Nifty
Sensex
:
:
11521.05
38386.75
-11.35 (-0.10%)
23.28 (0.06%)

Textile

Rating :
56/99

BSE: 540048 | NSE: SPAL

310.80
-2.00 (-0.64%)
20-Mar-2019 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  316.75
  •  316.75
  •  309.25
  •  312.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12599
  •  39.16
  •  378.00
  •  201.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 799.43
  • 12.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 977.22
  • 0.32%
  • 1.73

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
  • -
  • -
  • 18.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
222.60
162.94
36.61%
190.74
166.13
14.81%
190.81
150.61
26.69%
182.73
157.24
16.21%
Expenses
182.62
132.81
37.50%
158.33
142.62
11.02%
162.37
131.85
23.15%
149.32
133.32
12.00%
EBITDA
39.98
30.13
32.69%
32.41
23.52
37.80%
28.44
18.76
51.60%
33.41
23.93
39.62%
EBIDTM
17.96%
18.49%
16.99%
14.16%
14.90%
12.46%
18.28%
15.22%
Other Income
1.43
0.00
0.00
0.61
4.54
-86.56%
0.61
10.46
-94.17%
1.38
5.81
-76.25%
Interest
-2.25
4.31
-
6.29
7.68
-18.10%
3.78
6.68
-43.41%
10.07
3.02
233.44%
Depreciation
5.49
5.80
-5.34%
5.32
5.34
-0.37%
5.29
5.40
-2.04%
5.85
5.04
16.07%
PBT
38.18
20.01
90.80%
21.41
15.04
42.35%
19.97
17.14
16.51%
18.88
21.68
-12.92%
Tax
11.40
6.24
82.69%
6.50
5.28
23.11%
7.39
6.09
21.35%
5.65
10.97
-48.50%
PAT
26.78
13.77
94.48%
14.91
9.76
52.77%
12.59
11.05
13.94%
13.23
10.70
23.64%
PATM
12.03%
8.45%
7.82%
5.88%
6.60%
7.34%
7.24%
6.81%
EPS
10.40
5.58
86.38%
5.81
3.76
54.52%
4.96
4.46
11.21%
4.85
3.32
46.08%

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
786.88
662.41
633.00
532.83
472.57
450.87
428.50
400.61
368.97
Net Sales Growth
23.54%
4.65%
18.80%
12.75%
4.81%
5.22%
6.96%
8.58%
 
Cost Of Goods Sold
302.54
255.26
254.37
204.22
202.87
206.88
170.04
150.58
153.11
Gross Profit
484.34
407.15
378.63
328.61
269.70
243.99
258.47
250.03
215.86
GP Margin
61.55%
61.46%
59.82%
61.67%
57.07%
54.12%
60.32%
62.41%
58.50%
Total Expenditure
652.64
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
134.24
105.81
103.57
85.31
66.43
62.57
50.54
53.97
52.56
EBITDA Margin
17.06%
15.97%
16.36%
16.01%
14.06%
13.88%
11.79%
13.47%
14.25%
Other Income
4.03
16.38
21.30
4.93
8.94
2.23
8.23
3.29
2.82
Interest
17.89
28.74
18.49
25.27
30.97
35.31
37.75
36.37
25.19
Depreciation
21.95
22.39
19.32
20.10
19.97
17.62
16.89
16.31
15.98
PBT
98.44
71.07
87.05
44.86
24.43
11.87
4.14
4.59
14.20
Tax
30.94
23.25
33.45
9.34
14.75
5.41
2.11
-4.45
0.79
Tax Rate
31.43%
32.71%
38.43%
33.37%
60.38%
45.58%
50.97%
-96.95%
-37.80%
PAT
67.51
46.95
54.86
18.82
10.05
6.67
2.36
9.71
-2.16
PAT before Minority Interest
66.41
47.81
53.60
18.65
9.68
6.46
2.03
9.04
-2.88
Minority Interest
-1.10
-0.86
1.26
0.17
0.37
0.21
0.33
0.67
0.72
PAT Margin
8.58%
7.09%
8.67%
3.53%
2.13%
1.48%
0.55%
2.42%
-0.59%
PAT Growth
49.09%
-14.42%
191.50%
87.26%
50.67%
182.63%
-75.70%
-
 
Unadjusted EPS
26.02
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.