Nifty

:

18308.10

Sensex

:

61308.91

52.35 (0.29%)
85.88 (0.14%)

Login

Nifty
Sensex

:
:

18308.10
61308.91

52.35 (0.29%)
85.88 (0.14%)

Sportking India Ltd.

Textile

Rating :

78/99

BSE: 539221 | NSE: Not Listed

Watchlist

NSE BSE

1575.80

17-Jan-2022

Open
High
Low
Previous Close

1570.00
1598.00
1501.55
1553.25

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

1469
433.20
2046.95
146.26

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,093.80
7.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,596.34
N/A
3.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.54
5.19
4.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.24
12.28
10.40

PAT CAGR (%)

10 Years
5 Years
3 Years

-
31.16
52.11

P:E (Median)

8 Years
5 Years
3 Years

-
6.66
6.71

P:BV (Average)

8 Years
5 Years
3 Years

-
1.52
1.52

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
5.07
5.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 524.00 320.93 63.28% 449.59 220.64 103.77% 413.36 324.19 27.51% 351.31 343.79 2.19%
Expenses 368.74 294.68 25.13% 324.62 197.69 64.21% 311.76 293.77 6.12% 290.71 308.86 -5.88%
EBITDA 155.27 26.25 491.50% 124.97 22.95 444.53% 101.61 30.42 234.02% 60.60 34.93 73.49%
EBIDTM 29.63% 8.18% 27.80% 10.40% 24.58% 9.38% 17.25% 10.16%
Other Income 9.79 6.97 40.46% 2.22 2.29 -3.06% 4.38 0.06 7,200.00% 4.97 1.00 397.00%
Interest 7.03 9.95 -29.35% 8.77 11.68 -24.91% 7.82 13.93 -43.86% 8.89 14.46 -38.52%
Depreciation 11.14 13.02 -14.44% 12.69 13.05 -2.76% 12.67 15.19 -16.59% 12.99 14.89 -12.76%
PBT 146.88 10.25 1,332.98% 105.73 0.51 20,631.37% 63.54 1.36 4,572.06% 43.69 6.58 563.98%
Tax 36.71 0.73 4,928.77% 26.74 0.15 17,726.67% 19.21 0.12 15,908.33% 13.36 2.18 512.84%
PAT 110.17 9.51 1,058.46% 78.99 0.36 21,841.67% 44.33 1.24 3,475.00% 30.32 4.40 589.09%
PATM 21.02% 2.96% 17.57% 0.16% 10.72% 0.38% 8.63% 1.28%
EPS 82.83 7.15 1,058.46% 59.39 0.27 21,896.30% 33.33 0.93 3,483.87% 22.80 3.31 588.82%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,738.26 1,306.24 1,355.05 1,160.47 1,053.33 1,014.07 1,035.08 1,126.88 1,064.88 859.79 761.71 Net Sales Growth 43.71% -3.60% 16.77% 10.17% 3.87% -2.03% -8.15% 5.82% 23.85% 12.88% Cost Of Goods Sold 947.45 795.45 908.66 755.55 696.07 640.13 669.67 752.01 663.70 548.11 569.79 Gross Profit 790.81 510.79 446.39 404.91 357.26 373.94 365.41 374.87 401.18 311.67 191.92 GP Margin 45.49% 39.10% 32.94% 34.89% 33.92% 36.88% 35.30% 33.27% 37.67% 36.25% 25.20% Total Expenditure 1,295.83 1,094.84 1,218.88 1,031.56 952.00 895.61 908.92 993.17 896.38 724.80 700.72 Power & Fuel Cost - 112.20 112.69 96.23 94.47 100.40 93.90 100.90 98.62 76.47 50.13 % Of Sales - 8.59% 8.32% 8.29% 8.97% 9.90% 9.07% 8.95% 9.26% 8.89% 6.58% Employee Cost - 86.63 97.16 83.32 73.85 67.50 63.18 53.62 51.70 40.55 29.03 % Of Sales - 6.63% 7.17% 7.18% 7.01% 6.66% 6.10% 4.76% 4.86% 4.72% 3.81% Manufacturing Exp. - 52.09 53.20 57.27 49.62 47.63 43.16 47.81 40.73 28.09 12.88 % Of Sales - 3.99% 3.93% 4.94% 4.71% 4.70% 4.17% 4.24% 3.82% 3.27% 1.69% General & Admin Exp. - 7.86 9.19 7.69 8.44 8.35 8.50 8.66 8.92 6.07 3.80 % Of Sales - 0.60% 0.68% 0.66% 0.80% 0.82% 0.82% 0.77% 0.84% 0.71% 0.50% Selling & Distn. Exp. - 36.88 31.38 27.32 29.51 27.87 29.99 30.18 28.94 14.37 20.57 % Of Sales - 2.82% 2.32% 2.35% 2.80% 2.75% 2.90% 2.68% 2.72% 1.67% 2.70% Miscellaneous Exp. - 3.73 6.60 4.17 0.04 3.72 0.53 0.00 3.77 11.14 20.57 % Of Sales - 0.29% 0.49% 0.36% 0.00% 0.37% 0.05% 0% 0.35% 1.30% 1.90% EBITDA 