Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Textile - Manmade Fibres

Rating :
27/99

BSE: 526885 | NSE: SARLAPOLY

32.20
-0.15 (-0.46%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  32.35
  •  32.80
  •  31.95
  •  32.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9783
  •  3.15
  •  82.55
  •  28.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 270.97
  • 10.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 436.11
  • 3.39%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.31%
  • 4.16%
  • 31.19%
  • FII
  • DII
  • Others
  • 0.08%
  • 5.76%
  • 4.50%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 2.20
  • 4.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 8.23
  • 2.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.90
  • 12.57
  • -1.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 11.58
  • 11.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.80
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 6.96
  • 7.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
82.85
-100.00%
72.85
84.72
-14.01%
76.43
75.93
0.66%
74.58
82.48
-9.58%
Expenses
0.00
67.10
-100.00%
64.70
84.96
-23.85%
57.96
59.84
-3.14%
62.13
63.74
-2.53%
EBITDA
0.00
15.75
-100.00%
8.15
-0.24
-
18.47
16.09
14.79%
12.46
18.74
-33.51%
EBIDTM
0.00%
19.01%
11.19%
-0.28%
24.16%
21.19%
16.70%
22.72%
Other Income
0.00
4.23
-100.00%
2.36
12.98
-81.82%
3.21
5.29
-39.32%
8.18
5.50
48.73%
Interest
0.00
2.20
-100.00%
1.75
2.11
-17.06%
1.65
1.29
27.91%
1.84
2.02
-8.91%
Depreciation
0.00
5.11
-100.00%
5.85
5.81
0.69%
4.80
4.83
-0.62%
4.39
4.56
-3.73%
PBT
0.00
12.66
-100.00%
2.92
4.82
-39.42%
15.23
15.26
-0.20%
14.40
17.65
-18.41%
Tax
0.00
3.60
-100.00%
7.16
5.64
26.95%
5.09
4.05
25.68%
5.28
3.90
35.38%
PAT
0.00
9.06
-100.00%
-4.24
-0.82
-
10.14
11.21
-9.55%
9.13
13.75
-33.60%
PATM
0.00%
10.94%
-5.82%
-0.96%
13.27%
14.76%
12.24%
16.68%
EPS
0.00
1.08
-100.00%
-0.50
-0.10
-
1.21
1.34
-9.70%
1.09
1.63
-33.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
302.04
307.73
299.49
312.06
261.82
258.69
222.65
193.02
155.33
135.59
Net Sales Growth
-
-1.85%
2.75%
-4.03%
19.19%
1.21%
16.19%
15.35%
24.26%
14.56%
 
