Nifty

:

22400.65

Sensex

:

73821.28

64.25 (0.29%)
732.95 (1.00%)

Login

Nifty
Sensex

:
:

22400.65
73821.28

64.25 (0.29%)
732.95 (1.00%)

Sportking India Ltd.

Textile

Rating :

54/99

BSE: 539221 | NSE: SPORTKING

Watchlist

NSE BSE

843.50

22-Apr-2024

Open
High
Low
Previous Close

858.70
880.00
840.35
858.75

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

21492
185.27
948.15
653.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,070.01
13.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,652.24
N/A
1.24

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.55
13.70
19.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.28
16.95
5.93

PAT CAGR (%)

10 Years
5 Years
3 Years

17.01
40.60
16.01

P:E (Median)

8 Years
5 Years
3 Years

6.38
6.53
6.84

P:BV (Average)

8 Years
5 Years
3 Years

1.44
1.44
1.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.90
4.85
4.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 598.70 512.90 16.73% 628.34 552.14 13.80% 538.92 606.32 -11.12% 533.67 593.37 -10.06%
Expenses 550.04 472.87 16.32% 588.76 503.23 17.00% 489.13 472.17 3.59% 477.93 439.48 8.75%
EBITDA 48.65 40.03 21.53% 39.58 48.91 -19.08% 49.80 134.15 -62.88% 55.73 153.89 -63.79%
EBIDTM 8.13% 7.80% 6.30% 8.86% 9.24% 22.13% 10.44% 25.94%
Other Income 7.69 5.06 51.98% 19.84 3.22 516.15% 5.26 0.96 447.92% 2.28 5.89 -61.29%
Interest 15.58 6.32 146.52% 16.47 5.58 195.16% 10.42 8.86 17.61% 2.29 10.17 -77.48%
Depreciation 22.13 14.21 55.74% 21.65 10.27 110.81% 20.26 9.79 106.95% 13.88 9.85 40.91%
PBT 18.64 24.57 -24.14% 21.30 6.63 221.27% 24.38 116.46 -79.07% 41.85 139.76 -70.06%
Tax 4.84 6.53 -25.88% 5.80 6.62 -12.39% 6.20 33.38 -81.43% 10.99 35.80 -69.30%
PAT 13.80 18.04 -23.50% 15.51 0.01 155,000.00% 18.18 83.08 -78.12% 30.86 103.96 -70.32%
PATM 2.30% 3.52% 2.47% 0.00% 3.37% 13.70% 5.78% 17.52%
EPS 10.86 14.20 -23.52% 12.21 0.01 122,000.00% 14.31 65.42 -78.13% 24.30 81.86 -70.32%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 2,299.63 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 1,064.88 Net Sales Growth 1.54% 2.37% 64.90% -3.60% 16.77% 10.17% 3.87% -2.03% -8.15% 5.82% Cost Of Goods Sold 1,659.10 1,543.74 1,166.81 795.45 908.66 755.55 696.07 640.13 669.67 752.01 663.70 Gross Profit 640.53 661.28 987.20 510.79 446.39 404.91 357.26 373.94 365.41 374.87 401.18 GP Margin 27.85% 29.99% 45.83% 39.10% 32.94% 34.89% 33.92% 36.88% 35.30% 33.27% 37.67% Total Expenditure 2,105.86 1,923.01 1,555.02 1,094.84 1,218.88 1,031.56 952.00 895.61 908.92 993.17 896.38 Power & Fuel Cost - 119.17 120.23 112.20 112.69 96.23 94.47 100.40 93.90 100.90 98.62 % Of Sales - 5.40% 5.58% 8.59% 8.32% 8.29% 8.97% 9.90% 9.07% 8.95% 9.26% Employee Cost - 116.46 104.82 86.63 97.16 83.32 73.85 67.50 63.18 53.62 51.70 % Of Sales - 5.28% 4.87% 6.63% 7.17% 7.18% 7.01% 6.66% 6.10% 4.76% 4.86% Manufacturing Exp. - 63.80 65.97 52.09 53.20 57.27 49.62 47.63 43.16 47.81 40.73 % Of Sales - 2.89% 3.06% 3.99% 3.93% 4.94% 4.71% 4.70% 4.17% 4.24% 3.82% General & Admin Exp. - 12.20 10.30 7.86 9.19 7.69 8.44 8.35 8.50 8.66 8.92 % Of Sales - 0.55% 0.48% 0.60% 0.68% 0.66% 0.80% 0.82% 0.82% 0.77% 0.84% Selling & Distn. Exp. - 59.60 81.61 36.88 31.38 27.32 29.51 27.87 29.99 30.18 28.94 % Of Sales - 2.70% 3.79% 2.82% 2.32% 2.35% 2.80% 2.75% 2.90% 2.68% 2.72% Miscellaneous Exp. - 8.04 5.29 3.73 6.60 4.17 0.04 3.72 0.53 0.00 28.94 % Of Sales - 0.36% 0.25% 0.29% 0.49% 0.36% 0.00% 0.37% 0.05% 0% 0.35% EBITDA 193.76 282.01 598.99 211.40 136.17 128.91 101.33 118.46 126.16 133.71 168.50 EBITDA Margin 8.43% 12.79% 27.81% 16.18% 10.05% 11.11% 9.62% 11.68% 12.19% 11.87% 15.82% Other Income 35.07 11.52 24.15 18.60 2.99 2.04 12.88 14.10 4.41 17.46 2.41 Interest 44.76 26.24 31.87 38.33 57.53 39.47 29.05 40.11 51.07 78.52 81.25 Depreciation 77.92 48.15 43.86 51.73 63.34 53.65 56.27 57.74 59.06 70.01 46.63 PBT 106.17 219.15 547.41 139.94 18.28 37.82 28.88 34.71 20.42 2.64 43.03 Tax 27.83 57.52 138.16 33.46 5.92 13.80 9.72 12.93 9.05 -5.38 15.59 Tax Rate 26.21% 30.35% 25.24% 28.36% 32.39% 36.49% 33.66% 37.25% 44.32% -203.79% 36.23% PAT 78.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 8.02 27.44 PAT before Minority Interest 78.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 8.02 27.44 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 3.41% 5.99% 19.00% 6.47% 0.91% 2.07% 1.82% 2.15% 1.10% 0.71% 2.58% PAT Growth -61.80% -67.75% 384.15% 583.90% -48.54% 25.37% -12.03% 91.39% 41.90% -70.77% EPS 61.69 103.92 322.24 66.56 9.73 18.91 15.09 17.15 8.96 6.31 21.61