442.45 211.40 136.17 128.91 101.33 118.46 126.16 133.71 168.50 134.99 60.99 EBITDA Margin 25.45% 16.18% 10.05% 11.11% 9.62% 11.68% 12.19% 11.87% 15.82% 15.70% 8.01% Other Income 21.36 18.60 2.99 2.04 12.88 14.10 4.41 17.46 2.41 1.86 1.58 Interest 32.51 38.33 57.53 39.47 29.05 40.11 51.07 78.52 81.25 70.76 52.07 Depreciation 49.49 51.73 63.34 53.65 56.27 57.74 59.06 70.01 46.63 40.88 25.81 PBT 359.84 139.94 18.28 37.82 28.88 34.71 20.42 2.64 43.03 25.22 -15.31 Tax 96.02 33.46 5.92 13.80 9.72 12.93 9.05 -5.38 15.59 -6.96 10.77 Tax Rate 26.68% 28.36% 32.39% 36.49% 33.66% 37.25% 44.32% -203.79% 36.23% -27.60% -70.35% PAT 263.81 84.53 12.36 24.02 19.16 21.78 11.38 8.02 27.44 32.17 -26.07 PAT before Minority Interest 263.81 84.53 12.36 24.02 19.16 21.78 11.38 8.02 27.44 32.17 -26.07 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 15.18% 6.47% 0.91% 2.07% 1.82% 2.15% 1.10% 0.71% 2.58% 3.74% -3.42% PAT Growth 1,600.90% 583.90% -48.54% 25.37% -12.03% 91.39% 41.90% -70.77% -14.70% - EPS 198.35 63.56 9.29 18.06 14.41 16.38 8.56 6.03 20.63 24.19 -19.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 356.88 252.06 240.06 201.29 181.92 165.27 153.89 147.43 119.99 87.82 Share Capital 3.48 3.46 3.44 3.41 3.40 11.91 11.91 11.88 11.88 11.88 Total Reserves 353.39 248.60 236.62 197.88 178.52 153.35 141.97 135.55 108.11 75.94 Non-Current Liabilities 254.56 285.48 174.43 176.97 223.34 286.83 335.14 375.98 267.61 197.23 Secured Loans 181.68 242.55 140.10 153.79 194.80 255.82 305.06 338.90 248.37 171.70 Unsecured Loans 10.64 7.37 7.22 6.31 5.99 1.00 1.00 1.00 1.00 1.00 Long Term Provisions 47.22 13.24 7.15 6.11 5.64 5.09 4.50 3.97 2.76 1.56 Current Liabilities 457.28 431.33 698.23 445.07 474.50 363.21 289.01 405.46 393.79 437.08 Trade Payables 87.47 76.12 170.87 79.70 21.43 18.57 28.76 30.41 72.63 102.23 Other Current Liabilities 81.05 63.39 216.85 84.69 79.87 77.03 80.61 83.94 131.05 146.65 Short Term Borrowings 263.94 291.13 300.86 262.11 351.64 258.21 178.73 281.43 184.19 187.87 Short Term Provisions 24.82 0.68 9.65 18.56 21.56 9.40 0.92 9.68 5.92 0.32 Total Liabilities 1,068.72 968.87 1,112.72 823.33 879.76 815.31 778.04 928.87 781.39 722.13 Net Block 417.24 466.43 470.72 292.99 340.44 398.61 442.15 497.20 428.56 369.77 Gross Block 696.88 696.12 638.35 406.97 398.18 729.65 714.13 699.45 585.77 487.00 Accumulated Depreciation 279.64 229.68 167.63 113.97 57.74 331.05 271.98 202.25 157.21 117.23 Non Current Assets 470.28 485.91 517.52 341.19 358.69 411.30 459.42 504.86 442.58 414.95 Capital Work in Progress 0.00 0.00 33.25 23.70 7.41 1.97 10.26 0.51 2.44 30.29 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. 51.73 18.13 13.25 24.35 10.61 10.38 6.89 7.01 11.52 14.76 Other Non Current Assets 1.31 1.35 0.29 0.15 0.23 0.34 0.13 0.14 0.05 0.14 Current Assets 598.43 482.96 595.20 482.15 521.08 404.02 318.62 424.01 338.81 307.17 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 281.20 211.32 309.65 281.35 302.58 268.01 160.01 237.38 193.88 173.89 Sundry Debtors 211.27 177.35 193.89 131.70 153.54 48.75 64.90 97.92 78.10 88.30 Cash & Bank 0.83 1.59 8.89 0.81 0.52 2.99 2.78 4.32 9.27 9.64 Other Current Assets 105.13 62.52 50.08 52.03 64.44 84.26 90.91 84.38 57.56 35.34 Short Term Loans & Adv. 60.30 30.19 32.69 16.27 41.89 38.80 33.00 34.99 26.92 4.35 Net Current Assets 141.15 51.63 -103.03 37.08 46.57 40.81 29.61 18.55 -54.98 -129.90 Total Assets 1,068.71 968.87 1,112.72 823.34 879.77 815.32 778.04 928.87 781.39 722.12