Cost Of Goods Sold
-
151.02
142.52
122.47
149.58
137.42
138.70
122.23
103.97
82.05
69.37
Gross Profit
-
151.02
165.21
177.02
162.48
124.40
119.99
100.43
89.05
73.28
66.22
GP Margin
-
50.0%
53.69%
59.11%
52.07%
47.51%
46.38%
45.11%
46.14%
47.18%
48.84%
Total Expenditure
-
246.42
253.09
237.98
262.44
215.08
211.90
189.49
158.82
126.61
110.98
Power & Fuel Cost
-
19.76
25.61
28.17
26.59
18.38
16.73
14.91
11.89
11.07
10.24
% Of Sales
-
6.54%
8.32%
9.41%
8.52%
7.02%
6.47%
6.70%
6.16%
7.13%
7.55%
Employee Cost
-
16.42
24.20
19.27
25.36
10.89
4.33
4.86
3.58
2.71
2.35
% Of Sales
-
5.44%
7.86%
6.43%
8.13%
4.16%
1.67%
2.18%
1.85%
1.74%
1.73%
Manufacturing Exp.
-
33.60
34.57
37.08
34.75
28.06
25.23
27.48
24.77
18.19
17.10
% Of Sales
-
11.12%
11.23%
12.38%
11.14%
10.72%
9.75%
12.34%
12.83%
11.71%
12.61%
General & Admin Exp.
-
4.19
3.96
6.98
7.27
5.16
3.53
1.73
2.29
3.81
3.07
% Of Sales
-
1.39%
1.29%
2.33%
2.33%
1.97%
1.36%
0.78%
1.19%
2.45%
2.26%
Selling & Distn. Exp.
-
14.00
13.52
14.74
11.44
9.57
13.55
11.75
8.89
7.71
5.60
% Of Sales
-
4.64%
4.39%
4.92%
3.67%
3.66%
5.24%
5.28%
4.61%
4.96%
4.13%
Miscellaneous Exp.
-
7.43
8.71
9.28
7.46
5.61
9.83
6.53
3.43
1.06
5.60
% Of Sales
-
2.46%
2.83%
3.10%
2.39%
2.14%
3.80%
2.93%
1.78%
0.68%
2.39%
EBITDA
-
55.62
54.64
61.51
49.62
46.74
46.79
33.16
34.20
28.72
24.61
EBITDA Margin
-
18.41%
17.76%
20.54%
15.90%
17.85%
18.09%
14.89%
17.72%
18.49%
18.15%
Other Income
-
18.29
27.03
11.22
11.69
8.87
2.16
2.27
2.33
1.37
0.88
Interest
-
8.38
8.27
6.47
6.44
6.86
5.69
3.89
2.47
2.91
3.60
Depreciation
-
20.15
19.69
15.45
14.49
11.01
8.22
8.05
6.62
5.57
5.25
PBT
-
45.38
53.71
50.80
40.38
37.74
35.04
23.49
27.42
21.62
16.63
Tax
-
21.13
19.41
5.66
12.31
9.99
7.06
4.58
4.89
4.70
3.91
Tax Rate
-
46.56%
36.14%
11.14%
30.49%
26.47%
20.15%
19.50%
17.83%
21.74%
23.51%
PAT
-
24.17
34.11
45.04
27.94
27.75
27.98
18.92
22.53
16.92
12.72
PAT before Minority Interest
-
24.25
34.30
45.14
28.07
27.75
27.98
18.92
22.53
16.92
12.72
Minority Interest
-
-0.08
-0.19
-0.10
-0.13
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.00%
11.08%
15.04%
8.95%
10.60%
10.82%
8.50%
11.67%
10.89%
9.38%
PAT Growth
-
-29.14%
-24.27%
61.20%
0.68%
-0.82%
47.89%
-16.02%
33.16%
33.02%
 
