Nifty

:

25144.30

Sensex

:

81592.45

-155.05 (-0.61%)
-318.56 (-0.39%)

Login

Nifty
Sensex

:
:

25144.30
81592.45

-155.05 (-0.61%)
-318.56 (-0.39%)

Sunrakshakk Industries India Ltd.

Textile - Manmade Fibres

Rating :

83/99

BSE: 539300 | NSE: SUNRAKSHAK

Watchlist

NSE BSE

353.05

13-Nov-2026

Open
High
Low
Previous Close

352.65
363.45
351.4
356.05

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

4316
1530124.35
382.4
339.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,116.24
25.66
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,146.09
N/A
5.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.01
24.16
73.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.33
30.66
25.34

PAT CAGR (%)

10 Years
5 Years
3 Years

20.45
49.46
60.57

P:E (Median)

8 Years
5 Years
3 Years

34.95
34.95
34.95

P:BV (Average)

8 Years
5 Years
3 Years

3.52
3.52
3.52

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.72
13.72
13.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 130.08 24.73 426.00% 107.46 26.63 303.53% 51.62 26.55 94.43% 30.56 26.61 14.84%
Expenses 116.77 21.05 454.73% 94.58 22.23 325.46% 44.89 20.64 117.49% 25.38 21.38 18.71%
EBITDA 13.31 3.68 261.68% 12.88 4.40 192.73% 6.73 5.90 14.07% 5.18 5.23 -0.96%
EBIDTM 10.24% 14.90% 11.99% 16.51% 13.04% 22.24% 16.96% 19.67%
Other Income 0.13 0.19 -31.58% 0.51 0.04 1,175.00% 0.83 0.01 8,200.00% 0.69 0.00 0
Interest 1.14 0.92 23.91% 0.69 0.57 21.05% 0.78 0.36 116.67% 0.74 0.18 311.11%
Depreciation 1.64 1.90 -13.68% 2.98 2.44 22.13% 2.46 2.62 -6.11% 2.02 2.47 -18.22%
PBT 10.68 1.05 917.14% 9.72 1.43 579.72% 4.32 2.94 46.94% 3.11 2.59 20.08%
Tax 2.73 0.31 780.65% 2.47 0.37 567.57% 1.11 0.74 50.00% 0.80 0.72 11.11%
PAT 7.94 0.74 972.97% 7.25 1.06 583.96% 3.21 2.19 46.58% 2.31 1.87 23.53%
PATM 6.11% 2.98% 6.74% 3.98% 6.22% 8.27% 7.56% 7.02%
EPS 2.56 0.24 966.67% 2.34 0.34 588.24% 1.04 0.71 46.48% 0.75 0.60 25.00%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 276.33 125.24 120.64% 197.59 102.74 92.32% 163.95 26.55 517.51% 120.97 26.61 354.60%
Expenses 253.74 113.61 123.34% 177.45 91.34 94.27% 148.69 20.64 620.40% 109.30 21.38 411.23%
EBITDA 22.60 11.62 94.49% 20.14 11.40 76.67% 15.26 5.90 158.64% 11.67 5.23 123.14%
EBIDTM 8.18% 9.28% 10.19% 11.09% 9.31% 22.24% 9.65% 19.67%
Other Income 0.21 0.23 -8.70% 0.74 0.57 29.82% 0.92 0.01 9,100.00% 0.92 0.00 0
Interest 1.21 1.02 18.63% 0.74 0.60 23.33% 0.85 0.36 136.11% 0.80 0.18 344.44%
Depreciation 2.30 2.82 -18.44% 4.45 3.44 29.36% 3.46 2.62 32.06% 3.00 2.47 21.46%
PBT 19.29 8.01 140.82% 15.68 7.94 97.48% 11.87 2.94 303.74% 8.79 2.59 239.38%
Tax 4.25 1.49 185.23% 3.58 1.50 138.67% 2.46 0.74 232.43% 1.84 0.72 155.56%
PAT 15.04 6.52 130.67% 12.10 6.44 87.89% 9.41 2.19 329.68% 6.96 1.87 272.19%
PATM 5.44% 5.21% 6.12% 6.26% 5.74% 8.27% 5.75% 7.02%
EPS 4.85 2.10 130.95% 3.90 2.56 52.34% 3.03 0.87 248.28% 2.24 0.74 202.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 319.72 214.37 104.05 117.24 116.43 72.65 48.00 63.58 60.14 54.14 52.94 Net Sales Growth 205.89% 106.03% -11.25% 0.70% 60.26% 51.35% -24.50% 5.72% 11.08% 2.27% Cost Of Goods Sold 183.57 99.39 17.76 24.83 27.44 16.41 10.14 14.63 14.67 13.16 14.68 Gross Profit 136.15 114.98 86.28 92.41 88.99 56.23 37.86 48.96 45.48 40.99 38.27 GP Margin 42.58% 53.64% 82.92% 78.82% 76.43% 77.40% 78.88% 77.01% 75.62% 75.71% 72.29% Total Expenditure 281.62 185.89 85.39 98.27 100.15 65.17 43.30 56.44 53.45 48.54 47.18 Power & Fuel Cost - 25.89 24.18 30.28 6.44 5.13 4.29 6.84 6.28 5.83 11.95 % Of Sales - 12.08% 23.24% 25.83% 5.53% 7.06% 8.94% 10.76% 10.44% 10.77% 22.57% Employee Cost - 15.05 16.27 14.87 12.04 10.70 8.38 13.87 13.75 13.93 12.87 % Of Sales - 7.02% 15.64% 12.68% 10.34% 14.73% 17.46% 21.82% 22.86% 25.73% 24.31% Manufacturing Exp. - 37.56 22.73 23.67 13.16 7.12 4.30 18.99 16.83 13.81 5.84 % Of Sales - 17.52% 21.85% 20.19% 11.30% 9.80% 8.96% 29.87% 27.98% 25.51% 11.03% General & Admin Exp. - 3.22 1.28 1.33 0.51 0.39 0.45 0.84 0.77 0.80 1.14 % Of Sales - 1.50% 1.23% 1.13% 0.44% 0.54% 0.94% 1.32% 1.28% 1.48% 2.15% Selling & Distn. Exp. - 4.16 2.83 2.96 2.46 2.01 1.20 1.17 1.06 0.90 0.68 % Of Sales - 1.94% 2.72% 2.52% 2.11% 2.77% 2.50% 1.84% 1.76% 1.66% 1.28% Miscellaneous Exp. - 0.61 0.32 0.33 38.10 23.41 14.55 0.11 0.07 0.10 0.68 % Of Sales - 0.28% 0.31% 0.28% 32.72% 32.22% 30.31% 0.17% 0.12% 0.18% 0.06% EBITDA 38.10 28.48 18.66 18.97 16.28 7.48 4.70 7.14 6.69 5.60 5.76 EBITDA Margin 11.92% 13.29% 17.93% 16.18% 13.98% 10.30% 9.79% 11.23% 11.12% 10.34% 10.88% Other Income 2.16 2.22 0.05 0.04 0.12 0.13 0.09 0.17 0.04 2.06 0.40 Interest 3.35 3.13 1.26 0.76 0.84 0.91 0.95 1.01 1.20 1.02 0.97 Depreciation 9.10 9.37 9.82 6.87 6.14 4.01 3.38 3.72 3.77 2.82 2.10 PBT 27.83 18.21 7.62 11.38 9.43 2.69 0.46 2.58 1.76 3.81 3.10 Tax 7.11 4.70 1.99 2.93 2.10 0.88 0.00 0.67 0.50 0.45 1.00 Tax Rate 25.55% 25.81% 26.12% 25.75% 22.27% 32.71% 0.00% 25.97% 28.41% 11.81% 32.26% PAT 20.71 13.50 5.63 8.45 7.32 1.81 0.46 1.91 1.26 3.36 2.10 PAT before Minority Interest 20.71 13.50 5.63 8.45 7.32 1.81 0.46 1.91 1.26 3.36 2.10 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 6.48% 6.30% 5.41% 7.21% 6.29% 2.49% 0.96% 3.00% 2.10% 6.21% 3.97% PAT Growth 253.41% 139.79% -33.37% 15.44% 304.42% 293.48% -75.92% 51.59% -62.50% 60.00% EPS 6.68 4.35 1.82 2.73 2.36 0.58 0.15 0.62 0.41 1.08 0.68

