Sprayking, 540079, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.85
7.64
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

87.74
N/A
1.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.12
27.21
47.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.45
-
7.04

PAT CAGR (%)

10 Years
5 Years
3 Years

46.00
28.83
6.72

P:E (Median)

8 Years
5 Years
3 Years

15.29
15.29
15.29

P:BV (Average)

8 Years
5 Years
3 Years

1.40
1.40
1.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.44
6.44
6.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 9.14 20.09 -54.50% 6.82 7.50 -9.07% 19.09 2.41 692.12% 15.94 15.96 -0.13%
Expenses 8.31 17.60 -52.78% 6.84 5.84 17.12% 18.97 2.14 786.45% 14.83 14.04 5.63%
EBITDA 0.84 2.49 -66.27% -0.01 1.66 - 0.13 0.26 -50.00% 1.12 1.92 -41.67%
EBIDTM 9.13% 12.39% -0.22% 22.18% 0.67% 10.93% 7.00% 12.03%
Other Income 0.12 0.05 140.00% 0.35 0.14 150.00% 0.43 0.06 616.67% 0.07 0.10 -30.00%
Interest 0.32 0.19 68.42% 0.23 0.26 -11.54% 0.02 0.03 -33.33% 0.32 -0.02 -
Depreciation 0.54 0.29 86.21% 0.18 0.27 -33.33% 0.29 0.10 190.00% 0.30 0.04 650.00%
PBT 0.10 2.06 -95.15% -0.07 1.27 - 0.25 0.19 31.58% 0.57 1.99 -71.36%
Tax -0.17 0.56 - -0.10 0.26 - 0.02 0.08 -75.00% 0.13 0.51 -74.51%
PAT 0.27 1.50 -82.00% 0.03 1.02 -97.06% 0.23 0.12 91.67% 0.44 1.48 -70.27%
PATM 2.90% 7.47% 0.51% 13.54% 1.22% 4.78% 2.74% 9.29%
EPS 0.03 0.14 -78.57% 0.00 0.10 -100.00% 0.02 0.01 100.00% 0.04 0.14 -71.43%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 22.28 35.81 -37.78% 28.14 20.17 39.51% 35.57 32.65 8.94% 28.24 32.51 -13.13%
Expenses 20.69 31.42 -34.15% 25.99 16.97 53.15% 34.52 26.88 28.42% 25.69 28.13 -8.67%
EBITDA 1.59 4.39 -63.78% 2.16 3.20 -32.50% 1.05 5.76 -81.77% 2.55 4.38 -41.78%
EBIDTM 7.16% 12.26% 7.66% 15.88% 2.95% 17.66% 9.03% 13.48%
Other Income 0.13 0.05 160.00% 1.23 0.19 547.37% 2.87 0.08 3,487.50% 0.13 0.11 18.18%
Interest 0.68 0.43 58.14% 0.62 0.64 -3.12% 0.48 0.28 71.43% 0.67 0.20 235.00%
Depreciation 0.76 0.71 7.04% 0.36 0.72 -50.00% 0.83 0.46 80.43% 0.70 0.40 75.00%
PBT 0.29 3.30 -91.21% 2.40 2.03 18.23% 2.62 5.10 -48.63% 1.31 3.90 -66.41%
Tax -0.37 0.95 - 0.32 0.27 18.52% 0.68 1.73 -60.69% 0.40 1.16 -65.52%
PAT 0.66 2.35 -71.91% 2.08 1.77 17.51% 1.94 3.37 -42.43% 0.91 2.74 -66.79%
PATM 2.94% 6.56% 7.39% 8.76% 5.45% 10.33% 3.22% 8.43%
