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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

185.73
109.25
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

187.28
N/A
7.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.76
-7.56
1.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.97
21.48
-

PAT CAGR (%)

10 Years
5 Years
3 Years

37.57
67.22
39.96

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.41 5.27 -54.27% 15.96 3.23 394.12% 5.27 2.75 91.64% 0.00 0.00 0
Expenses 2.14 4.85 -55.88% 14.04 3.14 347.13% 5.04 2.66 89.47% 0.00 0.00 0
EBITDA 0.26 0.42 -38.10% 1.92 0.08 2,300.00% 0.22 0.09 144.44% 0.00 0.00 0
EBIDTM 10.93% 7.96% 12.03% 2.51% 4.25% 3.45% 0.00% 0.00%
Other Income 0.06 0.03 100.00% 0.10 0.12 -16.67% 0.00 0.00 0 0.00 0.00 0
Interest 0.03 0.03 0.00% -0.02 0.02 - 0.09 0.02 350.00% 0.00 0.00 0
Depreciation 0.10 0.03 233.33% 0.04 0.03 33.33% 0.03 0.03 0.00% 0.00 0.00 0
PBT 0.19 0.39 -51.28% 1.99 0.16 1,143.75% 0.10 0.04 150.00% 0.00 0.00 0
Tax 0.08 0.11 -27.27% 0.51 0.00 0 0.02 0.01 100.00% 0.00 0.00 0
PAT 0.12 0.29 -58.62% 1.48 0.16 825.00% 0.08 0.03 166.67% 0.00 0.00 0
PATM 4.78% 5.41% 9.29% 4.81% 1.44% 1.16% 0.00% 0.00%
EPS 0.11 0.27 -59.26% 1.40 0.15 833.33% 0.07 0.03 133.33% 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 32.65 5.27 519.54% 32.51 3.23 906.50% 16.34 2.75 494.18% 0.00 0.00 0
Expenses 26.88 4.85 454.23% 28.13 3.14 795.86% 14.32 2.66 438.35% 0.00 0.00 0
EBITDA 5.76 0.42 1,271.43% 4.38 0.08 5,375.00% 2.01 0.09 2,133.33% 0.00 0.00 0
EBIDTM 17.66% 7.96% 13.48% 2.51% 12.33% 3.45% 0.00% 0.00%
Other Income 0.08 0.03 166.67% 0.11 0.12 -8.33% 0.00 0.00 0 0.00 0.00 0
Interest 0.28 0.03 833.33% 0.20 0.02 900.00% 0.24 0.02 1,100.00% 0.00 0.00 0
Depreciation 0.46 0.03 1,433.33% 0.40 0.03 1,233.33% 0.38 0.03 1,166.67% 0.00 0.00 0
PBT 5.10 0.39 1,207.69% 3.90 0.16 2,337.50% 1.40 0.04 3,400.00% 0.00 0.00 0
Tax 1.73 0.11 1,472.73% 1.16 0.00 0 0.36 0.01 3,500.00% 0.00 0.00 0
PAT 3.37 0.29 1,062.07% 2.74 0.16 1,612.50% 1.04 0.03 3,366.67% 0.00 0.00 0
PATM 10.33% 5.41% 8.43% 4.81% 6.35% 1.16% 0.00% 0.00%
EPS 0.64 0.11 481.82% 0.52 0.06 766.67% 0.33 0.01 3,200.00% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 19.33 15.99 18.60 25.64 28.64 23.28 17.64 15.15 14.07 16.23 Net Sales Growth - 20.89% -14.03% -27.46% -10.47% 23.02% 31.97% 16.44% 7.68% -13.31% Cost Of Goods Sold - 15.52 14.35 17.75 21.82 24.03 18.92 13.18 11.01 10.63 12.60 Gross Profit - 3.81 1.64 0.85 3.82 4.60 4.36 4.47 4.14 3.43 3.63 GP Margin - 19.71% 10.26% 4.57% 14.90% 16.06% 18.73% 25.34% 27.33% 24.38% 22.37% Total Expenditure - 16.79 15.50 19.06 25.45 27.68 22.52 16.78 14.10 13.01 15.48 Power & Fuel Cost - 0.01 0.00 0.01 0.76 0.82 0.85 0.75 0.66 0.48 0.48 % Of Sales - 0.05% 0% 0.05% 2.96% 2.86% 3.65% 4.25% 4.36% 3.41% 2.96% Employee Cost - 0.35 0.26 0.33 1.91 1.90 2.02 1.85 1.50 1.26 1.25 % Of Sales - 1.81% 1.63% 1.77% 7.45% 6.63% 8.68% 10.49% 9.90% 8.96% 7.70% Manufacturing Exp. - 0.05 0.01 0.63 0.33 0.27 0.27 0.29 0.39 0.32 0.51 % Of Sales - 0.26% 0.06% 3.39% 1.29% 0.94% 1.16% 1.64% 2.57% 2.27% 3.14% General & Admin Exp. - 0.50 0.59 0.07 0.35 0.31 0.12 0.16 0.13 0.10 0.17 % Of Sales - 2.59% 3.69% 0.38% 1.37% 1.08% 0.52% 0.91% 0.86% 0.71% 1.05% Selling & Distn. Exp. - 0.35 0.26 0.13 0.12 0.17 0.19 0.27 0.32 0.19 0.36 % Of Sales - 1.81% 1.63% 0.70% 0.47% 0.59% 0.82% 1.53% 2.11% 1.35% 2.22% Miscellaneous Exp. - 0.01 0.03 0.15 0.16 0.17 0.15 0.29 0.10 0.03 0.36 % Of Sales - 0.05% 0.19% 0.81% 0.62% 0.59% 0.64% 1.64% 0.66% 0.21% 0.74% EBITDA - 2.54 0.49 -0.46 0.19 0.96 0.76 0.86 1.05 1.06 0.75 EBITDA Margin - 13.14% 3.06% -2.47% 0.74% 3.35% 3.26% 4.88% 6.93% 7.53% 4.62% Other Income - 0.00 0.01 1.90 0.85 0.40 0.61 0.54 0.22 0.29 0.17 Interest - 0.11 0.00 0.40 0.55 0.66 0.63 0.64 0.52 0.52 0.41 Depreciation - 0.11 0.02 0.16 0.44 0.52 0.60 0.65 0.67 0.77 0.40 PBT - 2.32 0.47 0.88 0.04 0.19 0.15 0.12 0.08 0.05 0.10 Tax - 0.62 0.12 0.26 0.01 0.06 0.03 0.03 0.02 0.02 0.03 Tax Rate - 26.72% 25.53% 29.55% 25.00% 31.58% 20.00% 25.00% 25.00% 40.00% 30.00% PAT - 1.70 0.35 0.62 0.03 0.13 0.12 0.08 0.05 0.04 0.07 PAT before Minority Interest - 1.70 0.35 0.62 0.03 0.13 0.12 0.08 0.05 0.04 0.07 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 8.79% 2.19% 3.33% 0.12% 0.45% 0.52% 0.45% 0.33% 0.28% 0.43% PAT Growth - 385.71% -43.55% 1,966.67% -76.92% 8.33% 50.00% 60.00% 25.00% -42.86% EPS - 1.60 0.33 0.58 0.03 0.12 0.11 0.08 0.05 0.04 0.07