Description TTM Mar 26 Mar 25 Mar 24
Net Sales 758.84 607.75 180.16 117.24 Net Sales Growth 169.92% 237.34% 53.67% Cost Of Goods Sold 546.55 421.98 80.30 24.83 Gross Profit 212.29 185.77 99.86 92.41 GP Margin 27.98% 30.57% 55.43% 78.82% Total Expenditure 689.18 549.06 154.50 98.27 Power & Fuel Cost - 28.42 24.71 30.28 % Of Sales - 4.68% 13.72% 25.83% Employee Cost - 18.40 17.57 14.87 % Of Sales - 3.03% 9.75% 12.68% Manufacturing Exp. - 67.30 26.62 23.67 % Of Sales - 11.07% 14.78% 20.19% General & Admin Exp. - 4.42 1.60 1.33 % Of Sales - 0.73% 0.89% 1.13% Selling & Distn. Exp. - 6.74 3.27 2.96 % Of Sales - 1.11% 1.82% 2.52% Miscellaneous Exp. - 1.80 0.43 0.33 % Of Sales - 0.30% 0.24% 0.28% EBITDA 69.67 58.69 25.66 18.97 EBITDA Margin 9.18% 9.66% 14.24% 16.18% Other Income 2.79 2.80 0.58 0.04 Interest 3.60 3.41 1.29 0.76 Depreciation 13.21 13.72 10.82 6.87 PBT 55.63 44.35 14.12 11.38 Tax 12.13 9.37 3.11 2.93 Tax Rate 21.80% 21.13% 22.03% 25.75% PAT 43.51 34.98 11.01 8.45 PAT before Minority Interest 43.51 34.98 11.01 8.45 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 5.73% 5.76% 6.11% 7.21% PAT Growth 155.64% 217.71% 30.30% EPS 14.04 11.28 3.55 2.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 156.36 44.61 38.97 30.53 23.20 21.39 20.94 19.03 17.77 14.41 Share Capital 6.20 5.03 5.03 5.03 5.03 5.03 5.03 5.03 5.03 5.03 Total Reserves 150.16 39.58 33.94 25.49 18.17 16.36 15.90 14.00 12.74 9.38 Non-Current Liabilities 32.50 29.55 2.91 4.42 7.11 6.96 6.45 7.23 7.66 3.27 Secured Loans 17.48 15.47 1.85 3.28 4.20 5.11 4.54 5.57 1.16 1.45 Unsecured Loans 13.79 13.26 0.00 0.00 1.02 0.00 0.00 0.00 5.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 53.21 29.77 26.29 24.93 22.00 18.71 17.32 19.31 18.85 16.95 Trade Payables 34.16 13.05 17.25 15.16 13.47 10.41 9.44 9.24 8.92 8.57 Other Current Liabilities 7.70 5.74 4.21 1.99 2.05 1.87 2.81 3.25 2.92 1.24 Short Term Borrowings 10.19 9.90 3.66 6.66 5.77 5.86 4.47 6.45 6.73 7.14 Short Term Provisions 1.16 1.07 1.17 1.12 0.71 0.57 0.60 0.38 0.28 0.00 Total Liabilities 242.07 103.93 68.17 59.88 52.31 47.06 44.71 45.57 44.28 34.63 Net Block 65.73 42.15 38.13 27.51 24.67 20.95 20.52 22.42 24.59 17.62 Gross Block 130.63 99.23 85.53 69.97 63.08 55.88 52.07 50.63 49.27 39.87 Accumulated Depreciation 64.90 57.07 47.41 42.46 38.41 34.93 31.56 28.20 24.67 22.25 Non Current Assets 92.65 67.83 39.08 28.26 25.29 21.57 21.14 22.97 24.86 18.72 Capital Work in Progress 0.88 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 24.73 24.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.31 0.92 0.95 0.75 0.62 0.62 0.62 0.55 0.27 1.10 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 149.42 36.10 29.09 31.61 27.02 25.49 23.56 22.59 19.40 15.91 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 65.47 10.40 7.44 7.63 7.83 7.21 5.67 4.94 4.57 3.44 Sundry Debtors 29.38 17.20 16.87 19.89 15.21 14.57 14.69 14.88 12.18 10.87 Cash & Bank 1.37 0.00 0.03 0.01 0.03 0.02 0.03 0.03 0.01 1.22 Other Current Assets 53.20 0.14 0.16 1.25 3.96 3.70 3.16 2.73 2.64 0.39 Short Term Loans & Adv. 49.12 8.36 4.59 2.82 3.85 3.59 1.61 1.42 0.97 0.39 Net Current Assets 96.21 6.33 2.80 6.69 5.02 6.78 6.24 3.27 0.55 -1.04 Total Assets 242.07 103.93 68.17 59.87 52.31 47.06 44.71 45.57 44.28 34.63