EPS 0.02 0.07 -71.43% 0.20 0.05 300.00% 0.22 0.16 37.50% 0.05 0.13 -61.54%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 50.99 61.95 31.14 19.33 15.99 18.60 25.64 28.64 23.28 17.64 15.15 Net Sales Growth 10.94% 98.94% 61.10% 20.89% -14.03% -27.46% -10.47% 23.02% 31.97% 16.44% Cost Of Goods Sold 43.91 52.96 21.44 15.52 14.35 17.75 21.82 24.03 18.92 13.18 11.01 Gross Profit 7.08 9.00 9.70 3.81 1.64 0.85 3.82 4.60 4.36 4.47 4.14 GP Margin 13.88% 14.53% 31.15% 19.71% 10.26% 4.57% 14.90% 16.06% 18.73% 25.34% 27.33% Total Expenditure 48.95 58.24 27.07 16.69 15.50 19.06 25.45 27.68 22.52 16.78 14.10 Power & Fuel Cost - 0.73 0.09 0.01 0.00 0.01 0.76 0.82 0.85 0.75 0.66 % Of Sales - 1.18% 0.29% 0.05% 0% 0.05% 2.96% 2.86% 3.65% 4.25% 4.36% Employee Cost - 0.95 0.51 0.25 0.26 0.33 1.91 1.90 2.02 1.85 1.50 % Of Sales - 1.53% 1.64% 1.29% 1.63% 1.77% 7.45% 6.63% 8.68% 10.49% 9.90% Manufacturing Exp. - 1.81 3.81 0.37 0.01 0.63 0.33 0.27 0.27 0.29 0.39 % Of Sales - 2.92% 12.24% 1.91% 0.06% 3.39% 1.29% 0.94% 1.16% 1.64% 2.57% General & Admin Exp. - 0.79 0.54 0.51 0.59 0.07 0.35 0.31 0.12 0.16 0.13 % Of Sales - 1.28% 1.73% 2.64% 3.69% 0.38% 1.37% 1.08% 0.52% 0.91% 0.86% Selling & Distn. Exp. - 0.17 0.17 0.01 0.26 0.13 0.12 0.17 0.19 0.27 0.32 % Of Sales - 0.27% 0.55% 0.05% 1.63% 0.70% 0.47% 0.59% 0.82% 1.53% 2.11% Miscellaneous Exp. - 0.84 0.51 0.01 0.03 0.15 0.16 0.17 0.15 0.29 0.32 % Of Sales - 1.36% 1.64% 0.05% 0.19% 0.81% 0.62% 0.59% 0.64% 1.64% 0.66% EBITDA 2.08 3.71 4.07 2.64 0.49 -0.46 0.19 0.96 0.76 0.86 1.05 EBITDA Margin 4.08% 5.99% 13.07% 13.66% 3.06% -2.47% 0.74% 3.35% 3.26% 4.88% 6.93% Other Income 0.97 0.91 0.30 0.00 0.01 1.90 0.85 0.40 0.61 0.54 0.22 Interest 0.89 0.75 0.37 0.11 0.00 0.40 0.55 0.66 0.63 0.64 0.52 Depreciation 1.31 1.06 0.45 0.11 0.02 0.16 0.44 0.52 0.60 0.65 0.67 PBT 0.85 2.82 3.56 2.43 0.47 0.88 0.04 0.19 0.15 0.12 0.08 Tax -0.12 0.61 0.87 0.62 0.12 0.26 0.01 0.06 0.03 0.03 0.02 Tax Rate -14.12% 21.63% 24.44% 25.51% 25.53% 29.55% 25.00% 31.58% 20.00% 25.00% 25.00% PAT 0.97 2.20 2.69 1.81 0.35 0.62 0.03 0.13 0.12 0.08 0.05 PAT before Minority Interest 0.97 2.20 2.69 1.81 0.35 0.62 0.03 0.13 0.12 0.08 0.05 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 1.90% 3.55% 8.64% 9.36% 2.19% 3.33% 0.12% 0.45% 0.52% 0.45% 0.33% PAT Growth -76.46% -18.22% 48.62% 417.14% -43.55% 1,966.67% -76.92% 8.33% 50.00% 60.00% EPS 0.09 0.21 0.25 0.17 0.03 0.06 0.00 0.01 0.01 0.01 0.00

