Sprayking, 540079, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

87.93
16.30
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

139.01
N/A
1.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.27
3.96
24.88

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.14
86.96
54.69

PAT CAGR (%)

10 Years
5 Years
3 Years

53.79
150.52
103.74

P:E (Median)

8 Years
5 Years
3 Years

18.06
18.06
18.06

P:BV (Average)

8 Years
5 Years
3 Years

1.35
1.35
1.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.95
4.95
4.95

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 19.09 2.41 692.12% 15.94 15.96 -0.13% 20.09 5.27 281.21% 7.50 7.93 -5.42%
Expenses 18.97 2.14 786.45% 14.83 14.04 5.63% 17.60 5.04 249.21% 5.84 6.15 -5.04%
EBITDA 0.13 0.26 -50.00% 1.12 1.92 -41.67% 2.49 0.22 1,031.82% 1.66 1.78 -6.74%
EBIDTM 0.67% 10.93% 7.00% 12.03% 12.39% 4.25% 22.18% 22.47%
Other Income 0.43 0.06 616.67% 0.07 0.10 -30.00% 0.05 0.00 0 0.14 0.00 0
Interest 0.02 0.03 -33.33% 0.32 -0.02 - 0.19 0.09 111.11% 0.26 0.03 766.67%
Depreciation 0.29 0.10 190.00% 0.30 0.04 650.00% 0.29 0.03 866.67% 0.27 0.03 800.00%
PBT 0.25 0.19 31.58% 0.57 1.99 -71.36% 2.06 0.10 1,960.00% 1.27 1.72 -26.16%
Tax 0.02 0.08 -75.00% 0.13 0.51 -74.51% 0.56 0.02 2,700.00% 0.26 0.62 -58.06%
PAT 0.23 0.12 91.67% 0.44 1.48 -70.27% 1.50 0.08 1,775.00% 1.02 1.11 -8.11%
PATM 1.22% 4.78% 2.74% 9.29% 7.47% 1.46% 13.54% 13.94%
EPS 0.02 0.01 100.00% 0.04 0.14 -71.43% 0.14 0.01 1,300.00% 0.10 0.10 0.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 35.57 32.65 8.94% 28.24 32.51 -13.13% 35.81 16.34 119.16% 20.17 7.93 154.35%
Expenses 34.52 26.88 28.42% 25.69 28.13 -8.67% 31.42 14.32 119.41% 16.96 6.15 175.77%
EBITDA 1.05 5.76 -81.77% 2.55 4.38 -41.78% 4.39 2.01 118.41% 3.20 1.78 79.78%
EBIDTM 2.95% 17.66% 9.03% 13.48% 12.26% 12.33% 15.89% 22.47%
Other Income 2.87 0.08 3,487.50% 0.13 0.11 18.18% 0.05 0.00 0 0.19 0.00 0
Interest 0.48 0.28 71.43% 0.67 0.20 235.00% 0.43 0.24 79.17% 0.64 0.03 2,033.33%
Depreciation 0.83 0.46 80.43% 0.70 0.40 75.00% 0.71 0.38 86.84% 0.72 0.03 2,300.00%
PBT 2.62 5.10 -48.63% 1.31 3.90 -66.41% 3.30 1.40 135.71% 2.04 1.72 18.60%
Tax 0.68 1.73 -60.69% 0.40 1.16 -65.52% 0.95 0.36 163.89% 0.27 0.62 -56.45%
PAT 1.94 3.37 -42.43% 0.91 2.74 -66.79% 2.35 1.04 125.96% 1.77 1.11 59.46%
PATM 5.45% 10.33% 3.22% 8.43% 6.56% 6.36% 8.77% 13.94%
EPS 0.44 0.32 37.50% 0.10 0.26 -61.54% 0.13 0.16 -18.75% 0.10 0.10 0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 62.62 31.14 19.33 15.99 18.60 25.64 28.64 23.28 17.64 15.15 14.07 Net Sales Growth 98.35% 61.10% 20.89% -14.03% -27.46% -10.47% 23.02% 31.97% 16.44% 7.68% Cost Of Goods Sold 52.14 21.43 15.52 14.35 17.75 21.82 24.03 18.92 13.18 11.01 10.63 Gross Profit 10.48 9.70 3.81 1.64 0.85 3.82 4.60 4.36 4.47 4.14 3.43 GP Margin 16.73% 31.15% 19.71% 10.26% 4.57% 14.90% 16.06% 18.73% 25.34% 27.33% 24.38% Total Expenditure 57.24 26.80 16.69 15.50 19.06 25.45 27.68 22.52 16.78 14.10 13.01 Power & Fuel Cost - 0.09 0.01 0.00 0.01 0.76 0.82 0.85 0.75 0.66 0.48 % Of Sales - 0.29% 0.05% 0% 0.05% 2.96% 2.86% 3.65% 4.25% 4.36% 3.41% Employee Cost - 0.24 0.25 0.26 0.33 1.91 1.90 2.02 1.85 1.50 1.26 % Of Sales - 0.77% 1.29% 1.63% 1.77% 7.45% 6.63% 8.68% 10.49% 9.90% 8.96% Manufacturing Exp. - 3.81 0.37 0.01 0.63 0.33 0.27 0.27 0.29 0.39 0.32 % Of Sales - 12.24% 1.91% 0.06% 3.39% 1.29% 0.94% 1.16% 1.64% 2.57% 2.27% General & Admin Exp. - 0.57 0.51 0.59 0.07 0.35 0.31 0.12 0.16 0.13 0.10 % Of Sales - 1.83% 2.64% 3.69% 0.38% 1.37% 1.08% 0.52% 0.91% 0.86% 0.71% Selling & Distn. Exp. - 0.15 0.01 0.26 0.13 0.12 0.17 0.19 0.27 0.32 0.19 % Of Sales - 0.48% 0.05% 1.63% 0.70% 0.47% 0.59% 0.82% 1.53% 2.11% 1.35% Miscellaneous Exp. - 0.51 0.01 0.03 0.15 0.16 0.17 0.15 0.29 0.10 0.19 % Of Sales - 1.64% 0.05% 0.19% 0.81% 0.62% 0.59% 0.64% 1.64% 0.66% 0.21% EBITDA 5.40 4.34 2.64 0.49 -0.46 0.19 0.96 0.76 0.86 1.05 1.06 EBITDA Margin 8.62% 13.94% 13.66% 3.06% -2.47% 0.74% 3.35% 3.26% 4.88% 6.93% 7.53% Other Income 0.69 0.30 0.00 0.01 1.90 0.85 0.40 0.61 0.54 0.22 0.29 Interest 0.79 0.37 0.11 0.00 0.40 0.55 0.66 0.63 0.64 0.52 0.52 Depreciation 1.15 0.45 0.11 0.02 0.16 0.44 0.52 0.60 0.65 0.67 0.77 PBT 4.15 3.82 2.43 0.47 0.88 0.04 0.19 0.15 0.12 0.08 0.05 Tax 0.97 0.87 0.62 0.12 0.26 0.01 0.06 0.03 0.03 0.02 0.02 Tax Rate 23.37% 22.77% 25.51% 25.53% 29.55% 25.00% 31.58% 20.00% 25.00% 25.00% 40.00% PAT 3.19 2.96 1.81 0.35 0.62 0.03 0.13 0.12 0.08 0.05 0.04 PAT before Minority Interest 3.19 2.96 1.81 0.35 0.62 0.03 0.13 0.12 0.08 0.05 0.04 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 5.09% 9.51% 9.36% 2.19% 3.33% 0.12% 0.45% 0.52% 0.45% 0.33% 0.28% PAT Growth 14.34% 63.54% 417.14% -43.55% 1,966.67% -76.92% 8.33% 50.00% 60.00% 25.00% EPS 0.30 0.28 0.17 0.03 0.06 0.00 0.01 0.01 0.01 0.00 0.00

