Sportking India Ltd

Sportking India Ltd

₹ 784 -0.48%
24 May - close price
About

Sportking India Limited, a part of the Sportking Group, is a textile manufacturing company engaged in the production of Yarns (Cotton Yarn, Synthetic Yarn, Blended Yarn), fabrics and garments. [1][2]

Key Points

Diversified Product Range[1]
1 100% Cotton Yarns - 100% cotton combed compact yarns in normal and sublime quality for knitting and weaving, 100% cotton combed compact slub and 100% cotton combed Eli twist
2 Polyester/Cotton Blended Yarns - Polyester/cotton combed yarns and Polyester/ cotton Melange yarns
3 Fancy Yarns - Jaspe yarns, Jaspe slub yarns, injection slub yarns and snow yarns.
4 Dyed Yarns - 100 % cotton and PC blended dyed yarns
5 Acrylic & Acrylic/Polyester Blended Yarns - 100% Acrylic high bulk yarns, 100% Acrylic Non bulk yarns and Acrylic/ polyester blended high bulk yarns.

  • Market Cap 997 Cr.
  • Current Price 784
  • High / Low 971 / 659
  • Stock P/E 14.2
  • Book Value 710
  • Dividend Yield 0.00 %
  • ROCE 9.60 %
  • ROE 8.16 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.10 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 29.5%

Cons

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
413 450 524 587 593 606 552 513 534 539 628 599 611
312 325 369 424 439 472 503 473 478 489 589 550 544
Operating Profit 102 125 155 163 154 134 49 40 56 50 40 49 67
OPM % 25% 28% 30% 28% 26% 22% 9% 8% 10% 9% 6% 8% 11%
-18 2 10 6 6 1 -26 5 2 5 20 8 3
Interest 8 9 6 4 10 9 6 6 2 10 16 16 17
Depreciation 13 13 11 10 10 10 10 14 14 20 22 22 22
Profit before tax 64 106 147 155 140 116 7 25 42 24 21 19 32
Tax % 30% 25% 25% 25% 26% 29% 100% 27% 26% 25% 27% 26% 28%
44 79 110 116 104 83 0 18 31 18 16 14 23
EPS in Rs 33.33 59.39 82.91 87.40 78.24 62.53 0.01 13.58 23.23 14.31 12.21 10.86 17.99
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
859 1,064 1,127 1,035 1,010 1,053 1,160 1,354 1,305 2,153 2,204 2,377
724 895 993 909 892 952 1,031 1,218 1,094 1,554 1,922 2,172
Operating Profit 135 170 134 126 118 101 129 136 211 599 282 205
OPM % 16% 16% 12% 12% 12% 10% 11% 10% 16% 28% 13% 9%
2 1 17 4 14 13 2 3 -3 24 -18 36
Interest 71 81 79 51 40 29 39 58 38 32 26 59
Depreciation 41 47 70 59 58 56 54 63 52 44 48 86
Profit before tax 25 43 3 20 35 29 38 18 118 547 190 96
Tax % -30% 36% -204% 44% 37% 34% 36% 32% 28% 25% 30% 27%
32 27 8 11 22 19 24 12 85 409 132 70
EPS in Rs 22.65 19.32 5.65 8.01 15.34 13.49 16.92 8.70 63.56 308.00 99.33 55.36
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 9%
Compounded Sales Growth
10 Years: 8%
5 Years: 15%
3 Years: 22%
TTM: 8%
Compounded Profit Growth
10 Years: 10%
5 Years: 24%
3 Years: -11%
TTM: -54%
Stock Price CAGR
10 Years: %
5 Years: 49%
3 Years: 19%
1 Year: 15%
Return on Equity
10 Years: 23%
5 Years: 28%
3 Years: 30%
Last Year: 8%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 3 3 3 3 3 3 3 3 3 13 13 13
Reserves 108 136 142 153 179 198 237 249 353 677 809 890
Preference Capital 9 9 9 9 0 0 0 0 0 77 77
589 668 529 562 592 479 505 573 504 538 474 875
81 119 104 92 95 143 360 141 171 327 278 186
Total Liabilities 781 927 778 811 869 823 1,105 966 1,032 1,554 1,575 1,963
429 497 442 399 340 293 471 466 417 382 757 786
CWIP 2 1 10 2 7 24 33 0 0 73 7 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
350 429 326 410 521 507 601 499 615 1,099 811 1,177
Total Assets 781 927 778 811 869 823 1,105 966 1,032 1,554 1,575 1,963

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
64 98 243 23 111 139 97 148 103 96 520 -236
-68 -107 -25 -10 -5 -37 -106 -142 -3 -103 -392 -46
3 4 -219 -13 -108 -101 8 -5 -101 7 -117 271
Net Cash Flow -0 -5 -2 0 -2 0 -0 1 -1 -0 11 -10

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 33 34 21 17 55 46 61 48 59 70 39 55
Inventory Days 129 131 78 146 173 148 150 85 129 163 88 138
Days Payable 11 17 14 10 12 42 83 31 40 39 24 19
Cash Conversion Cycle 152 147 85 153 216 151 128 102 148 194 102 174
Working Capital Days 106 101 67 104 144 103 59 92 126 137 91 155
ROCE % 16% 16% 11% 10% 10% 8% 11% 10% 21% 53% 18%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.16% 74.06% 74.11% 74.15% 74.15% 74.15% 74.15% 74.15% 74.36% 74.36% 74.36% 74.36%
0.00% 0.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% 0.02% 0.00% 0.11%
25.84% 25.73% 25.89% 25.85% 25.85% 25.86% 25.85% 25.86% 25.57% 25.61% 25.64% 25.53%
No. of Shareholders 2,49912,88318,34018,50820,52523,90623,92649,83822,61820,98119,87318,770

* 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

Concalls