Description Mar 26 Mar 25 Mar 24
Shareholder's Funds 184.98 51.76 38.97 Share Capital 6.20 5.03 5.03 Total Reserves 178.78 46.72 33.94 Non-Current Liabilities 34.58 30.69 2.91 Secured Loans 17.48 15.47 1.85 Unsecured Loans 13.79 13.26 0.00 Long Term Provisions 0.25 0.00 0.00 Current Liabilities 104.47 75.63 26.29 Trade Payables 84.20 58.22 17.25 Other Current Liabilities 8.84 6.54 4.21 Short Term Borrowings 10.19 9.90 3.66 Short Term Provisions 1.24 0.97 1.17 Total Liabilities 324.03 158.08 68.17 Net Block 101.07 60.64 38.13 Gross Block 178.20 125.58 85.53 Accumulated Depreciation 77.12 64.94 47.41 Non Current Assets 114.12 68.97 39.08 Capital Work in Progress 11.36 7.16 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 1.68 1.18 0.95 Other Non Current Assets 0.00 0.00 0.00 Current Assets 209.93 89.10 29.09 Current Investments 0.00 0.00 0.00 Inventories 85.17 33.35 7.44 Sundry Debtors 50.50 35.84 16.87 Cash & Bank 15.38 5.73 0.03 Other Current Assets 58.88 0.15 0.16 Short Term Loans & Adv. 54.65 14.02 4.59 Net Current Assets 105.45 13.47 2.80 Total Assets 324.05 158.07 68.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -65.65 5.55 21.24 10.87 0.00 4.53 6.28 6.75 3.46 PBT 18.21 7.62 11.38 9.43 0.00 3.80 3.10 3.09 0.32 Adjustment 10.29 11.04 7.61 6.86 0.00 2.23 2.68 3.22 3.86 Changes in Working Capital -89.86 -10.88 5.27 -2.57 0.00 -0.73 1.20 1.58 -0.34 Cash after chg. in Working capital -61.36 7.77 24.25 13.72 0.00 5.30 6.98 7.89 3.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.29 -2.22 -3.02 -2.84 0.00 -0.77 -0.70 -1.14 -0.38 Other Direct Exp. Paid 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 Cash From Investing Activity -31.98 -38.53 -17.67 -8.99 0.00 -7.82 -4.74 -1.54 0.24 Net Fixed Assets -32.26 -13.72 -15.56 -19.34 -1.36 -9.40 -4.79 -20.12 Net Investments 0.00 -24.73 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.28 -0.08 -2.11 10.35 1.36 1.58 0.05 18.58 Cash from Financing Activity 99.00 32.95 -3.55 -1.90 0.00 3.28 -1.52 -3.80 -3.77 Net Cash Inflow / Outflow 1.36 -0.03 0.02 -0.01 0.00 -0.01 0.01 1.41 -0.07 Opening Cash & Equivalents 0.00 0.03 0.01 0.03 0.00 0.02 1.22 1.23 2.71 Closing Cash & Equivalent 1.37 0.00 0.03 0.01 0.00 0.01 1.23 2.64 2.64

Description Mar 26 Mar 25 Mar 24
Cash From Operating Activity -34.03 0.14 21.24 PBT 44.35 14.12 11.38 Adjustment 14.54 11.96 7.61 Changes in Working Capital -83.96 -22.77 5.27 Cash after chg. in Working capital -25.07 3.31 24.25 Interest Paid 0.00 0.00 0.00 Tax Paid -8.97 -3.17 -3.02 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -55.77 -46.07 -17.67 Net Fixed Assets -32.26 -13.72 Net Investments 0.00 -24.73 Others -23.51 -7.62 Cash from Financing Activity 99.45 32.89 -3.55 Net Cash Inflow / Outflow 9.65 -13.04 0.02 Opening Cash & Equivalents 5.73 0.03 0.01 Closing Cash & Equivalent 15.38 5.73 0.03

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 50.43 17.73 15.49 60.67 37.79 35.27 28.63 24.46 20.63 20.55 ROA 7.81% 6.55% 13.20% 13.06% 2.81% 8.52% 6.27% 5.73% 0.35% 1.25% ROE 13.44% 13.48% 24.31% 27.26% 6.87% 20.90% 15.73% 16.99% 1.18% 4.21% ROCE 14.84% 13.45% 28.04% 27.50% 9.33% 17.44% 17.48% 19.25% 8.06% 9.37% Fixed Asset Turnover 1.87 1.13 1.51 1.75 1.20 1.21 1.41 2.09 1.87 1.27 Receivable days 39.66 59.77 57.23 55.02 82.10 77.69 71.07 66.51 73.08 69.51 Inventory Days 64.58 31.29 23.46 24.23 28.88 26.99 25.39 29.31 39.45 46.47 Payable days 86.69 311.31 238.27 190.44 57.86 62.34 64.61 63.44 65.52 65.63 Cash Conversion Cycle 17.55 -220.26 -157.58 -111.19 53.12 42.34 31.86 32.37 47.01 50.35 Total Debt/Equity 0.29 0.93 0.18 0.33 0.70 0.76 0.68 0.82 1.47 1.50 Interest Cover 6.81 7.05 15.97 12.21 2.46 4.73 4.20 3.02 1.19 1.27

Description Mar 26 Mar 25 Mar 24
Book Value (Rs.) 59.66 20.57 15.49 ROA 14.51% 9.73% 12.39% ROE 29.55% 24.27% 21.67% ROCE 29.54% 22.15% 26.32% Fixed Asset Turnover 4.00 1.71 1.37 Receivable days 25.93 53.39 52.52 Inventory Days 35.59 41.32 23.17 Payable days 61.60 171.52 253.60 Cash Conversion Cycle -0.08 -76.80 -177.91 Total Debt/Equity 0.24 0.80 0.18 Interest Cover 14.01 11.93 15.97

Top Investors:

authum investment and infrastructure limited

Annual Reports:

News Update:

No Latest News!

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