Description TTM Mar 24
Net Sales 119.79 101.66 Net Sales Growth 33.95% Cost Of Goods Sold 103.98 79.79 Gross Profit 15.81 21.88 GP Margin 13.20% 21.52% Total Expenditure 108.59 86.30 Power & Fuel Cost - 0.94 % Of Sales - 0.92% Employee Cost - 2.48 % Of Sales - 2.44% Manufacturing Exp. - 1.24 % Of Sales - 1.22% General & Admin Exp. - 0.97 % Of Sales - 0.95% Selling & Distn. Exp. - 0.17 % Of Sales - 0.17% Miscellaneous Exp. - 0.70 % Of Sales - 0.69% EBITDA 11.19 15.36 EBITDA Margin 9.34% 15.11% Other Income 3.24 0.37 Interest 2.22 1.36 Depreciation 2.96 1.95 PBT 9.27 12.43 Tax 2.30 3.51 Tax Rate 24.81% 28.24% PAT 6.97 8.92 PAT before Minority Interest 4.21 8.92 Minority Interest -2.76 0.00 PAT Margin 5.82% 8.77% PAT Growth -15.62% EPS 0.66 0.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 27.81 24.85 9.11 8.75 8.13 8.10 7.97 7.86 5.91 1.91 Share Capital 10.57 6.34 3.17 3.17 3.17 3.17 3.17 3.17 2.28 0.38 Total Reserves 17.24 18.51 5.93 5.58 4.96 4.93 4.79 4.69 3.63 1.53 Non-Current Liabilities 4.40 0.11 -0.02 -0.02 0.45 0.91 1.39 2.38 4.37 6.48 Secured Loans 3.64 0.12 0.00 0.00 0.51 0.95 1.40 2.22 2.75 0.56 Unsecured Loans 0.63 0.00 0.00 0.00 0.00 0.00 0.01 0.14 1.56 5.84 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 22.94 1.86 2.59 1.07 4.97 6.19 7.18 6.72 4.15 4.13 Trade Payables 12.68 0.14 2.43 0.33 0.10 0.49 1.46 0.43 0.23 0.14 Other Current Liabilities 7.90 0.27 0.01 0.14 0.95 0.86 0.90 3.35 0.92 1.71 Short Term Borrowings 1.69 1.10 0.00 0.36 3.87 4.74 4.66 2.83 2.79 2.26 Short Term Provisions 0.66 0.35 0.15 0.23 0.05 0.10 0.15 0.10 0.21 0.02 Total Liabilities 55.15 26.82 11.68 9.80 13.55 15.20 16.54 16.96 14.43 12.52 Net Block 6.06 0.55 0.24 0.15 2.36 2.89 3.29 3.44 3.62 3.45 Gross Block 6.94 0.82 0.41 0.29 6.88 7.43 7.36 6.91 6.44 5.68 Accumulated Depreciation 0.87 0.28 0.17 0.15 4.52 4.54 4.07 3.47 2.83 2.23 Non Current Assets 12.35 0.82 0.37 0.18 2.52 3.16 3.61 3.75 3.90 3.64 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 6.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.18 0.27 0.13 0.03 0.16 0.27 0.32 0.31 0.28 0.19 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 42.79 26.00 11.31 9.61 10.93 11.85 12.63 12.77 10.46 8.87 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.47 3.50 0.20 0.06 6.58 8.30 7.62 6.86 6.41 6.85 Sundry Debtors 2.83 9.15 9.35 8.31 3.35 2.74 3.87 3.51 0.85 0.21 Cash & Bank 1.16 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 Other Current Assets 27.33 0.11 0.00 0.00 0.98 0.80 1.13 2.24 2.94 1.77 Short Term Loans & Adv. 26.96 13.24 1.36 1.21 0.98 0.80 1.13 2.24 2.94 1.77 Net Current Assets 19.86 24.14 8.72 8.55 5.96 5.66 5.46 6.05 6.31 4.75 Total Assets 55.14 26.82 11.68 9.79 13.55 15.20 16.53 16.95 14.43 12.51

