Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Sportking India Ltd.

Textile

Rating :

N/A

BSE: 539221 | NSE: SPORTKING

Watchlist

NSE BSE

868.00

05-Jul-2024

Open
High
Low
Previous Close

861.00
875.00
860.50
867.15

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

13991
121.09
875.00
72.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,150.00
12.30
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,636.43
0.55%
1.21

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

6.77
7.35
7.24

P:BV (Average)

8 Years
5 Years
3 Years

1.44
1.44
1.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.23
5.29
5.41

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 651.65 628.34 3.71% 634.05 538.92 17.65% 611.18 533.67 14.52% 598.70 512.90 16.73%
Expenses 593.95 588.76 0.88% 560.21 489.13 14.53% 544.05 477.93 13.83% 550.04 472.87 16.32%
EBITDA 57.70 39.58 45.78% 73.83 49.80 48.25% 67.12 55.73 20.44% 48.65 40.03 21.53%
EBIDTM 8.85% 6.30% 11.64% 9.24% 10.98% 10.44% 8.13% 7.80%
Other Income 7.85 19.84 -60.43% 6.78 5.26 28.90% 2.91 2.28 27.63% 7.69 5.06 51.98%
Interest 10.54 16.47 -36.00% 15.25 10.42 46.35% 16.60 2.29 624.89% 15.58 6.32 146.52%
Depreciation 22.06 21.65 1.89% 21.82 20.26 7.70% 21.85 13.88 57.42% 22.13 14.21 55.74%
PBT 32.94 21.30 54.65% 43.55 24.38 78.63% 31.58 41.85 -24.54% 18.64 24.57 -24.14%
Tax 7.92 5.80 36.55% 11.72 6.20 89.03% 8.72 10.99 -20.66% 4.84 6.53 -25.88%
PAT 25.02 15.51 61.32% 31.83 18.18 75.08% 22.86 30.86 -25.92% 13.80 18.04 -23.50%
PATM 3.84% 2.47% 5.02% 3.37% 3.74% 5.78% 2.30% 3.52%
EPS 1.97 1.22 61.48% 2.50 1.43 74.83% 1.80 2.43 -25.93% 1.09 1.42 -23.24%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 2,495.58 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 12.73% 7.81% 2.37% 64.90% -3.60% 16.77% 10.17% 3.87% -2.03% -8.15% Cost Of Goods Sold 1,767.07 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 728.51 672.42 661.28 987.20 510.79 446.39 404.91 357.26 373.94 365.41 374.87 GP Margin 29.19% 28.29% 29.99% 45.83% 39.10% 32.94% 34.89% 33.92% 36.88% 35.30% 33.27% Total Expenditure 2,248.25 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 247.30 208.66 282.01 598.99 211.40 136.17 128.91 101.33 118.46 126.16 133.71 EBITDA Margin 9.91% 8.78% 12.79% 27.81% 16.18% 10.05% 11.11% 9.62% 11.68% 12.19% 11.87% Other Income 25.23 35.71 11.52 24.15 18.60 2.99 2.04 12.88 14.10 4.41 17.46 Interest 57.97 62.58 26.24 31.87 38.33 57.53 39.47 29.05 40.11 51.07 78.52 Depreciation 87.86 85.89 48.15 43.86 51.73 63.34 53.65 56.27 57.74 59.06 70.01 PBT 126.71 95.90 219.15 547.41 139.94 18.28 37.82 28.88 34.71 20.42 2.64 Tax 33.20 25.56 57.52 138.16 33.46 5.92 13.80 9.72 12.93 9.05 -5.38 Tax Rate 26.20% 26.65% 30.35% 25.24% 28.36% 32.39% 36.49% 33.66% 37.25% 44.32% -203.79% PAT 93.51 70.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 8.02 PAT before Minority Interest 93.51 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 3.75% 2.96% 5.99% 19.00% 6.47% 0.91% 2.07% 1.82% 2.15% 1.10% 0.71% PAT Growth 13.22% -46.70% -67.75% 384.15% 583.90% -48.54% 25.37% -12.03% 91.39% 41.90% EPS 7.36 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 gets nod for investment in equity share capital of M/s Evincea Renewable Two
28th Oct 2024, 10:30 AM

The Evincea Renewable (Two) will commission the Solar Power Plant with capacity of 40.3 MW for supply of power to Company`s Bathinda and Ludhiana Unit for period of 25 years
Read More
Sportking India - Quarterly Results
26th Oct 2024, 15:01 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