Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Sarup Industries Ltd.

Household & Personal Products

Rating :

66/99

BSE: 514412 | NSE: Not Listed

Watchlist

NSE BSE

154.35

12-Dec-2025

Open
High
Low
Previous Close

154.35
154.35
154.35
157.50

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

296
45687
154.35
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

50.20
63.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

87.24
N/A
-18.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-10.59
9.88
20.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.76
-
80.04

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
5.77

P:BV (Average)

8 Years
5 Years
3 Years

-4.78
-5.89
-7.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-32.62
-35.90
2.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 4.28 2.84 50.70% 3.93 3.60 9.17% 4.87 3.84 26.82% 4.69 4.83 -2.90%
Expenses 3.77 2.26 66.81% 3.40 2.96 14.86% 4.28 2.92 46.58% 4.20 4.15 1.20%
EBITDA 0.51 0.58 -12.07% 0.52 0.64 -18.75% 0.60 0.92 -34.78% 0.49 0.68 -27.94%
EBIDTM 11.91% 20.27% 13.29% 17.75% 12.23% 23.89% 10.35% 14.08%
Other Income 0.00 0.00 0 0.00 0.00 0 0.02 0.01 100.00% 0.00 0.00 0
Interest 0.26 0.40 -35.00% 0.26 0.46 -43.48% 0.25 0.52 -51.92% 0.25 0.45 -44.44%
Depreciation 0.12 0.14 -14.29% 0.15 0.13 15.38% 0.14 0.18 -22.22% 0.11 0.19 -42.11%
PBT 0.13 4.19 -96.90% 0.12 0.05 140.00% 0.23 0.23 0.00% 0.13 0.04 225.00%
Tax 0.00 0.00 0 0.00 0.00 0 -0.20 0.12 - 0.00 0.00 0
PAT 0.13 4.19 -96.90% 0.12 0.05 140.00% 0.43 0.11 290.91% 0.13 0.04 225.00%
PATM 2.95% 147.31% 2.95% 1.42% 8.74% 2.84% 2.69% 0.87%
EPS 0.38 12.68 -97.00% 0.35 0.15 133.33% 1.29 0.33 290.91% 0.38 0.13 192.31%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 17.77 15.97 11.57 9.14 12.18 9.97 21.10 19.87 41.19 48.16 48.91 Net Sales Growth 17.60% 38.03% 26.59% -24.96% 22.17% -52.75% 6.19% -51.76% -14.47% -1.53% Cost Of Goods Sold 8.09 7.13 5.52 5.11 7.71 6.27 12.71 13.03 21.66 25.51 28.69 Gross Profit 9.68 8.84 6.05 4.03 4.47 3.70 8.39 6.85 19.53 22.65 20.22 GP Margin 54.50% 55.35% 52.29% 44.09% 36.70% 37.11% 39.76% 34.47% 47.41% 47.03% 41.34% Total Expenditure 15.65 13.70 10.39 9.02 11.39 10.39 22.74 25.73 41.49 45.29 47.73 Power & Fuel Cost - 0.58 0.40 0.28 0.40 0.47 0.59 0.75 1.12 1.13 1.04 % Of Sales - 3.63% 3.46% 3.06% 3.28% 4.71% 2.80% 3.77% 2.72% 2.35% 2.13% Employee Cost - 3.82 3.13 2.78 2.47 2.53 7.06 8.88 13.62 14.22 13.47 % Of Sales - 23.92% 27.05% 30.42% 20.28% 25.38% 33.46% 44.69% 33.07% 29.53% 27.54% Manufacturing Exp. - 1.40 0.66 0.14 0.13 0.15 0.36 1.32 0.25 0.46 2.50 % Of Sales - 8.77% 5.70% 1.53% 1.07% 1.50% 1.71% 6.64% 0.61% 0.96% 5.11% General & Admin Exp. - 0.55 0.37 0.31 0.24 0.33 0.37 0.72 1.33 1.24 0.89 % Of Sales - 3.44% 3.20% 3.39% 1.97% 3.31% 1.75% 3.62% 3.23% 2.57% 1.82% Selling & Distn. Exp. - 0.16 0.24 0.40 0.44 0.56 1.55 0.94 2.58 2.19 0.97 % Of Sales - 1.00% 2.07% 4.38% 3.61% 5.62% 7.35% 4.73% 6.26% 4.55% 1.98% Miscellaneous Exp. - 0.05 0.07 0.01 0.01 0.06 0.10 0.10 0.93 0.55 0.97 % Of Sales - 0.31% 0.61% 0.11% 0.08% 0.60% 0.47% 0.50% 2.26% 1.14% 0.37% EBITDA 2.12 2.27 1.18 0.12 0.79 -0.42 -1.64 -5.86 -0.30 2.87 1.18 EBITDA Margin 11.93% 14.21% 10.20% 1.31% 6.49% -4.21% -7.77% -29.49% -0.73% 5.96% 2.41% Other Income 0.02 4.19 0.04 0.56 0.13 0.07 0.15 0.42 1.34 1.46 0.16 Interest 1.02 1.36 2.06 2.26 2.16 2.96 2.84 2.61 2.43 2.06 2.13 Depreciation 0.52 0.51 0.74 0.82 0.87 1.03 1.26 1.61 1.90 1.73 1.75 PBT 0.61 4.59 -1.59 -2.41 -2.12 -4.33 -5.59 -9.66 -3.28 0.54 -2.53 Tax -0.20 -0.20 0.12 0.09 0.05 0.02 -0.04 -0.51 0.00 0.00 -0.18 Tax Rate -32.79% -4.36% -7.55% -3.73% -2.36% -0.46% 0.72% 5.28% 0.00% 0.00% 7.11% PAT 0.81 4.79 -1.70 -2.50 -2.17 -4.35 -5.55 -9.15 -3.28 0.54 -2.36 PAT before Minority Interest 0.81 4.79 -1.70 -2.50 -2.17 -4.35 -5.55 -9.15 -3.28 0.54 -2.36 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 4.56% 29.99% -14.69% -27.35% -17.82% -43.63% -26.30% -46.05% -7.96% 1.12% -4.83% PAT Growth -81.55% - - - - - - - - - EPS 2.45 14.52 -5.15 -7.58 -6.58 -13.18 -16.82 -27.73 -9.94 1.64 -7.