Description Mar 24
Shareholder's Funds 29.54 Share Capital 10.57 Total Reserves 18.98 Non-Current Liabilities 4.99 Secured Loans 4.18 Unsecured Loans 0.63 Long Term Provisions 0.00 Current Liabilities 58.31 Trade Payables 15.66 Other Current Liabilities 20.14 Short Term Borrowings 19.14 Short Term Provisions 3.37 Total Liabilities 96.64 Net Block 17.08 Gross Block 18.39 Accumulated Depreciation 1.32 Non Current Assets 18.93 Capital Work in Progress 0.00 Non Current Investment 1.01 Long Term Loans & Adv. 0.85 Other Non Current Assets 0.00 Current Assets 77.72 Current Investments 0.00 Inventories 26.85 Sundry Debtors 9.72 Cash & Bank 3.43 Other Current Assets 37.71 Short Term Loans & Adv. 37.71 Net Current Assets 19.41 Total Assets 96.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 8.02 -2.72 1.09 0.64 1.57 0.93 -0.12 1.42 -0.72 0.18 PBT 3.82 2.43 0.47 0.84 0.05 0.13 0.15 0.12 0.08 0.05 Adjustment 0.52 0.21 0.03 -0.84 0.98 1.15 1.20 1.26 1.11 1.24 Changes in Working Capital 4.40 -4.75 0.72 0.92 0.58 -0.28 -1.39 0.07 -1.90 -1.10 Cash after chg. in Working capital 8.74 -2.11 1.21 0.92 1.61 1.00 -0.04 1.44 -0.71 0.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.73 -0.61 -0.12 -0.28 -0.04 -0.08 -0.07 -0.03 -0.01 -0.01 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 -11.68 -12.69 -0.35 3.78 0.30 0.11 -0.29 -0.84 -0.96 -0.15 Net Fixed Assets -6.12 -0.41 -0.12 6.59 0.55 -0.07 -0.45 -0.47 -0.76 -0.18 Net Investments -6.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.55 -12.28 -0.23 -2.81 -0.25 0.18 0.16 -0.37 -0.20 0.03 Cash from Financing Activity 5.08 15.13 -0.36 -4.42 -1.85 -1.04 0.25 -0.68 1.92 -0.04 Net Cash Inflow / Outflow 1.42 -0.28 0.38 -0.01 0.02 0.00 -0.16 -0.10 0.23 -0.01 Opening Cash & Equivalents 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 0.05 Closing Cash & Equivalent 1.43 0.12 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04