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 24.75 9.11 8.75 8.13 8.10 7.97 7.86 5.91 1.91 1.88 Share Capital 6.34 3.17 3.17 3.17 3.17 3.17 3.17 2.28 0.38 0.38 Total Reserves 18.41 5.93 5.58 4.96 4.93 4.79 4.69 3.63 1.53 1.50 Non-Current Liabilities 0.11 -0.02 -0.02 0.45 0.91 1.39 2.38 4.37 6.48 5.63 Secured Loans 0.12 0.00 0.00 0.51 0.95 1.40 2.22 2.75 0.56 1.43 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.01 0.14 1.56 5.84 4.06 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 2.12 2.59 1.07 4.97 6.19 7.18 6.72 4.15 4.13 5.71 Trade Payables 0.14 2.43 0.33 0.10 0.49 1.46 0.43 0.23 0.14 0.41 Other Current Liabilities 0.27 0.01 0.14 0.95 0.86 0.90 3.35 0.92 1.71 2.45 Short Term Borrowings 1.10 0.00 0.36 3.87 4.74 4.66 2.83 2.79 2.26 2.70 Short Term Provisions 0.61 0.15 0.23 0.05 0.10 0.15 0.10 0.21 0.02 0.16 Total Liabilities 26.98 11.68 9.80 13.55 15.20 16.54 16.96 14.43 12.52 13.22 Net Block 0.55 0.24 0.15 2.36 2.89 3.29 3.44 3.62 3.45 4.02 Gross Block 0.82 0.41 0.29 6.88 7.43 7.36 6.91 6.44 5.68 5.50 Accumulated Depreciation 0.28 0.17 0.15 4.52 4.54 4.07 3.47 2.83 2.23 1.48 Non Current Assets 0.82 0.37 0.18 2.52 3.16 3.61 3.75 3.90 3.64 4.21 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.27 0.13 0.03 0.16 0.27 0.32 0.31 0.28 0.19 0.19 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 26.16 11.31 9.61 10.93 11.85 12.63 12.77 10.46 8.87 9.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.50 0.20 0.06 6.58 8.30 7.62 6.86 6.41 6.85 6.74 Sundry Debtors 9.15 9.35 8.31 3.35 2.74 3.87 3.51 0.85 0.21 0.38 Cash & Bank 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 0.05 Other Current Assets 13.50 0.00 0.00 0.00 0.80 1.13 2.24 2.94 1.77 1.83 Short Term Loans & Adv. 13.50 1.36 1.21 0.98 0.80 1.13 2.24 2.94 1.77 1.83 Net Current Assets 24.04 8.72 8.55 5.96 5.66 5.46 6.05 6.31 4.75 3.30 Total Assets 26.98 11.68 9.79 13.55 15.20 16.53 16.95 14.43 12.51 13.22