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 899.71 767.47 356.88 252.06 240.06 201.29 181.92 165.27 153.89 147.43 Share Capital 13.45 13.45 3.48 3.46 3.44 3.41 3.40 11.91 11.91 11.88 Total Reserves 886.27 754.02 353.39 248.60 236.62 197.88 178.52 153.35 141.97 135.55 Non-Current Liabilities 376.95 165.51 257.56 285.48 174.43 176.97 223.34 286.83 335.14 375.98 Secured Loans 333.95 130.74 181.68 242.55 140.10 153.79 194.80 255.82 305.06 338.90 Unsecured Loans 8.71 10.33 10.64 7.37 7.22 6.31 5.99 1.00 1.00 1.00 Long Term Provisions 12.25 11.16 50.22 13.24 7.15 6.11 5.64 5.09 4.50 3.97 Current Liabilities 337.62 732.55 457.28 431.33 698.23 445.07 474.50 363.21 289.01 405.46 Trade Payables 103.29 124.44 87.47 76.12 170.87 79.70 21.43 18.57 28.76 30.41 Other Current Liabilities 75.48 90.31 81.05 63.39 216.85 84.69 79.87 77.03 80.61 83.94 Short Term Borrowings 109.52 378.54 263.94 291.13 300.86 262.11 351.64 258.21 178.73 281.43 Short Term Provisions 49.33 139.26 24.82 0.68 9.65 18.56 21.56 9.40 0.92 9.68 Total Liabilities 1,614.28 1,665.53 1,071.72 968.87 1,112.72 823.33 879.76 815.31 778.04 928.87 Net Block 756.96 381.65 417.24 466.43 470.72 292.99 340.44 398.61 442.15 497.20 Gross Block 1,129.03 705.58 696.64 696.12 638.35 406.97 398.18 729.65 714.13 699.45 Accumulated Depreciation 372.07 323.94 279.40 229.68 167.63 113.97 57.74 331.05 271.98 202.25 Non Current Assets 789.88 496.25 473.28 485.91 517.52 341.19 358.69 411.30 459.42 504.86 Capital Work in Progress 6.62 73.23 0.00 0.00 33.25 23.70 7.41 1.97 10.26 0.51 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. 24.60 40.12 54.73 18.13 13.25 24.35 10.61 10.38 6.89 7.01 Other Non Current Assets 1.69 1.25 1.31 1.35 0.29 0.15 0.23 0.34 0.13 0.14 Current Assets 824.41 1,169.28 598.43 482.96 595.20 482.15 521.08 404.02 318.62 424.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 371.98 521.89 281.20 211.32 309.65 281.35 302.58 268.01 160.01 237.38 Sundry Debtors 233.69 411.13 211.27 177.35 193.89 131.70 153.54 48.75 64.90 97.92 Cash & Bank 67.62 24.85 0.83 1.59 8.89 0.81 0.52 2.99 2.78 4.32 Other Current Assets 151.11 23.64 44.83 62.52 82.77 68.30 64.44 84.26 90.91 84.38 Short Term Loans & Adv. 128.29 187.77 60.30 30.19 32.69 16.27 41.89 38.80 33.00 34.99 Net Current Assets 486.78 436.73 141.15 51.63 -103.03 37.08 46.57 40.81 29.61 18.55 Total Assets 1,614.29 1,665.53 1,071.71 968.87 1,112.72 823.34 879.77 815.32 778.04 928.87

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 519.69 95.63 102.77 147.79 97.20 138.60 110.90 22.72 242.83 98.08 PBT 189.50 547.41 117.99 18.28 37.82 29.14 34.64 20.42 2.64 43.03 Adjustment 97.19 68.54 101.33 124.93 83.23 85.64 80.98 103.79 147.98 129.23 Changes in Working Capital 299.97 -382.94 -100.98 9.97 1.85 32.32 0.01 -101.01 99.96 -66.98 Cash after chg. in Working capital 586.66 233.01 118.34 153.18 122.90 147.10 115.63 23.20 250.58 105.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -66.96 -137.38 -15.57 -5.39 -25.70 -8.50 -4.73 -0.48 -7.75 -7.20 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 -391.85 -102.84 -2.54 -141.91 -105.69 -36.93 -4.89 -9.99 -25.27 -107.41 Net Fixed Assets -356.84 -82.17 -0.52 -24.52 -240.93 -25.08 326.03 -7.23 -24.43 -111.75 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -35.01 -20.67 -2.02 -117.39 135.24 -11.85 -330.92 -2.76 -0.84 4.34 Cash from Financing Activity -116.82 6.91 -100.99 -4.97 8.37 -101.39 -108.48 -12.52 -219.09 4.38 Net Cash Inflow / Outflow 11.02 -0.29 -0.76 0.91 -0.13 0.29 -2.47 0.20 -1.53 -4.95 Opening Cash & Equivalents 0.54 0.83 1.59 0.68 0.81 0.52 2.99 2.78 4.32 9.27 Closing Cash & Equivalent 11.56 0.54 0.83 1.59 0.68 0.81 0.52 2.99 2.78 4.32

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 677.01 577.48 268.47 181.93 697.12 589.79 535.24 461.39 428.00 412.93 ROA 8.05% 29.90% 8.28% 1.19% 2.48% 2.25% 2.57% 1.43% 0.94% 3.21% ROE 15.84% 72.82% 27.77% 5.02% 10.88% 10.00% 12.86% 7.53% 5.64% 21.92% ROCE 16.12% 53.53% 18.56% 9.66% 10.85% 7.97% 9.97% 10.14% 10.83% 17.82% Fixed Asset Turnover 2.40 3.07 1.88 2.03 2.22 2.62 1.80 1.43 1.59 1.66 Receivable days 53.37 52.73 54.30 50.00 51.20 49.36 36.35 20.04 26.36 30.17 Inventory Days 73.98 68.04 68.81 70.16 92.94 101.04 102.54 75.46 64.34 73.91 Payable days 19.24 24.81 37.53 49.61 42.73 18.69 7.85 9.01 10.38 20.41 Cash Conversion Cycle 108.11 95.96 85.58 70.56 101.41 131.70 131.05 86.48 80.33 83.66 Total Debt/Equity 0.53 0.70 1.41 2.27 2.10 2.38 3.25 3.40 3.44 4.53 Interest Cover 8.22 18.17 4.08 1.32 1.96 1.99 1.87 1.40 1.03 1.53

Top Investors:

anil kumar goel

Annual Reports:

News Update:

Sportking India - Quarterly Results
20th Jan 2024, 13:52 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