Description TTM Mar 25 Mar 24
Net Sales 114.23 130.10 101.66 Net Sales Growth -5.70% 27.98% Cost Of Goods Sold 98.54 139.92 79.79 Gross Profit 15.69 -9.82 21.88 GP Margin 13.73% -7.55% 21.52% Total Expenditure 106.89 117.63 86.30 Power & Fuel Cost - 1.73 0.94 % Of Sales - 1.33% 0.92% Employee Cost - 3.09 2.48 % Of Sales - 2.38% 2.44% Manufacturing Exp. - 2.92 1.24 % Of Sales - 2.24% 1.22% General & Admin Exp. - 0.95 0.97 % Of Sales - 0.73% 0.95% Selling & Distn. Exp. - 0.25 0.17 % Of Sales - 0.19% 0.17% Miscellaneous Exp. - -31.23 0.70 % Of Sales - -24.00% 0.69% EBITDA 7.35 12.47 15.36 EBITDA Margin 6.43% 9.58% 15.11% Other Income 4.36 1.16 0.37 Interest 2.45 2.20 1.36 Depreciation 2.65 1.81 1.95 PBT 6.62 9.62 12.43 Tax 1.03 2.35 3.51 Tax Rate 15.56% 24.43% 28.24% PAT 5.59 7.27 8.92 PAT before Minority Interest 4.30 7.27 8.92 Minority Interest -1.29 0.00 0.00 PAT Margin 4.89% 5.59% 8.77% PAT Growth -45.36% -18.50% EPS 0.53 0.69 0.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 29.64 27.44 24.85 9.11 8.75 8.13 8.10 7.97 7.86 5.91 Share Capital 21.14 10.57 6.34 3.17 3.17 3.17 3.17 3.17 3.17 2.28 Total Reserves 8.51 16.87 18.51 5.93 5.58 4.96 4.93 4.79 4.69 3.63 Non-Current Liabilities 5.90 4.40 0.11 -0.02 -0.02 0.45 0.91 1.39 2.38 4.37 Secured Loans 5.97 3.64 0.12 0.00 0.00 0.51 0.95 1.40 2.22 2.75 Unsecured Loans 0.00 0.63 0.00 0.00 0.00 0.00 0.00 0.01 0.14 1.56 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 15.43 22.94 1.86 2.59 1.07 4.97 6.19 7.18 6.72 4.15 Trade Payables 2.51 12.68 0.14 2.43 0.33 0.10 0.49 1.46 0.43 0.23 Other Current Liabilities 1.92 7.90 0.27 0.01 0.14 0.95 0.86 0.90 3.35 0.92 Short Term Borrowings 10.18 1.69 1.10 0.00 0.36 3.87 4.74 4.66 2.83 2.79 Short Term Provisions 0.81 0.66 0.35 0.15 0.23 0.05 0.10 0.15 0.10 0.21 Total Liabilities 50.97 54.78 26.82 11.68 9.80 13.55 15.20 16.54 16.96 14.43 Net Block 11.19 6.06 0.55 0.24 0.15 2.36 2.89 3.29 3.44 3.62 Gross Block 12.97 6.67 0.82 0.41 0.29 6.88 7.43 7.36 6.91 6.44 Accumulated Depreciation 1.78 0.61 0.28 0.17 0.15 4.52 4.54 4.07 3.47 2.83 Non Current Assets 17.45 12.35 0.82 0.37 0.18 2.52 3.16 3.61 3.75 3.90 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 6.16 6.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.09 0.18 0.27 0.13 0.03 0.16 0.27 0.32 0.31 0.28 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 33.52 42.42 26.00 11.31 9.61 10.93 11.85 12.63 12.77 10.46 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 8.77 11.47 3.50 0.20 0.06 6.58 8.30 7.62 6.86 6.41 Sundry Debtors 6.80 2.83 9.15 9.35 8.31 3.35 2.74 3.87 3.51 0.85 Cash & Bank 0.01 1.16 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 Other Current Assets 17.94 0.00 0.11 0.00 1.21 0.98 0.80 1.13 2.24 2.94 Short Term Loans & Adv. 17.94 26.96 13.24 1.36 1.21 0.98 0.80 1.13 2.24 2.94 Net Current Assets 18.09 19.49 24.14 8.72 8.55 5.96 5.66 5.46 6.05 6.31 Total Assets 50.97 54.77 26.82 11.68 9.79 13.55 15.20 16.53 16.95 14.43

Description Mar 25 Mar 24
Shareholder's Funds 31.74 29.54 Share Capital 21.14 10.57 Total Reserves 10.60 18.98 Non-Current Liabilities 8.14 5.52 Secured Loans 6.93 4.71 Unsecured Loans 0.00 0.63 Long Term Provisions 0.00 0.00 Current Liabilities 59.44 57.78 Trade Payables 12.30 15.66 Other Current Liabilities 9.93 14.36 Short Term Borrowings 37.20 27.66 Short Term Provisions 0.01 0.11 Total Liabilities 105.15 96.64 Net Block 26.45 17.08 Gross Block 29.42 18.12 Accumulated Depreciation 2.98 1.05 Non Current Assets 27.72 18.93 Capital Work in Progress 0.00 0.00 Non Current Investment 1.06 1.01 Long Term Loans & Adv. 0.21 0.18 Other Non Current Assets 0.00 0.67 Current Assets 77.42 77.72 Current Investments 0.00 0.00 Inventories 28.09 26.85 Sundry Debtors 20.85 9.72 Cash & Bank 0.04 3.43 Other Current Assets 28.45 0.00 Short Term Loans & Adv. 28.45 37.71 Net Current Assets 17.98 19.93 Total Assets 105.14 96.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -5.40 8.04 -2.72 1.09 0.64 1.57 0.93 -0.12 1.42 -0.72 PBT 2.82 3.56 2.43 0.47 0.84 0.05 0.13 0.15 0.12 0.08 Adjustment 1.74 0.81 0.21 0.03 -0.84 0.98 1.15 1.20 1.26 1.11 Changes in Working Capital -9.15 4.40 -4.75 0.72 0.92 0.58 -0.28 -1.39 0.07 -1.90 Cash after chg. in Working capital -4.59 8.77 -2.11 1.21 0.92 1.61 1.00 -0.04 1.44 -0.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.81 -0.73 -0.61 -0.12 -0.28 -0.04 -0.08 -0.07 -0.03 -0.01 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 -6.21 -11.97 -12.69 -0.35 3.78 0.30 0.11 -0.29 -0.84 -0.96 Net Fixed Assets -6.30 -5.85 -0.41 -0.12 6.59 0.55 -0.07 -0.45 -0.47 -0.76 Net Investments -0.05 -6.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.14 -0.01 -12.28 -0.23 -2.81 -0.25 0.18 0.16 -0.37 -0.20 Cash from Financing Activity 10.45 5.08 15.13 -0.36 -4.42 -1.85 -1.04 0.25 -0.68 1.92 Net Cash Inflow / Outflow -1.16 1.15 -0.28 0.38 -0.01 0.02 0.00 -0.16 -0.10 0.23 Opening Cash & Equivalents 1.16 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 Closing Cash & Equivalent 0.01 1.16 0.12 0.40 0.03 0.03 0.01 0.01 0.17 0.27

Description Mar 25 Mar 24
Cash From Operating Activity -11.08 -20.29 PBT 9.62 12.43 Adjustment -7.55 0.21 Changes in Working Capital -11.22 -29.61 Cash after chg. in Working capital -9.14 -16.97 Interest Paid 0.00 0.00 Tax Paid -1.95 -3.32 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -13.01 -8.07 Net Fixed Assets -6.30 Net Investments -0.05 Others -6.66 Cash from Financing Activity 20.70 31.78 Net Cash Inflow / Outflow -3.39 3.42 Opening Cash & Equivalents 3.43 0.01 Closing Cash & Equivalent 0.04 3.43

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.40 1.30 2.35 17.22 27.58 25.32 24.93 24.20 23.41 25.57 ROA 4.17% 6.60% 9.38% 3.23% 5.32% 0.20% 0.84% 0.70% 0.52% 0.40% ROE 7.72% 10.29% 10.63% 3.88% 7.39% 0.36% 1.71% 1.54% 1.23% 1.38% ROCE 8.72% 13.01% 14.38% 5.21% 11.53% 4.37% 6.04% 5.74% 5.57% 4.75% Fixed Asset Turnover 6.31 8.31 31.46 45.86 5.19 3.59 3.87 3.31 2.83 2.61 Receivable days 28.34 70.19 174.70 201.61 114.40 43.33 42.12 57.02 42.10 12.25 Inventory Days 59.63 87.73 34.90 2.95 65.12 105.86 101.45 111.91 128.13 152.77 Payable days 52.36 109.17 30.27 35.08 4.37 4.88 12.84 15.23 6.86 5.14 Cash Conversion Cycle 35.61 48.74 179.32 169.47 175.15 144.30 130.72 153.70 163.37 159.89 Total Debt/Equity 0.61 0.25 0.05 0.00 0.04 0.63 0.81 0.79 0.78 1.36 Interest Cover 4.77 10.62 23.45 124.84 3.18 1.08 1.29 1.24 1.18 1.15

Description Mar 25 Mar 24
Book Value (Rs.) 1.50 1.40 ROA 7.21% 9.23% ROE 23.73% 30.18% ROCE 16.70% 21.55% Fixed Asset Turnover 5.47 5.61 Receivable days 42.89 34.90 Inventory Days 77.06 96.39 Payable days 36.47 71.63 Cash Conversion Cycle 83.48 59.66 Total Debt/Equity 1.45 1.17 Interest Cover 5.37 10.15

Top Investors:

hetal shashank doshi

praful ratilal kothari

rikhav securities limited

biogen pharmachem industries limited

morning vinimay private limited

sappers infra realtors pvt. ltd.

mentax impex private limited

shree ganesh bio tech india limited

llp

Annual Reports:

News Update:

Sprayking - Quarterly Results
13th Aug 2025, 18:09 PM

Read More
Sprayking’s arm receives order for Electric Section Rods
8th Aug 2025, 15:30 PM

The said order is expected to be executed within 1 month
Read More
Sprayking expands product line to cater to global plumbing market
28th Jul 2025, 09:07 AM

With the addition of these new products, the company will now offer a diversified range of plumbing solutions to its global customers
Read More
Sprayking secures order for 60 MT of Brass Rods
14th Jul 2025, 12:50 PM

The order is valued at around Rs 2 million
Read More
Sprayking bags order worth Rs 50 lakh
27th Jun 2025, 11:17 AM

The order is for 63 MM Pipe (Crome Plated), 1/2” Kubix Nipple (Crome Plated), 1/2” Shower Hook (Crome Plated)
Read More
Sprayking receives order worth Rs 50 lakh
18th Jun 2025, 14:30 PM

The order is for plating and finishing services for brass products
Read More
Sprayking’s arm secures order worth Rs 5.20 crore
9th Jun 2025, 09:09 AM

The company has secured significant order for the export of brass billets
Read More

Sprayking Ltd.

Engineering - Industrial Equipments

BSE: 540079 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Sprayking Ltd.

Engineering - Industrial Equipments

BSE: 540079 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: