Sanghvi Brands Ltd

Sanghvi Brands Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sanghvi Brands Ltd

₹ 14.0 -4.95%
24 Sep - close price
sanghvibrands.com BSE - SME: 540782
About

Incorporated in 2010, Sanghvi Brands Ltd is in the business of branding of national and international brands, dealing in goods and services of such brands and providing spa services[1]

Key Points

Business Overview:[1]
Company operates South Asia’s largest portfolio of Luxury Lifestyle International Wellness Brands and is amongst the Top 5 Largest Spa & Wellness Operators in the World with exclusive rights to operate various premium International Brands viz.
a) Spa L’OCCITANE
b) ELLE Spa & Salon
c) Warren Tricomi Salon & Spa
d) Holyfield Gyms
It has an exclusive Master Franchise to Operate these Brands Across Several Geographical Regions Including, India, Middle East, Indian Ocean (Maldives, Mauritius, Seychelles & SriLanka)

Website BSE
  • Market Cap ₹ 14.6 Cr.
  • Current Price ₹ 14.0
  • High / Low ₹ 19.9 / 0.00
  • Stock P/E 14.5
  • Book Value ₹ 5.31
  • Dividend Yield 0.00 %
  • ROCE 21.9 %
  • ROE 20.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9.63% over last 3 years.
  • Earnings include an other income of Rs.0.57 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Services Leisure Services Hotels & Resorts

Edit Columns
Loading peers table ...

Half Yearly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
15.80 15.81 14.28 0.41 3.12 1.83 3.52 4.06 4.26 4.31 4.82 5.39 6.81
17.87 15.98 20.05 2.24 6.97 6.57 4.29 3.84 4.60 4.26 5.03 5.43 6.19
Operating Profit -2.07 -0.17 -5.77 -1.83 -3.85 -4.74 -0.77 0.22 -0.34 0.05 -0.21 -0.04 0.62
OPM % -13.10% -1.08% -40.41% -446.34% -123.40% -259.02% -21.88% 5.42% -7.98% 1.16% -4.36% -0.74% 9.10%
0.63 0.28 0.26 0.11 0.11 2.48 0.39 0.18 0.42 0.59 0.26 0.21 0.36
Interest 0.14 0.13 0.34 0.04 0.04 0.02 0.04 0.02 0.04 0.02 0.02 0.01 0.01
Depreciation 0.63 0.70 2.54 0.10 0.10 0.05 0.05 0.04 0.04 0.03 0.03 0.03 0.02
Profit before tax -2.21 -0.72 -8.39 -1.86 -3.88 -2.33 -0.47 0.34 0.00 0.59 0.00 0.13 0.95
Tax % -0.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10.17% 0.00% 7.37%
-2.20 -0.73 -8.39 -1.87 -3.88 -2.34 -0.47 0.33 -0.56 0.54 -0.03 0.13 0.88
EPS in Rs -2.11 -0.70 -8.05 -1.80 -3.73 -2.25 -0.45 0.32 -0.54 0.52 -0.03 0.12 0.84
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
9.27 14.64 26.41 26.46 31.41 30.08 3.53 5.36 8.32 9.13 12.20
9.73 15.70 25.94 28.98 32.74 37.75 9.21 10.14 8.45 9.28 11.62
Operating Profit -0.46 -1.06 0.47 -2.52 -1.33 -7.67 -5.68 -4.78 -0.13 -0.15 0.58
OPM % -4.96% -7.24% 1.78% -9.52% -4.23% -25.50% -160.91% -89.18% -1.56% -1.64% 4.75%
0.69 0.42 0.29 0.91 1.06 0.54 0.21 2.14 0.61 0.85 0.57
Interest 0.02 0.10 0.25 0.25 0.27 0.47 0.08 0.06 0.07 0.04 0.02
Depreciation 0.18 0.12 0.24 0.27 0.86 1.51 0.20 0.10 0.08 0.06 0.05
Profit before tax 0.03 -0.86 0.27 -2.13 -1.40 -9.11 -5.75 -2.80 0.33 0.60 1.08
Tax % -166.67% 0.00% 59.26% 6.10% 0.00% 0.00% 0.00% 0.00% 169.70% 16.67% 6.48%
0.08 -0.86 0.12 -2.28 -1.40 -9.12 -5.75 -2.80 -0.22 0.50 1.01
EPS in Rs 1.23 -13.20 1.72 -2.19 -1.34 -8.76 -5.52 -2.69 -0.21 0.48 0.97
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 3%
5 Years: -17%
3 Years: 32%
TTM: 34%
Compounded Profit Growth
10 Years: 29%
5 Years: 16%
3 Years: 35%
TTM: 102%
Stock Price CAGR
10 Years: %
5 Years: 31%
3 Years: -21%
1 Year: -30%
Return on Equity
10 Years: -21%
5 Years: -23%
3 Years: 10%
Last Year: 20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.65 0.65 0.70 10.42 10.42 10.42 10.42 10.42 10.42 10.42 10.42
Reserves 5.54 4.67 7.52 12.28 10.83 1.70 -4.07 -6.22 -6.41 -5.90 -4.89
2.87 2.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.20 3.40 3.77 4.19 3.25 3.98 3.17 3.29 3.32 2.64 2.81
Total Liabilities 11.26 11.54 11.99 26.89 24.50 16.10 9.52 7.49 7.33 7.16 8.34
0.33 0.76 1.24 1.16 4.03 0.84 0.66 0.26 0.18 0.12 0.07
CWIP 0.00 0.00 0.00 0.43 1.04 1.04 1.04 0.00 0.00 0.00 0.00
Investments 0.01 0.01 0.01 0.12 0.13 0.11 0.11 0.11 0.11 0.01 0.01
10.92 10.77 10.74 25.18 19.30 14.11 7.71 7.12 7.04 7.03 8.26
Total Assets 11.26 11.54 11.99 26.89 24.50 16.10 9.52 7.49 7.33 7.16 8.34