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -2.83 1.09 0.64 1.57 0.93 -0.12 1.42 -0.72 0.18 -1.89 PBT 2.32 0.47 0.84 0.05 0.13 0.15 0.12 0.08 0.05 0.10 Adjustment 0.21 0.03 -0.84 0.98 1.15 1.20 1.26 1.11 1.24 0.67 Changes in Working Capital -4.75 0.72 0.92 0.58 -0.28 -1.39 0.07 -1.90 -1.10 -2.64 Cash after chg. in Working capital -2.22 1.21 0.92 1.61 1.00 -0.04 1.44 -0.71 0.19 -1.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.61 -0.12 -0.28 -0.04 -0.08 -0.07 -0.03 -0.01 -0.01 -0.03 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 -12.69 -0.35 3.78 0.30 0.11 -0.29 -0.84 -0.96 -0.15 -1.55 Net Fixed Assets -0.41 -0.12 6.59 0.55 -0.07 -0.45 -0.47 -0.76 -0.18 -1.64 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 Others -12.28 -0.23 -2.81 -0.25 0.18 0.16 -0.37 -0.20 0.03 0.05 Cash from Financing Activity 15.13 -0.36 -4.42 -1.85 -1.04 0.25 -0.68 1.92 -0.04 3.47 Net Cash Inflow / Outflow -0.39 0.38 -0.01 0.02 0.00 -0.16 -0.10 0.23 -0.01 0.03 Opening Cash & Equivalents 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 0.05 0.02 Closing Cash & Equivalent 0.01 0.40 0.03 0.03 0.01 0.01 0.17 0.27 0.04 0.05

Financial Ratios

Standalone

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 4.68 17.22 27.58 25.32 24.93 24.20 23.41 25.57 50.23 49.36 ROA 8.80% 3.23% 5.32% 0.20% 0.84% 0.70% 0.52% 0.40% 0.28% 0.64% ROE 10.04% 3.88% 7.39% 0.36% 1.71% 1.54% 1.23% 1.38% 1.89% 3.78% ROCE 13.82% 5.21% 11.53% 4.37% 6.04% 5.74% 5.57% 4.75% 5.18% 6.00% Fixed Asset Turnover 31.46 45.86 5.19 3.59 3.87 3.31 2.83 2.61 2.57 3.50 Receivable days 174.70 201.61 114.40 43.33 42.12 57.02 42.10 12.25 7.57 13.31 Inventory Days 34.89 2.95 65.12 105.86 101.45 111.91 128.13 152.77 172.78 112.88 Payable days 30.27 35.08 4.37 4.88 12.84 15.23 6.86 5.14 7.12 23.77 Cash Conversion Cycle 179.32 169.47 175.15 144.30 130.72 153.70 163.37 159.89 173.23 102.42 Total Debt/Equity 0.05 0.00 0.04 0.63 0.81 0.79 0.78 1.36 4.93 4.70 Interest Cover 22.48 124.84 3.18 1.08 1.29 1.24 1.18 1.15 1.10 1.25

Top Investors:

hetal shashank doshi

praful ratilal kothari

sanjay popatlal jain

llp

rikhav securities limited

investino venture llp

blackberry sarees private limited

simplex trading and agencies limited

chandulal chhaganlal tuver

chandresh pramodray lotia

Annual Reports:

News Update:

Sprayking receives order worth Rs 1 crore for supply of Brass Rod
19th Feb 2024, 09:29 AM

The company has undergone a strategic rebranding to better reflect its diverse product offerings and commitment to innovation in the agricultural sector
Read More
Sprayking - Quarterly Results
6th Feb 2024, 18:20 PM

Read More
Sprayking receives export purchase order for supply of Plumbing Fittings
1st Feb 2024, 09:16 AM

This reflects the company's strategic focus on establishing a strong footprint in the overseas market
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: