Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Sprayking Ltd.

Engineering - Industrial Equipments

Rating :

39/99

BSE: 540079 | NSE: Not Listed

Watchlist

NSE BSE

1.70

20-Feb-2026

Open
High
Low
Previous Close

1.72
1.74
1.69
1.72

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

129984
222785
1.74
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35.93
5.75
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

80.21
N/A
0.92

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

13.72
13.72
13.72

P:BV (Average)

8 Years
5 Years
3 Years

1.32
1.32
1.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.29
6.29
6.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 20.73 19.09 8.59% 4.98 15.94 -68.76% 9.14 20.09 -54.50% 6.82 7.50 -9.07%
Expenses 19.98 18.97 5.32% 3.87 14.83 -73.90% 8.31 17.60 -52.78% 6.84 5.84 17.12%
EBITDA 0.75 0.13 476.92% 1.11 1.12 -0.89% 0.84 2.49 -66.27% -0.01 1.66 -
EBIDTM 3.63% 0.67% 22.30% 7.00% 9.13% 12.39% -0.22% 22.18%
Other Income 0.17 0.43 -60.47% 0.05 0.07 -28.57% 0.12 0.05 140.00% 0.35 0.14 150.00%
Interest 0.35 0.02 1,650.00% 0.46 0.32 43.75% 0.32 0.19 68.42% 0.23 0.26 -11.54%
Depreciation 0.51 0.29 75.86% 0.52 0.30 73.33% 0.54 0.29 86.21% 0.18 0.27 -33.33%
PBT 0.06 0.25 -76.00% 0.19 0.57 -66.67% 0.10 2.06 -95.15% -0.07 1.27 -
Tax 0.22 0.02 1,000.00% 0.05 0.13 -61.54% -0.17 0.56 - -0.10 0.26 -
PAT -0.17 0.23 - 0.14 0.44 -68.18% 0.27 1.50 -82.00% 0.03 1.02 -97.06%
PATM -0.80% 1.22% 2.83% 2.74% 2.90% 7.47% 0.51% 13.54%
EPS -0.01 0.01 - 0.01 0.02 -50.00% 0.01 0.07 -85.71% 0.00 0.05 -100.00%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 42.48 35.57 19.43% 19.66 28.24 -30.38% 22.28 35.81 -37.78% 28.14 20.17 39.51%
Expenses 41.49 34.53 20.16% 14.02 25.69 -45.43% 20.69 31.42 -34.15% 25.99 16.97 53.15%
EBITDA 0.99 1.04 -4.81% 5.64 2.55 121.18% 1.59 4.39 -63.78% 2.16 3.20 -32.50%
EBIDTM 2.34% 2.92% 28.67% 9.03% 7.16% 12.26% 7.66% 15.88%
Other Income 0.66 2.87 -77.00% 0.98 0.13 653.85% 0.13 0.05 160.00% 1.23 0.19 547.37%
Interest 0.73 0.48 52.08% 0.85 0.67 26.87% 0.68 0.43 58.14% 0.62 0.64 -3.12%
Depreciation 0.74 0.83 -10.84% 0.74 0.70 5.71% 0.76 0.71 7.04% 0.36 0.72 -50.00%
PBT 0.18 2.61 -93.10% 5.02 1.31 283.21% 0.29 3.30 -91.21% 2.40 2.03 18.23%
Tax 0.61 0.68 -10.29% 0.92 0.40 130.00% -0.37 0.95 - 0.32 0.27 18.52%
PAT -0.43 1.93 - 4.10 0.91 350.55% 0.66 2.35 -71.91% 2.08 1.77 17.51%
PATM -1.01% 5.43% 20.87% 3.22% 2.94% 6.56% 7.39% 8.76%