Description Mar 24
Cash From Operating Activity -20.31 PBT 8.92 Adjustment 0.21 Changes in Working Capital -26.11 Cash after chg. in Working capital -16.99 Interest Paid 0.00 Tax Paid -3.32 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -8.05 Net Fixed Assets Net Investments Others Cash from Financing Activity 31.78 Net Cash Inflow / Outflow 3.42 Opening Cash & Equivalents 0.01 Closing Cash & Equivalent 3.43

Financial Ratios

Standalone /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 2.63 2.35 17.22 27.58 25.32 24.93 24.20 23.41 25.57 50.23 ROA 7.21% 9.38% 3.23% 5.32% 0.20% 0.84% 0.70% 0.52% 0.40% 0.28% ROE 11.23% 10.63% 3.88% 7.39% 0.36% 1.71% 1.54% 1.23% 1.38% 1.89% ROCE 13.81% 14.38% 5.21% 11.53% 4.37% 6.04% 5.74% 5.57% 4.75% 5.18% Fixed Asset Turnover 8.03 31.46 45.86 5.19 3.59 3.87 3.31 2.83 2.61 2.57 Receivable days 70.19 174.70 201.61 114.40 43.33 42.12 57.02 42.10 12.25 7.57 Inventory Days 87.73 34.90 2.95 65.12 105.86 101.45 111.91 128.13 152.77 172.78 Payable days 109.18 30.27 35.08 4.37 4.88 12.84 15.23 6.86 5.14 7.12 Cash Conversion Cycle 48.74 179.32 169.47 175.15 144.30 130.72 153.70 163.37 159.89 173.23 Total Debt/Equity 0.24 0.05 0.00 0.04 0.63 0.81 0.79 0.78 1.36 4.93 Interest Cover 11.34 23.45 124.84 3.18 1.08 1.29 1.24 1.18 1.15 1.10

Description Mar 24
Book Value (Rs.) 2.80 ROA 9.23% ROE 30.18% ROCE 21.55% Fixed Asset Turnover 5.53 Receivable days 34.90 Inventory Days 96.39 Payable days 71.63 Cash Conversion Cycle 59.66 Total Debt/Equity 1.17 Interest Cover 10.15

Top Investors:

hetal shashank doshi

praful ratilal kothari

rikhav securities limited

sanjay popatlal jain

simplex trading and agencies limited

chandulal chhaganlal tuver

morning vinimay private limited

sappers infra realtors pvt. ltd

llp

Annual Reports:

News Update:

Sprayking expands offerings with launch of new gas fittings parts
15th Jan 2025, 17:51 PM

This new venture marks an exciting development for the company, reflecting its commitment to innovation, customer satisfaction, and continued growth in the industry
Read More
Sprayking’s arm secures export order for brass billets
5th Dec 2024, 09:22 AM

The purchase order, valued at approximately Rs 5 million, comes from a prominent Dubai-based company
Read More

Sprayking Ltd.

Engineering - Industrial Equipments

BSE: 540079 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Sprayking Ltd.

Engineering - Industrial Equipments

BSE: 540079 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: