Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Textile - Manmade Fibres

Rating :
N/A

BSE: 526885 | NSE: SARLAPOLY

86.22
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  85.79
  •  86.55
  •  83.55
  •  84.97
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78587
  •  66.96
  •  132.30
  •  68.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 817.91
  • 13.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 987.52
  • 3.06%
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.90%
  • 3.18%
  • 32.84%
  • FII
  • DII
  • Others
  • 0.8%
  • 0.00%
  • 6.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 4.27
  • -3.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 2.61
  • -6.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.65
  • 2.31
  • -10.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.09
  • 11.72
  • 15.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.10
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.82
  • 7.01
  • 7.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
100.33
105.84
-5.21%
102.08
96.26
6.05%
113.91
95.85
18.84%
110.78
85.31
29.86%
Expenses
78.64
86.84
-9.44%
76.03
83.24
-8.66%
91.77
82.44
11.32%
91.32
72.90
25.27%
EBITDA
21.69
19.00
14.16%
26.05
13.02
100.08%
22.14
13.41
65.10%
19.46
12.41
56.81%
EBIDTM
21.62%
17.96%
25.52%
13.53%
19.43%
13.99%
17.56%
14.55%
Other Income
2.58
3.60
-28.33%
-0.39
5.73
-
12.11
5.56
117.81%
10.89
6.05
80.00%
Interest
4.02
1.64
145.12%
2.58
1.42
81.69%
2.11
1.45
45.52%
1.93
1.31
47.33%
Depreciation
6.12
5.91
3.55%
6.54
5.82
12.37%
6.33
8.21
-22.90%
6.04
7.96
-24.12%
PBT
14.13
15.06
-6.18%
16.55
11.52
43.66%
25.81
9.31
177.23%
22.37
9.20
143.15%
Tax
1.51
3.64
-58.52%
2.80
3.04
-7.89%
6.53
2.79
134.05%
5.66
2.90
95.17%
PAT
12.62
11.42
10.51%
13.75
8.48
62.15%
19.28
6.52
195.71%
16.71
6.30
165.24%
PATM
12.58%
10.79%
13.47%
8.81%
16.93%
6.80%
15.08%
7.39%
EPS
1.52
1.38
10.14%
1.65
1.02
61.76%
2.30
0.78
194.87%
1.99
0.76
161.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
427.10
383.26
387.40
430.88
257.81
310.94
324.29
299.87
307.73
299.49
312.06
Net Sales Growth
11.44%
-1.07%
-10.09%
67.13%
-17.09%
-4.12%
8.14%
-2.55%
2.75%
-4.03%
 
Cost Of Goods Sold
190.66
199.92
200.95
208.74
105.60
143.25
171.89
151.01
142.52
122.47
149.58
Gross Profit
236.44
183.34
186.45
222.14
152.20
167.69
152.40
148.86
165.21
177.02
162.48
GP Margin
55.36%
47.84%
48.13%
51.55%
59.04%
53.93%
46.99%
49.64%
53.69%
59.11%
52.07%
Total Expenditure
337.76
325.42
330.57
348.66
200.62
260.10
272.29
246.43
253.09
237.98
262.44
Power & Fuel Cost
-
26.99
27.11
28.05
24.07
27.54
23.18
19.77
25.61
28.17
26.59
% Of Sales
-
7.04%
7.00%
6.51%
9.34%
8.86%
7.15%
6.59%
8.32%
9.41%
8.52%
Employee Cost
-
19.54
16.74
17.38
12.17
14.94
13.03
16.42
24.20
19.27
25.36
% Of Sales
-
5.10%
4.32%
4.03%
4.72%
4.80%
4.02%
5.48%
7.86%
6.43%
8.13%
Manufacturing Exp.
-
50.23
44.04
54.94
37.31
41.77
38.47
33.60
34.57
37.08
34.75
% Of Sales
-
13.11%
11.37%
12.75%
14.47%
13.43%
11.86%
11.20%
11.23%
12.38%
11.14%
General & Admin Exp.
-
6.42
5.49
5.06
3.26
3.49
3.30
4.19
3.96
6.98
7.27
% Of Sales
-
1.68%
1.42%
1.17%
1.26%
1.12%
1.02%
1.40%
1.29%
2.33%
2.33%
Selling & Distn. Exp.
-
12.72
22.06
25.94
13.00
15.20
15.39
14.00
13.52
14.74
11.44
% Of Sales
-
3.32%
5.69%
6.02%
5.04%
4.89%
4.75%
4.67%
4.39%
4.92%
3.67%
Miscellaneous Exp.
-
9.60
14.17
8.54
5.20
13.91
7.03
7.44
8.71
9.28
11.44
% Of Sales
-
2.50%
3.66%
1.98%
2.02%
4.47%
2.17%
2.48%
2.83%
3.10%
2.39%
EBITDA
89.34
57.84
56.83
82.22
57.19
50.84
52.00
53.44
54.64
61.51
49.62
EBITDA Margin
20.92%
15.09%
14.67%
19.08%
22.18%
16.35%
16.04%
17.82%
17.76%
20.54%
15.90%
Other Income
25.19
20.94
9.88
12.31
16.33
17.54
17.56
20.46
27.03
11.22
11.69
Interest
10.64
5.81
4.83
3.69
12.35
11.61
9.05
8.37
8.27
6.47
6.44
Depreciation
25.03
27.89
29.59
26.53
25.73
25.20
22.04
20.15
19.69
15.45
14.49
PBT
78.86
45.08
32.28
64.32
35.44
31.57
38.47
45.38
53.71
50.80
40.38
Tax
16.50
12.36
10.90
18.01
8.88
2.46
12.94
21.13
19.41
5.66
12.31
Tax Rate
20.92%
27.42%
33.77%
28.00%
25.06%
7.79%
33.64%
46.56%
36.14%
11.14%
30.49%
PAT
62.36
32.91
21.34
46.28
26.26
29.36
25.36
24.17
34.11
45.04
27.94
PAT before Minority Interest
62.36
32.72
21.38
46.31
26.57
29.11
25.53
24.25
34.30
45.14
28.07
Minority Interest
0.00
0.19
-0.04
-0.03
-0.31
0.25
-0.17
-0.08
-0.19
-0.10
-0.13
PAT Margin
14.60%
8.59%
5.51%
10.74%
10.19%
9.44%
7.82%
8.06%
11.08%
15.04%
8.95%
PAT Growth
90.59%
54.22%
-53.89%
76.24%
-10.56%
15.77%
4.92%
-29.14%
-24.27%
61.20%
 
EPS
7.47
3.94
2.56
5.54
3.14
3.52
3.04
2.89
4.09
5.39
3.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
428.31
394.92
388.46
344.56
318.43
291.61
272.95
258.06
261.82
229.71
Share Capital
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
Total Reserves
419.96
386.57
380.11
336.21
310.08
283.26
264.60
249.71
253.47
221.36
Non-Current Liabilities
50.12
26.98
47.48
64.53
189.44
180.16
151.46
156.28
182.91
133.60
Secured Loans
23.00
0.11
19.56
37.35
162.90
149.11
122.96
131.94
171.40
111.44
Unsecured Loans
1.58
1.23
1.14
1.09
1.13
0.87
1.14
5.18
0.34
4.30
Long Term Provisions
0.96
1.05
1.45
1.19
1.23
0.96
0.92
0.00
0.00
0.00
Current Liabilities
172.11
158.20
191.31
175.78
147.22
142.73
135.56
183.35
181.80
194.48
Trade Payables
39.00
31.73
43.35
27.51
21.70
15.79
12.71
15.85
13.42
27.33
Other Current Liabilities
21.10
36.01
50.24
66.58
55.90
40.36
44.10
71.86
57.01
36.24
Short Term Borrowings
110.37
89.02
94.79
80.12
68.69
84.54
77.48
94.84
107.87
122.01
Short Term Provisions
1.63
1.44
2.92
1.57
0.93
2.04
1.27
0.79
3.51
8.90
Total Liabilities
650.61
580.36
627.45
585.04
654.95
614.75
560.05
597.70
626.29
557.46
Net Block
240.39
259.24
231.85
251.26
263.42
255.46
241.27
247.20
210.73
189.28
Gross Block
441.09
431.38
370.33
364.77
352.44
316.89
280.58
266.65
303.58
266.74
Accumulated Depreciation
200.70
172.14
138.48
113.50
89.02
61.43
39.31
19.45
92.85
77.46
Non Current Assets
393.79
371.66
303.96
278.77
414.83
398.83
363.70
364.17
330.11
268.65
Capital Work in Progress
0.08
0.00
15.64
0.41
0.79
10.30
3.23
0.00
0.00
0.00
Non Current Investment
147.79
106.23
36.48
14.87
84.58
74.14
68.98
84.24
85.01
57.11
Long Term Loans & Adv.
3.83
3.81
12.68
9.32
13.08
14.37
14.55
17.01
34.37
22.26
Other Non Current Assets
1.70
2.37
7.32
2.92
52.96
44.56
35.67
15.72
0.00
0.00
Current Assets
256.82
208.70
323.48
306.26
240.12
215.92
196.35
233.53
296.17
288.81
Current Investments
46.24
18.89
14.88
1.77
0.26
0.37
1.25
0.00
0.24
0.46
Inventories
84.73
98.33
109.19
69.25
52.96
57.59
58.15
64.61
92.67
86.27
Sundry Debtors
91.06
60.72
99.97
93.14
90.91
80.24
79.13
82.22
75.99
78.70
Cash & Bank
11.80
15.71
67.34
97.69
69.52
51.91
45.38
73.52
110.12
94.05
Other Current Assets
22.99
9.28
19.46
35.37
26.47
25.81
12.44
13.18
17.15
29.32
Short Term Loans & Adv.
13.64
5.78
12.65
9.04
23.29
19.23
10.47
3.60
11.23
21.35
Net Current Assets
84.71
50.50
132.17
130.49
92.90
73.19
60.79
50.18
114.37
94.33
Total Assets
650.61
580.36
627.44
585.03
654.95
614.75
560.05
597.70
626.28
557.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
31.02
102.02
36.58
29.57
44.91
30.25
48.97
61.07
83.24
2.21
PBT
45.08
32.28
64.32
35.44
31.57
38.47
45.38
53.71
50.70
40.38
Adjustment
16.29
31.73
19.28
25.76
35.32
16.87
14.57
20.06
14.08
16.16
Changes in Working Capital
-19.27
49.96
-27.96
-24.20
-12.61
-16.52
2.26
-1.56
31.24
-42.24
Cash after chg. in Working capital
42.10
113.97
55.64
37.01
54.28
38.82
62.21
72.20
96.02
14.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.08
-11.95
-19.06
-7.43
-9.37
-8.57
-13.24
-11.14
-12.78
-12.09
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
-56.26
-55.81
-25.85
30.95
-47.53
-59.64
17.76
-38.98
-56.73
-5.53
Net Fixed Assets
-8.58
-38.95
-18.45
-14.76
-19.66
-39.21
-17.05
0.22
-36.44
-5.70
Net Investments
-68.91
-73.76
-34.72
23.78
-82.91
-0.51
14.19
-0.34
-24.27
-0.46
Others
21.23
56.90
27.32
21.93
55.04
-19.92
20.62
-38.86
3.98
0.63
Cash from Financing Activity
23.84
-45.50
-17.57
-56.19
3.19
19.44
-59.99
-26.76
-10.44
60.58
Net Cash Inflow / Outflow
-1.39
0.71
-6.84
4.34
0.57
-9.95
6.74
-4.67
16.07
57.26
Opening Cash & Equivalents
5.08
4.37
11.43
6.99
6.30
16.25
9.53
14.19
94.05
36.85
Closing Cash & Equivalent
3.69
5.08
4.37
11.43
6.87
6.30
16.27
9.53
110.12
94.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.29
47.29
46.52
41.26
38.14
34.92
32.69
30.90
31.35
27.51
ROA
5.32%
3.54%
7.64%
4.29%
4.59%
4.35%
4.19%
5.60%
7.63%
5.50%
ROE
7.95%
5.46%
12.64%
8.01%
9.54%
9.04%
9.13%
13.19%
18.37%
14.08%
ROCE
9.57%
7.26%
13.40%
8.86%
7.72%
9.35%
10.80%
11.52%
10.88%
10.51%
Fixed Asset Turnover
0.89
0.97
1.18
0.72
0.93
1.09
1.11
1.13
1.09
1.23
Receivable days
71.56
75.57
81.50
129.96
99.95
89.46
96.82
89.71
90.49
87.22
Inventory Days
86.31
97.60
75.31
86.30
64.56
64.97
73.67
89.18
104.67
88.82
Payable days
64.57
68.19
61.95
85.04
25.39
17.90
20.94
21.47
30.15
30.39
Cash Conversion Cycle
93.31
104.99
94.85
131.22
139.12
136.53
149.55
157.43
165.02
145.65
Total Debt/Equity
0.32
0.27
0.34
0.43
0.84
0.83
0.77
0.98
1.15
1.13
Interest Cover
8.76
7.68
18.44
3.87
3.72
5.25
6.42
7.50
8.85
7.27

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.