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-1.27 -1.74 -4.86 -4.79 -6.53 -8.51 -2.96 4.47 3.12 0.01 0.72
0.48 -0.17 -0.96 -10.38 -0.36 5.01 2.17 2.52 0.05 0.29 0.02
-0.11 -0.15 2.64 18.68 3.74 3.10 1.05 -6.60 -2.60 0.00 0.00
Net Cash Flow -0.91 -2.06 -3.18 3.52 -3.15 -0.40 0.27 0.39 0.57 0.30 0.74

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 44.49 55.10 51.27 37.24 34.98 60.55 173.71 113.04 49.13 51.17 45.77
Inventory Days 206.83 493.55 674.50 605.94 120.00 328.86 331.31 225.95
Days Payable 304.17 250.22 292.43 136.65 71.67 444.50 572.77 438.87
Cash Conversion Cycle 44.49 -42.23 294.61 419.32 504.26 108.88 58.07 -128.42 49.13 -161.74 45.77
Working Capital Days -8.66 5.24 46.30 46.07 58.57 49.51 38.26 -34.73 -44.31 -12.79 -6.28
ROCE % -8.84% 6.36% -12.16% -5.14% -51.78% -61.40% -38.29% 9.74% 15.01% 21.89%

Shareholding Pattern

Numbers in percentages

Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025
52.80% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13% 53.13%
1.00% 1.00% 1.00% 1.00% 1.00% 0.00% 0.00% 0.20% 0.18% 0.00% 0.00% 0.00%
46.20% 45.87% 45.87% 45.87% 45.87% 46.87% 46.86% 46.66% 46.68% 46.87% 46.87% 46.87%
No. of Shareholders 514502451442469471451495507494479502

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls

  • Feb 2019
    Transcript
    Notes
    PPT
  • Sep 2018
    Transcript
    Notes
    PPT
  • Aug 2018
    Transcript
    Notes
    PPT
  • Jan 2018
    Transcript
    Notes
    PPT