Nifty
Sensex
:
:
10905.20
36374.08
14.90 (0.14%)
52.79 (0.15%)

Textile

Rating :
45/99

BSE: 540048 | NSE: SPAL

232.80
0.10 (0.04%)
17-Jan-2019 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  234.25
  •  235.95
  •  231.00
  •  232.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2698
  •  6.28
  •  409.90
  •  230.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 606.35
  • 11.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 784.14
  • 0.42%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.60%
  • 4.02%
  • 11.20%
  • FII
  • DII
  • Others
  • 0.01%
  • 12.83%
  • 10.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.00
  • 7.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.08
  • 4.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 47.74
  • 35.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
190.74
166.13
14.81%
190.81
150.61
26.69%
182.73
157.24
16.21%
162.94
146.51
11.21%
Expenses
158.33
142.62
11.02%
162.37
131.85
23.15%
149.32
133.32
12.00%
132.81
119.93
10.74%
EBITDA
32.41
23.52
37.80%
28.44
18.76
51.60%
33.41
23.93
39.62%
30.13
26.58
13.36%
EBIDTM
16.99%
14.16%
14.90%
12.46%
18.28%
15.22%
18.49%
18.14%
Other Income
0.61
4.54
-86.56%
0.61
10.46
-94.17%
1.38
5.81
-76.25%
0.00
7.64
-100.00%
Interest
6.29
7.68
-18.10%
3.78
6.68
-43.41%
10.07
3.02
233.44%
4.31
3.70
16.49%
Depreciation
5.32
5.34
-0.37%
5.29
5.40
-2.04%
5.85
5.04
16.07%
5.80
5.11
13.50%
PBT
21.41
15.04
42.35%
19.97
17.14
16.51%
18.88
21.68
-12.92%
20.01
25.41
-21.25%
Tax
6.50
5.28
23.11%
7.39
6.09
21.35%
5.65
10.97
-48.50%
6.24
9.63
-35.20%
PAT
14.91
9.76
52.77%
12.59
11.05
13.94%
13.23
10.70
23.64%
13.77
15.78
-12.74%
PATM
7.82%
5.88%
6.60%
7.34%
7.24%
6.81%
8.45%
10.77%
EPS
5.81
3.76
54.52%
4.96
4.46
11.21%
4.85
3.32
46.08%
5.58
6.33
-11.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
727.22
662.41
633.00
532.83
472.57
450.87
428.50
400.61
368.97
Net Sales Growth
17.20%
4.65%
18.80%
12.75%
4.81%
5.22%
6.96%
8.58%
 
Cost Of Goods Sold
276.85
255.26
254.37
204.22
202.87
206.88
170.04
150.58
153.11
Gross Profit
450.37
407.15
378.63
328.61
269.70
243.99
258.47
250.03
215.86
GP Margin
61.93%
61.46%
59.82%
61.67%
57.07%
54.12%
60.32%
62.41%
58.50%
Total Expenditure
602.83
556.60
529.43
447.52
406.14
388.30
377.96
346.64
316.41
Power & Fuel Cost
-
19.34
18.45
19.75
18.64
18.84
25.45
16.57
15.08
% Of Sales
-
2.92%
2.91%
3.71%
3.94%
4.18%
5.94%
4.14%
4.09%
Employee Cost
-
159.19
147.31
122.46
99.99
76.09
78.64
74.54
48.53
% Of Sales
-
24.03%
23.27%
22.98%
21.16%
16.88%
18.35%
18.61%
13.15%
Manufacturing Exp.
-
82.21
71.11
65.99
59.89
54.93
60.71
67.20
71.08
% Of Sales
-
12.41%
11.23%
12.38%
12.67%
12.18%
14.17%
16.77%
19.26%
General & Admin Exp.
-
15.62
15.65
12.96
10.68
10.16
9.46
10.24
8.92
% Of Sales
-
2.36%
2.47%
2.43%
2.26%
2.25%
2.21%
2.56%
2.42%
Selling & Distn. Exp.
-
14.98
18.50
19.33
12.30
13.76
22.44
12.65
10.93
% Of Sales
-
2.26%
2.92%
3.63%
2.60%
3.05%
5.24%
3.16%
2.96%
Miscellaneous Exp.
-
9.99
4.05
2.81
1.78
7.64
11.23
14.86
8.76
% Of Sales
-
1.51%
0.64%
0.53%
0.38%
1.69%
2.62%
3.71%
2.37%
EBITDA
124.39
105.81
103.57
85.31
66.43
62.57
50.54
53.97
52.56
EBITDA Margin
17.10%
15.97%
16.36%
16.01%
14.06%
13.88%
11.79%
13.47%
14.25%
Other Income
2.60
16.38
21.30
4.93
8.94
2.23
8.23
3.29
2.82
Interest
24.45
28.74
18.49
25.27
30.97
35.31
37.75
36.37
25.19
Depreciation
22.26
22.39
19.32
20.10
19.97
17.62
16.89
16.31
15.98
PBT
80.27
71.07
87.05
44.86
24.43
11.87
4.14
4.59
14.20
Tax
25.78
23.25
33.45
9.34
14.75
5.41
2.11
-4.45
0.79
Tax Rate
32.12%
32.71%
38.43%
33.37%
60.38%
45.58%
50.97%
-96.95%
-37.80%
PAT
54.50
46.95
54.86
18.82
10.05
6.67
2.36
9.71
-2.16
PAT before Minority Interest
53.75
47.81
53.60
18.65
9.68
6.46
2.03
9.04
-2.88
Minority Interest
-0.75
-0.86
1.26
0.17
0.37
0.21
0.33
0.67
0.72
PAT Margin
7.49%
7.09%
8.67%
3.53%
2.13%
1.48%
0.55%
2.42%
-0.59%
PAT Growth
15.25%
-14.42%
191.50%
87.26%
50.67%
182.63%
-75.70%
-
 
