Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Sportking India Ltd.

Textile

Rating :

48/99

BSE: 539221 | NSE: SPORTKING

Watchlist

NSE BSE

108.18

14-Aug-2025

Open
High
Low
Previous Close

112.7
113.54
107.3
112.70

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

162568
17862152.92
159.54
69.91

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,374.28
12.21
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,958.29
0.92%
1.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.32
14.08
4.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.78
4.78
-1.09

PAT CAGR (%)

10 Years
5 Years
3 Years

25.38
5.26
-6.11

P:E (Median)

8 Years
5 Years
3 Years

7.35
9.60
12.62

P:BV (Average)

8 Years
5 Years
3 Years

1.43
1.53
1.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.37
5.61
6.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 585.80 634.05 -7.61% 628.81 611.18 2.88% 609.73 598.70 1.84% 651.65 628.34 3.71%
Expenses 515.26 560.21 -8.02% 554.46 544.05 1.91% 552.69 550.04 0.48% 593.95 588.76 0.88%
EBITDA 70.54 73.83 -4.46% 74.35 67.12 10.77% 57.04 48.65 17.25% 57.70 39.58 45.78%
EBIDTM 12.04% 11.64% 11.82% 10.98% 9.35% 8.13% 8.85% 6.30%
Other Income 11.96 6.78 76.40% 8.97 2.91 208.25% 3.18 7.69 -58.65% 7.85 19.84 -60.43%
Interest 11.32 15.25 -25.77% 9.26 16.60 -44.22% 15.21 15.58 -2.37% 10.54 16.47 -36.00%
Depreciation 23.64 21.82 8.34% 23.18 21.85 6.09% 22.57 22.13 1.99% 22.06 21.65 1.89%
PBT 47.54 43.55 9.16% 50.87 31.58 61.08% 22.44 18.64 20.39% 32.94 21.30 54.65%
Tax 12.39 11.72 5.72% 14.76 8.72 69.27% 6.15 4.84 27.07% 7.92 5.80 36.55%
PAT 35.15 31.83 10.43% 36.12 22.86 58.01% 16.29 13.80 18.04% 25.02 15.51 61.32%
PATM 6.00% 5.02% 5.74% 3.74% 2.67% 2.30% 3.84% 2.47%
EPS 2.77 2.50 10.80% 2.84 1.80 57.78% 1.28 1.09 17.43% 1.97 1.22 61.48%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 2,475.99 2,524.23 2,377.14 2,205.02 2,154.01 1,306.24 1,355.05 1,160.47 1,053.33 1,014.07 1,035.08 Net Sales Growth 0.15% 6.19% 7.81% 2.37% 64.90% -3.60% 16.77% 10.17% 3.87% -2.03% Cost Of Goods Sold 1,706.92 1,760.23 1,704.72 1,543.74 1,166.81 795.45 908.66 755.55 696.07 640.13 669.67 Gross Profit 769.07 764.01 672.42 661.28 987.20 510.79 446.39 404.91 357.26 373.94 365.41 GP Margin 31.06% 30.27% 28.29% 29.99% 45.83% 39.10% 32.94% 34.89% 33.92% 36.88% 35.30% Total Expenditure 2,216.36 2,257.28 2,168.48 1,923.01 1,555.02 1,094.84 1,218.88 1,031.56 952.00 895.61 908.92 Power & Fuel Cost - 155.19 155.25 119.17 120.23 112.20 112.69 96.23 94.47 100.40 93.90 % Of Sales - 6.15% 6.53% 5.40% 5.58% 8.59% 8.32% 8.29% 8.97% 9.90% 9.07% Employee Cost - 142.65 139.41 116.46 104.82 86.63 97.16 83.32 73.85 67.50 63.18 % Of Sales - 5.65% 5.86% 5.28% 4.87% 6.63% 7.17% 7.18% 7.01% 6.66% 6.10% Manufacturing Exp. - 90.30 86.71 63.80 65.97 52.09 53.20 57.27 49.62 47.63 43.16 % Of Sales - 3.58% 3.65% 2.89% 3.06% 3.99% 3.93% 4.94% 4.71% 4.70% 4.17% General & Admin Exp. - 7.71 8.42 12.20 10.30 7.86 9.19 7.69 8.44 8.35 8.50 % Of Sales - 0.31% 0.35% 0.55% 0.48% 0.60% 0.68% 0.66% 0.80% 0.82% 0.82% Selling & Distn. Exp. - 72.60 57.77 59.60 81.61 36.88 31.38 27.32 29.51 27.87 29.99 % Of Sales - 2.88% 2.43% 2.70% 3.79% 2.82% 2.32% 2.35% 2.80% 2.75% 2.90% Miscellaneous Exp. - 28.60 16.19 8.04 5.29 3.73 6.60 4.17 0.04 3.72 29.99 % Of Sales - 1.13% 0.68% 0.36% 0.25% 0.29% 0.49% 0.36% 0.00% 0.37% 0.05% EBITDA 259.63 266.95 208.66 282.01 598.99 211.40 136.17 128.91 101.33 118.46 126.16 EBITDA Margin 10.49% 10.58% 8.78% 12.79% 27.81% 16.18% 10.05% 11.11% 9.62% 11.68% 12.19% Other Income 31.96 26.79 35.71 11.52 24.15 18.60 2.99 2.04 12.88 14.10 4.41 Interest 46.33 54.30 62.58 26.24 31.87 38.33 57.53 39.47 29.05 40.11 51.07 Depreciation 91.45 89.64 85.89 48.15 43.86 51.73 63.34 53.65 56.27 57.74 59.06 PBT 153.79 149.80 95.90 219.15 547.41 139.94 18.28 37.82 28.88 34.71 20.42 Tax 41.22 40.55 25.56 57.52 138.16 33.46 5.92 13.80 9.72 12.93 9.05 Tax Rate 26.80% 27.07% 26.65% 30.35% 25.24% 28.36% 32.39% 36.49% 33.66% 37.25% 44.32% PAT 112.58 109.25 70.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 PAT before Minority Interest 112.58 109.25 70.35 131.98 409.25 84.53 12.36 24.02 19.16 21.78 11.38 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 4.55% 4.33% 2.96% 5.99% 19.00% 6.47% 0.91% 2.07% 1.82% 2.15% 1.10% PAT Growth 34.02% 55.29% -46.70% -67.75% 384.15% 583.90% -48.54% 25.37% -12.03% 91.39% EPS 8.86 8.60 5.54 10.38 32.20 6.65 0.97 1.89 1.51 1.71 0.90

