -82.17 -0.52 -24.52 -240.93 -25.08 326.03 -7.23 -24.43 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 61.91 -35.01 -20.67 -2.02 -117.39 135.24 -11.85 -330.92 -2.76 -0.84 Cash from Financing Activity 271.30 -116.82 6.91 -100.99 -4.97 8.37 -101.39 -108.48 -12.52 -219.09 Net Cash Inflow / Outflow -10.11 11.02 -0.29 -0.76 0.91 -0.13 0.29 -2.47 0.20 -1.53 Opening Cash & Equivalents 11.56 0.54 0.83 1.59 0.68 0.81 0.52 2.99 2.78 4.32 Closing Cash & Equivalent 1.45 11.56 0.54 0.83 1.59 0.68 0.81 0.52 2.99 2.78

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.) 71.00 67.70 577.48 268.47 181.93 697.12 589.79 535.24 461.39 428.00 ROA 3.92% 8.05% 29.90% 8.28% 1.19% 2.48% 2.25% 2.57% 1.43% 0.94% ROE 7.81% 15.84% 72.82% 27.77% 5.02% 10.88% 10.00% 12.86% 7.53% 5.64% ROCE 10.06% 16.11% 53.53% 18.56% 9.66% 10.85% 7.97% 9.97% 10.14% 10.83% Fixed Asset Turnover 2.00 2.40 3.07 1.88 2.03 2.22 2.62 1.80 1.43 1.59 Receivable days 45.28 53.37 52.73 54.30 50.00 51.20 49.36 36.35 20.04 26.36 Inventory Days 78.08 73.98 68.04 68.81 70.16 92.94 101.04 102.54 75.46 64.34 Payable days 13.37 19.24 24.81 37.53 49.61 42.73 18.69 7.85 9.01 10.38 Cash Conversion Cycle 109.99 108.11 95.96 85.58 70.56 101.41 131.70 131.05 86.48 80.33 Total Debt/Equity 0.97 0.53 0.70 1.41 2.27 2.10 2.38 3.25 3.40 3.44 Interest Cover 2.53 8.22 18.17 4.08 1.32 1.96 1.99 1.87 1.40 1.03

Top Investors:

anil kumar goel

Annual Reports:

News Update:

Sportking India - Quarterly Results
25th Jan 2025, 14:19 PM

Read More

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