Unadjusted EPS
21.20
19.00
21.30
15.76
5.58
3.97
1.41
5.78
-1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
397.20
357.50
132.71
103.32
94.39
80.47
78.11
47.84
Share Capital
25.17
25.17
37.15
44.05
44.05
36.80
36.80
16.80
Total Reserves
372.03
332.33
95.57
59.27
50.34
43.67
41.31
31.04
Non-Current Liabilities
83.13
81.21
109.13
105.98
109.25
112.32
152.66
200.67
Secured Loans
7.76
6.52
45.26
72.82
92.01
100.12
142.44
185.26
Unsecured Loans
25.91
33.26
22.62
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
4.05
1.49
0.00
0.00
0.00
0.00
Current Liabilities
335.63
245.22
327.30
315.74
326.61
342.53
313.00
273.91
Trade Payables
101.24
70.42
116.75
121.48
107.46
110.46
89.93
85.20
Other Current Liabilities
31.50
19.28
35.47
28.73
42.20
66.81
54.96
64.46
Short Term Borrowings
183.89
134.19
162.66
156.59
172.83
162.61
164.47
119.96
Short Term Provisions
19.00
21.33
12.42
8.95
4.12
2.65
3.63
4.29
Total Liabilities
809.64
676.75
563.22
519.70
525.27
530.55
539.33
518.65
Net Block
306.97
299.40
276.94
275.41
284.76
299.21
281.68
272.77
Gross Block
511.98
483.45
441.15
420.74
410.53
408.32
374.46
359.06
Accumulated Depreciation
205.00
184.05
164.21
145.33
125.77
109.11
92.78
86.29
Non Current Assets
326.43
314.47
309.90
299.10
300.56
310.41
317.20
328.51
Capital Work in Progress
6.31
0.00
3.56
0.00
0.00
0.00
26.46
44.47
Non Current Investment
0.23
0.25
0.38
0.46
0.00
0.05
0.05
1.27
Long Term Loans & Adv.
10.92
12.58
29.01
23.16
15.74
11.09
8.95
9.93
Other Non Current Assets
2.00
2.25
0.01
0.07
0.07
0.06
0.06
0.07
Current Assets
483.21
362.28
253.33
220.61
224.71
220.13
222.13
190.15
Current Investments
30.92
58.17
0.17
0.32
0.71
0.92
0.92
0.00
Inventories
187.31
102.43
127.51
107.31
125.25
125.70
122.90
95.19
Sundry Debtors
165.85
134.27
81.61
74.29
54.20
50.92
56.76
48.88
Cash & Bank
45.58
35.22
11.13
6.85
14.39
6.08
5.82
6.24
Other Current Assets
53.55
26.66
20.68
22.84
30.16
36.51
35.74
39.85
Short Term Loans & Adv.
4.97
5.53
12.25
9.00
9.95
16.67
17.89
23.50
Net Current Assets
147.58
117.06
-73.97
-95.13
-101.90
-122.40
-90.86
-83.76
Total Assets
809.64
676.75
563.23
519.71
525.27
530.54
539.33
518.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-1.17
48.88
48.78
PBT
71.07
87.05
27.99
Adjustment
54.08
37.93
45.77
Changes in Working Capital
-103.66
-60.87
-35.82
Cash after chg. in Working capital
21.48
64.11
37.94
Interest Paid
0.00
0.00
0.00
Tax Paid
-22.65
-15.22
-6.03
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
16.87
Cash From Investing Activity
-15.30
-120.52
-28.06
Net Fixed Assets
-34.71
-38.73
Net Investments
27.27
-57.87
Others
-7.86
-23.92
Cash from Financing Activity
19.25
73.32
-19.82
Net Cash Inflow / Outflow
2.78
1.69
0.91
Opening Cash & Equivalents
6.68
5.01
4.11
Closing Cash & Equivalent
9.48
6.68
5.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
157.82
142.04
65.74
45.28
39.96
36.00
34.59
28.48
ROA
6.43%
8.65%
3.44%
1.85%
1.22%
0.38%
1.71%
-0.56%
ROE
12.67%
22.80%
19.76%
13.51%
10.12%
3.43%
17.05%
-6.02%
ROCE
17.17%
22.59%
14.24%
14.80%
12.04%
10.22%
9.93%
5.82%
Fixed Asset Turnover
1.33
1.37
1.24
1.14
1.10
1.09
1.09
1.03
Receivable days
82.69
62.24
53.40
49.62
42.55
45.86
48.10
48.36
Inventory Days
79.82
66.29
80.43
89.81
101.58
105.88
99.31
94.16
Payable days
55.84
63.77
93.66
100.39
101.49
98.19
95.05
98.16
Cash Conversion Cycle
106.67
64.76
40.17
39.04
42.64
53.55
52.36
44.36
Total Debt/Equity
0.56
0.52
1.95
2.45
3.16
3.87
4.48
7.30
Interest Cover
3.47
5.71
2.11
1.79
1.34
1.11
1.13
0.92

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.