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 1,005.82 902.43 899.71 767.47 356.88 252.06 240.06 201.29 181.92 165.27 Share Capital 12.87 12.87 13.45 13.45 3.48 3.46 3.44 3.41 3.40 11.91 Total Reserves 992.95 889.56 886.27 754.02 353.39 248.60 236.62 197.88 178.52 153.35 Non-Current Liabilities 395.14 436.05 376.95 165.51 257.56 285.48 174.43 176.97 223.34 286.83 Secured Loans 337.54 385.10 333.95 130.74 181.68 242.55 140.10 153.79 194.80 255.82 Unsecured Loans 15.13 9.33 8.71 10.33 10.64 7.37 7.22 6.31 5.99 1.00 Long Term Provisions 17.27 15.19 12.25 11.16 50.22 13.24 7.15 6.11 5.64 5.09 Current Liabilities 403.35 638.55 337.62 732.55 457.28 431.33 698.23 445.07 474.50 363.21 Trade Payables 70.02 87.33 103.29 124.44 87.47 76.12 170.87 79.70 21.43 18.57 Other Current Liabilities 119.60 103.12 75.48 90.31 81.05 63.39 216.85 84.69 79.87 77.03 Short Term Borrowings 169.92 425.60 109.52 378.54 263.94 291.13 300.86 262.11 351.64 258.21 Short Term Provisions 43.81 22.50 49.33 139.26 24.82 0.68 9.65 18.56 21.56 9.40 Total Liabilities 1,804.31 1,977.03 1,614.28 1,665.53 1,071.72 968.87 1,112.72 823.33 879.76 815.31 Net Block 759.11 785.84 756.96 381.65 417.24 466.43 470.72 292.99 340.44 398.61 Gross Block 1,304.27 1,243.17 1,129.03 705.58 696.64 696.12 638.35 406.97 398.18 729.65 Accumulated Depreciation 545.16 457.33 372.07 323.94 279.40 229.68 167.63 113.97 57.74 331.05 Non Current Assets 790.83 808.21 789.88 496.25 473.28 485.91 517.52 341.19 358.69 411.30 Capital Work in Progress 4.94 0.00 6.62 73.23 0.00 0.00 33.25 23.70 7.41 1.97 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. 25.05 20.60 24.60 40.12 54.73 18.13 13.25 24.35 10.61 10.38 Other Non Current Assets 1.73 1.77 1.69 1.25 1.31 1.35 0.29 0.15 0.23 0.34 Current Assets 1,013.48 1,168.82 824.41 1,169.28 598.43 482.96 595.20 482.15 521.08 404.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 433.83 645.05 371.98 521.89 281.20 211.32 309.65 281.35 302.58 268.01 Sundry Debtors 456.32 356.06 233.69 411.13 211.27 177.35 193.89 131.70 153.54 48.75 Cash & Bank 0.75 1.46 67.62 24.85 0.83 1.59 8.89 0.81 0.52 2.99 Other Current Assets 122.57 81.20 33.62 23.64 105.13 92.71 82.77 68.30 64.44 84.26 Short Term Loans & Adv. 66.40 85.06 117.50 187.77 60.30 30.19 32.69 16.27 41.89 38.80 Net Current Assets 610.13 530.27 486.78 436.73 141.15 51.63 -103.03 37.08 46.57 40.81 Total Assets 1,804.31 1,977.03 1,614.29 1,665.53 1,071.71 968.87 1,112.72 823.34 879.77 815.32