Unadjusted EPS
-
2.89
4.08
5.39
33.61
39.92
40.25
27.22
32.42
24.34
18.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
272.95
258.06
261.82
229.71
169.15
142.46
124.41
108.27
89.17
76.29
Share Capital
8.35
8.35
8.35
8.35
6.95
6.95
6.95
6.95
6.95
6.95
Total Reserves
264.60
249.71
253.47
221.36
162.20
135.51
117.46
101.32
82.22
67.52
Non-Current Liabilities
151.46
156.28
182.91
133.60
147.52
54.80
18.91
19.82
43.47
44.80
Secured Loans
122.96
131.94
171.40
111.44
125.78
34.58
7.68
9.14
35.03
36.95
Unsecured Loans
1.14
5.18
0.34
4.30
3.29
2.52
0.00
1.46
1.91
2.01
Long Term Provisions
0.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
135.54
183.35
181.80
194.48
146.65
113.62
97.03
76.74
31.24
25.35
Trade Payables
12.71
15.85
13.42
27.33
18.93
11.48
21.95
23.24
23.76
16.24
Other Current Liabilities
44.09
71.86
57.01
36.24
46.99
22.78
16.02
14.51
4.51
6.16
Short Term Borrowings
77.48
94.84
107.87
122.01
74.21
70.11
54.75
35.10
0.00
0.00
Short Term Provisions
1.27
0.79
3.51
8.90
6.52
9.24
4.32
3.89
2.97
2.95
Total Liabilities
560.03
597.70
626.29
557.46
463.32
310.88
240.35
204.83
163.88
146.44
Net Block
241.27
247.20
210.73
189.28
196.10
102.18
82.33
77.86
62.38
53.66
Gross Block
280.57
266.65
303.58
266.74
258.18
153.23
125.16
113.12
90.83
76.85
Accumulated Depreciation
39.30
19.45
92.85
77.46
62.08
51.06
42.83
35.26
28.46
23.19
Non Current Assets
363.70
364.17
330.11
268.65
261.26
140.47
91.97
86.67
63.28
54.95
Capital Work in Progress
3.23
0.00
0.00
0.00
0.88
26.55
0.00
0.00
0.00
0.00
Non Current Investment
68.98
84.24
85.01
57.11
54.83
0.00
0.00
0.00
0.90
1.29
Long Term Loans & Adv.
14.55
17.01
34.37
22.26
6.98
11.35
9.64
8.81
0.00
0.00
Other Non Current Assets
35.66
15.72
0.00
0.00
2.47
0.39
0.00
0.00
0.00
0.00
Current Assets
196.34
233.53
296.17
288.81
202.07
170.42
148.38
118.16
100.60
91.49
Current Investments
1.25
0.00
0.24
0.46
0.00
2.82
1.46
0.00
0.00
0.00
Inventories
58.16
64.61
92.67
86.27
70.81
60.70
54.19
43.77
29.73
29.19
Sundry Debtors
79.31
82.22
75.99
78.70
75.55
58.35
64.53
50.81
43.19
37.57
Cash & Bank
45.38
73.52
110.12
94.05
36.85
21.84
12.53
13.51
9.56
11.20
Other Current Assets
12.24
9.58
5.92
7.97
18.87
26.71
15.68
10.06
18.13
13.52
Short Term Loans & Adv.
10.47
3.60
11.23
21.35
15.03
20.86
13.34
7.65
18.03
13.27
Net Current Assets
60.79
50.18
114.37
94.33
55.42
56.80
51.35
41.42
69.36
66.14
Total Assets
560.04
597.70
626.28
557.46
463.33
310.89
240.35
204.83
163.88
146.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
48.97
61.07
83.24
2.21
34.88
27.32
-1.05
18.66
20.34
14.20
PBT
45.38
53.71
50.70
40.38
37.74
35.04
23.49
27.43
21.62
16.63
Adjustment
14.58
20.06
14.08
16.16
14.78
12.44
10.68
8.25
7.82
8.30
Changes in Working Capital
2.27
-1.56
31.24
-42.24
-8.25
-15.08
-32.67
-14.71
-4.97
-7.11
Cash after chg. in Working capital
62.23
72.20
96.02
14.30
44.27
32.40
1.50
20.97
24.46
17.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.26
-11.14
-12.78
-12.09
-9.39
-5.08
-2.55
-2.31
-4.12
-3.50
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
17.76
-38.98
-56.73
-5.53
-128.22
-54.50
-11.03
-20.10
-13.90
-5.06
Net Fixed Assets
-17.08
0.22
-36.44
-5.70
-7.40
-37.85
-8.77
-18.87
-13.16
-4.10
Net Investments
14.18
-0.34
-24.27
-0.46
-2.60
-1.91
-1.46
0.89
0.90
-0.96
Others
20.66
-38.86
3.98
0.63
-118.22
-14.74
-0.80
-2.12
-1.64
0.00
Cash from Financing Activity
-59.99
-26.76
-10.44
60.58
108.35
36.50
11.09
5.36
-7.79
-8.19
Net Cash Inflow / Outflow
6.74
-4.67
16.07
57.26
15.01
9.32
-0.99
3.92
-1.34
0.95
Opening Cash & Equivalents
9.53
14.19
94.05
36.85
21.84
12.53
13.51
9.56
11.20
9.45
Closing Cash & Equivalent
16.27
9.53
110.12
94.11
36.85
21.84
12.53
13.51
9.56
11.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
32.69
30.90
31.35
27.51
243.37
204.97
179.00
155.78
128.30
107.14
ROA
4.19%
5.60%
7.63%
5.50%
7.17%
10.15%
8.50%
12.22%
10.90%
9.00%
ROE
9.13%
13.19%
18.37%
14.08%
17.81%
20.97%
16.26%
22.82%
20.67%
18.45%
ROCE
10.81%
11.52%
10.88%
10.51%
13.53%
18.26%
15.84%
21.18%
20.32%
18.29%
Fixed Asset Turnover
1.12
1.13
1.09
1.23
1.32
1.92
1.91
1.96
1.90
2.40
Receivable days
96.25
89.71
90.49
87.22
90.05
84.12
92.32
85.66
92.42
75.79
Inventory Days
73.15
89.18
104.67
88.82
88.45
78.65
78.42
66.99
67.43
55.12
Payable days
20.94
21.47
30.15
30.39
25.19
29.34
41.76
51.34
57.14
46.57
Cash Conversion Cycle
148.46
157.43
165.02
145.65
153.31
133.44
128.98
101.32
102.71
84.35
Total Debt/Equity
0.77
0.98
1.15
1.13
1.38
0.80
0.52
0.44
0.41
0.52
Interest Cover
6.41
7.50
8.85
7.27
6.50
7.15
7.04
12.10
8.44
5.62

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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