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds -3.01 -7.78 -5.75 -3.26 -1.09 3.26 9.86 19.01 22.44 22.32 Share Capital 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 Total Reserves -6.26 -11.03 -9.00 -6.51 -4.34 0.01 6.60 15.75 19.19 19.07 Non-Current Liabilities 37.94 38.69 34.28 34.19 36.91 27.64 28.01 41.64 39.39 18.05 Secured Loans 0.50 1.09 5.49 7.79 10.24 1.11 1.77 17.60 17.79 0.99 Unsecured Loans 35.42 35.25 26.00 23.09 22.95 22.81 22.49 20.07 16.94 14.46 Long Term Provisions 2.01 2.35 2.78 3.31 3.73 3.73 3.75 3.97 4.66 0.00 Current Liabilities 30.78 34.54 35.49 34.72 35.19 41.20 37.27 13.82 16.13 33.48 Trade Payables 17.00 15.33 15.36 14.16 13.60 13.83 11.21 8.09 10.69 10.32 Other Current Liabilities 12.92 12.58 12.16 12.37 12.64 13.12 11.08 5.74 5.44 3.77 Short Term Borrowings 0.86 6.64 7.97 8.19 8.95 14.25 14.98 0.00 0.00 14.62 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.78 Total Liabilities 65.71 65.45 64.02 65.65 71.01 72.10 75.14 74.47 77.96 73.85 Net Block 4.66 7.02 8.33 9.15 9.74 10.74 11.86 13.39 15.07 15.05 Gross Block 37.37 39.46 40.00 40.00 39.73 39.68 39.70 39.62 40.45 38.74 Accumulated Depreciation 32.70 32.43 31.67 30.85 30.00 28.94 27.84 26.22 25.37 23.69 Non Current Assets 6.26 8.38 25.37 26.28 26.92 28.33 29.28 28.94 29.81 26.11 Capital Work in Progress 0.00 0.00 16.03 16.03 16.03 16.00 15.71 13.09 13.09 10.41 Non Current Investment 0.29 0.29 0.29 0.29 0.29 0.29 0.40 0.71 0.71 0.43 Long Term Loans & Adv. 1.31 1.07 0.73 0.81 0.86 1.31 1.31 1.75 0.94 0.21 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Current Assets 59.45 57.07 38.64 39.38 44.10 43.78 45.85 45.53 48.15 47.74 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.83 42.94 24.43 25.53 29.10 29.33 30.95 31.19 28.19 28.41 Sundry Debtors 9.56 9.47 9.59 8.96 9.96 9.45 9.10 11.08 13.45 11.20 Cash & Bank 0.76 0.72 0.38 0.57 0.53 0.63 0.69 0.71 0.51 0.90 Other Current Assets 4.30 0.02 0.01 0.02 4.52 4.36 5.12 2.56 6.00 7.24 Short Term Loans & Adv. 4.29 3.93 4.23 4.31 4.50 4.35 5.10 2.56 6.00 6.84 Net Current Assets 28.67 22.53 3.16 4.66 8.91 2.57 8.58 31.71 32.02 14.26 Total Assets 65.71 65.45 64.01 65.66 71.02 72.11 75.13 74.47 77.96 73.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -2.28 16.72 1.65 5.45 -1.15 -2.65 5.13 4.59 1.43 -1.70 PBT 4.79 -1.70 -2.50 -2.17 -4.35 -5.59 -9.66 -3.28 0.54 -2.53 Adjustment -6.18 4.39 3.05 2.93 3.89 3.98 4.57 6.08 3.51 3.35 Changes in Working Capital -0.89 14.03 1.10 4.68 -0.69 -1.04 10.23 1.80 -2.33 -2.13 Cash after chg. in Working capital -2.28 16.72 1.65 5.45 -1.15 -2.65 5.13 4.59 1.72 -1.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.29 -0.39 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 4.14 -16.23 0.00 -0.28 -0.06 -1.26 -2.71 -0.34 -4.67 -9.65 Net Fixed Assets 2.09 16.57 0.00 -0.27 -0.08 -0.27 -2.70 0.83 -4.39 -9.70 Net Investments 0.00 0.00 0.00 0.00 0.00 0.11 0.31 0.00 -0.28 0.00 Others 2.05 -32.80 0.00 -0.01 0.02 -1.10 -0.32 -1.17 0.00 0.05 Cash from Financing Activity -1.37 1.55 -1.84 -5.12 1.10 -2.68 -2.44 -4.06 2.85 10.97 Net Cash Inflow / Outflow 0.49 2.04 -0.19 0.04 -0.11 -6.59 -0.02 0.19 -0.38 -0.39 Opening Cash & Equivalents 2.42 0.38 0.57 0.53 0.63 0.69 0.71 0.51 0.90 1.28 Closing Cash & Equivalent 2.91 2.42 0.38 0.57 0.53 -5.90 0.69 0.71 0.51 0.90

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) -9.26 -23.91 -17.69 -10.01 -3.34 10.04 30.30 58.44 69.00 68.64 ROA 7.30% -2.63% -3.85% -3.17% -6.08% -7.54% -12.23% -4.31% 0.72% -3.41% ROE 0.00% 0.00% 0.00% 0.00% -399.90% -84.64% -63.41% -15.85% 2.43% -10.00% ROCE 17.25% 1.38% -0.43% 0.12% -3.33% -6.08% -13.34% -1.50% 4.75% -0.87% Fixed Asset Turnover 0.42 0.29 0.23 0.31 0.25 0.53 0.51 1.10 1.25 1.27 Receivable days 217.41 300.69 370.38 283.50 355.38 160.41 183.00 101.26 90.54 87.12 Inventory Days 1002.92 1062.82 997.40 818.39 1069.62 521.36 563.60 245.10 207.90 212.34 Payable days 827.87 1015.47 1054.10 657.24 798.14 359.49 140.95 73.90 54.43 28.52 Cash Conversion Cycle 392.46 348.05 313.68 444.65 626.87 322.27 605.65 272.46 244.01 270.94 Total Debt/Equity -12.21 -5.53 -6.86 -12.00 -38.73 11.69 3.98 1.98 1.55 1.35 Interest Cover 4.38 0.23 -0.07 0.02 -0.47 -0.97 -2.71 -0.35 1.26 -0.19

Top Investors:

rajesh kumar agrawal

vinar integration limited

investor education and protection fund authority ministry of

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