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 414.62 -235.79 519.69 95.63 102.77 147.79 97.20 138.60 110.90 22.72 PBT 149.80 95.90 189.50 547.41 117.99 18.28 37.82 29.14 34.64 20.42 Adjustment 154.55 146.99 97.19 68.54 101.33 124.93 83.23 85.64 80.98 103.79 Changes in Working Capital 147.46 -455.80 299.97 -382.94 -100.98 9.97 1.85 32.32 0.01 -101.01 Cash after chg. in Working capital 451.81 -212.91 586.66 233.01 118.34 153.18 122.90 147.10 115.63 23.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -37.19 -22.89 -66.96 -137.38 -15.57 -5.39 -25.70 -8.50 -4.73 -0.48 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 -66.71 -45.61 -391.85 -102.84 -2.54 -141.91 -105.69 -36.93 -4.89 -9.99 Net Fixed Assets -66.04 -107.52 -356.84 -82.17 -0.52 -24.52 -240.93 -25.08 326.03 -7.23 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.67 61.91 -35.01 -20.67 -2.02 -117.39 135.24 -11.85 -330.92 -2.76 Cash from Financing Activity -348.86 271.30 -116.82 6.91 -100.99 -4.97 8.37 -101.39 -108.48 -12.52 Net Cash Inflow / Outflow -0.95 -10.11 11.02 -0.29 -0.76 0.91 -0.13 0.29 -2.47 0.20 Opening Cash & Equivalents 1.45 11.56 0.54 0.83 1.59 0.68 0.81 0.52 2.99 2.78 Closing Cash & Equivalent 0.50 1.45 11.56 0.54 0.83 1.59 0.68 0.81 0.52 2.99

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.) 79.14 71.00 67.70 577.48 268.47 181.93 697.12 589.79 535.24 461.39 ROA 5.78% 3.92% 8.05% 29.90% 8.28% 1.19% 2.48% 2.25% 2.57% 1.43% ROE 11.45% 7.81% 15.84% 72.82% 27.77% 5.02% 10.88% 10.00% 12.86% 7.53% ROCE 12.12% 10.06% 16.11% 53.53% 18.56% 9.66% 10.85% 7.97% 9.97% 10.14% Fixed Asset Turnover 1.98 2.00 2.40 3.07 1.88 2.03 2.22 2.62 1.80 1.43 Receivable days 58.73 45.28 53.37 52.73 54.30 50.00 51.20 49.36 36.35 20.04 Inventory Days 78.00 78.08 73.98 68.04 68.81 70.16 92.94 101.04 102.54 75.46 Payable days 10.72 13.37 19.24 24.81 37.53 49.61 42.73 18.69 7.85 9.01 Cash Conversion Cycle 126.02 109.99 108.11 95.96 85.58 70.56 101.41 131.70 131.05 86.48 Total Debt/Equity 0.58 0.97 0.53 0.70 1.41 2.27 2.10 2.38 3.25 3.40 Interest Cover 3.76 2.53 8.22 18.17 4.08 1.32 1.96 1.99 1.87 1.40

Top Investors:

anil kumar goel

Annual Reports:

News Update:

Sportking India gets nod for greenfield expansion project to increase Spinning capacity
4th Aug 2025, 12:30 PM

The said project is proposed to be set up in the State of Odisha
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