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 102.77 147.79 97.20 138.60 110.90 22.72 242.83 98.08 63.92 79.34 PBT 117.99 18.28 37.82 29.14 34.64 20.42 2.64 43.03 25.22 -15.31 Adjustment 101.33 124.93 83.23 85.64 80.98 103.79 147.98 129.23 109.75 70.05 Changes in Working Capital -100.98 9.97 1.85 32.32 0.01 -101.01 99.96 -66.98 -65.45 32.16 Cash after chg. in Working capital 118.34 153.18 122.90 147.10 115.63 23.20 250.58 105.28 69.51 86.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.57 -5.39 -25.70 -8.50 -4.73 -0.48 -7.75 -7.20 -5.59 -7.56 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 -2.54 -141.91 -105.69 -36.93 -4.89 -9.99 -25.27 -107.41 -67.50 -156.91 Net Fixed Assets -0.76 -24.52 -240.93 -25.08 326.03 -7.23 -24.43 -111.75 -70.92 -153.97 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.78 -117.39 135.24 -11.85 -330.92 -2.76 -0.84 4.34 3.42 -2.94 Cash from Financing Activity -100.99 -4.97 8.37 -101.39 -108.48 -12.52 -219.09 4.38 3.21 82.49 Net Cash Inflow / Outflow -0.76 0.91 -0.13 0.29 -2.47 0.20 -1.53 -4.95 -0.37 4.91 Opening Cash & Equivalents 1.59 0.68 0.81 0.52 2.99 2.78 4.32 9.27 9.64 4.73 Closing Cash & Equivalent 0.83 1.59 0.68 0.81 0.52 2.99 2.78 4.32 9.27 9.64

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 268.47 181.93 697.12 589.79 535.24 461.39 428.00 412.93 331.36 235.73 ROA 8.30% 1.19% 2.48% 2.25% 2.57% 1.43% 0.94% 3.21% 4.28% -4.15% ROE 27.77% 5.02% 10.88% 10.00% 12.86% 7.53% 5.64% 21.92% 33.73% -32.87% ROCE 18.56% 9.66% 10.85% 7.97% 9.97% 10.14% 10.83% 17.82% 18.23% 8.69% Fixed Asset Turnover 1.88 2.03 2.22 2.62 1.80 1.43 1.59 1.66 1.61 1.93 Receivable days 54.30 50.00 51.20 49.36 36.35 20.04 26.36 30.17 35.27 32.06 Inventory Days 68.81 70.16 92.94 101.04 102.54 75.46 64.34 73.91 77.95 80.81 Payable days 37.53 49.61 42.73 18.69 7.85 9.01 10.38 20.41 41.49 45.15 Cash Conversion Cycle 85.58 70.56 101.41 131.70 131.05 86.48 80.33 83.66 71.74 67.71 Total Debt/Equity 1.41 2.27 2.10 2.38 3.25 3.40 3.44 4.53 3.83 4.40 Interest Cover 4.08 1.32 1.96 1.99 1.87 1.40 1.03 1.53 1.36 0.71

Top Investors:

Annual Reports:

News Update:

Sportking India gets nod for installation of Rooftop Solar Power project
25th Oct 2021, 10:17 AM

The Board of Directors of the Company at their Meeting held on October 23, 2021 has approved the same
Read More
Sportking India - Quarterly Results
23rd Oct 2021, 13:59 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