EPS -0.02 0.18 - 0.19 0.03 533.33% 0.02 0.07 -71.43% 0.20 0.05 300.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 41.67 61.95 31.14 19.33 15.99 18.60 25.64 28.64 23.28 17.64 15.15 Net Sales Growth -33.46% 98.94% 61.10% 20.89% -14.03% -27.46% -10.47% 23.02% 31.97% 16.44% Cost Of Goods Sold 34.83 52.96 21.44 15.52 14.35 17.75 21.82 24.03 18.92 13.18 11.01 Gross Profit 6.84 9.00 9.70 3.81 1.64 0.85 3.82 4.60 4.36 4.47 4.14 GP Margin 16.42% 14.53% 31.15% 19.71% 10.26% 4.57% 14.90% 16.06% 18.73% 25.34% 27.33% Total Expenditure 39.00 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 0.37 % Of Sales - 2.92% 12.24% 1.91% 0.06% 3.39% 1.29% 0.94% 1.16% 1.64% 2.44% 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 0.35 % Of Sales - 0.27% 0.55% 0.05% 1.63% 0.70% 0.47% 0.59% 0.82% 1.53% 2.31% Miscellaneous Exp. - 0.84 0.51 0.01 0.03 0.15 0.16 0.17 0.15 0.29 0.35 % Of Sales - 1.36% 1.64% 0.05% 0.19% 0.81% 0.62% 0.59% 0.64% 1.64% 0.66% EBITDA 2.69 3.71 4.07 2.64 0.49 -0.46 0.19 0.96 0.76 0.86 1.05 EBITDA Margin 6.46% 5.99% 13.07% 13.66% 3.06% -2.47% 0.74% 3.35% 3.26% 4.88% 6.93% Other Income 0.69 0.91 0.30 0.00 0.01 1.90 0.85 0.40 0.61 0.54 0.22 Interest 1.36 0.75 0.37 0.11 0.00 0.40 0.55 0.66 0.63 0.64 0.52 Depreciation 1.75 1.06 0.45 0.11 0.02 0.16 0.44 0.52 0.60 0.65 0.67 PBT 0.28 2.82 3.56 2.43 0.47 0.88 0.04 0.19 0.15 0.12 0.08 Tax 0.00 0.61 0.87 0.62 0.12 0.26 0.01 0.06 0.03 0.03 0.02 Tax Rate 0.00% 21.63% 24.44% 25.51% 25.53% 29.55% 25.00% 31.58% 20.00% 25.00% 25.00% PAT 0.27 2.20 2.69 1.81 0.35 0.62 0.03 0.13 0.12 0.08 0.05 PAT before Minority Interest 0.27 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 0.65% 3.55% 8.64% 9.36% 2.19% 3.33% 0.12% 0.45% 0.52% 0.45% 0.33% PAT Growth -91.54% -18.22% 48.62% 417.14% -43.55% 1,966.67% -76.92% 8.33% 50.00% 60.00% EPS 0.01 0.10 0.13 0.09 0.02 0.03 0.00 0.01 0.01 0.00 0.00

Description TTM Mar 25 Mar 24
Net Sales 112.56 130.10 101.66 Net Sales Growth -6.04% 27.98% Cost Of Goods Sold 93.93 139.92 79.79 Gross Profit 18.63 -9.82 21.88 GP Margin 16.55% -7.55% 21.52% Total Expenditure 102.19 117.63 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 10.38 12.47 15.36 EBITDA Margin 9.22% 9.58% 15.11% Other Income 3.00 1.16 0.37 Interest 2.88 2.20 1.36 Depreciation 2.60 1.81 1.95 PBT 7.89 9.62 12.43 Tax 1.48 2.35 3.51 Tax Rate 18.76% 24.43% 28.24% PAT 6.41 7.27 8.92 PAT before Minority Interest 6.25 7.27 8.92 Minority Interest -0.16 0.00 0.00 PAT Margin 5.69% 5.59% 8.77% PAT Growth -7.90% -18.50% EPS 0.30 0.34 0.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 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

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 -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

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.) 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

morning vinimay private limited

sappers infra realtors pvt. ltd

mentax impex private limited

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