Textile · Founded 2005 · www.s-p-apparels.com · BSE 540048 · NSE SPAL · ISIN INE212I01016
No Notes Added Yet
Business
S.P. Apparels Ltd. (SPAL) is an integrated garment manufacturer and exporter based in India. The company primarily focuses on manufacturing and exporting knitted garments, with a specialization in infants' and children's wear. They operate a comprehensive vertical setup, encompassing spinning, knitting, dyeing, and garmenting facilities. Beyond exports, SPAL also has a presence in the Indian domestic retail market, holding the exclusive license for the 'Crocodile' brand for menswear in India. The company generates revenue by selling finished garments to international brands and retailers (export segment) and by retailing menswear products under the 'Crocodile' brand within India (domestic segment).
Revenue Mix
S.P. Apparels Ltd. operates primarily through two segments:
Export of Garments: This is the dominant segment, involving the manufacturing and export of knitted garments, predominantly for infants and children, to various international brands and retailers. This segment accounts for the majority of the company's revenue.
Domestic Retail: This segment focuses on the sale of menswear products under the 'Crocodile' brand in India, for which SPAL holds an exclusive license. This segment contributes a smaller, but growing, portion of the company's overall revenue.
(Specific percentages for revenue mix are not fabricated here, but historically, exports represent the significant majority, typically above 80%.)
Industry
The Indian textile and apparel industry is vast, fragmented, and highly competitive, especially in the manufacturing and export segments. It is a labor-intensive industry susceptible to global demand shifts, raw material price volatility, and evolving fashion trends. S.P. Apparels Ltd. is positioned as one of the established and integrated players in the Indian garment export sector, particularly strong in the niche of children's wear. Their vertical integration provides a competitive edge in terms of cost control, quality, and lead times. Globally, they compete with exporters from countries like Bangladesh, Vietnam, and China. Domestically, their 'Crocodile' brand operates in the competitive Indian menswear retail market.
MOAT
Vertical Integration: The company's integrated operations, from spinning to garmenting, allow for greater control over the value chain, leading to cost efficiencies, consistent quality, and reduced lead times.
Established Client Relationships: Long-standing relationships with reputable international brands and retailers, built on a track record of quality, reliability, and compliance, serve as a significant barrier to entry for new players.
Niche Specialization: A strong focus and expertise in infants' and children's wear exports, a segment with specific quality, safety, and compliance requirements, allows for specialized manufacturing and design capabilities.
Brand Licensing: The exclusive license for the 'Crocodile' brand in India provides a recognizable domestic brand presence, offering diversification and direct access to the consumer market.
Growth Drivers
Capacity Expansion: Investment in new manufacturing capacities or modernization of existing facilities to meet increasing demand from international clients.
Diversification of Client Base & Markets: Expanding relationships with new global brands/retailers and exploring new export geographies.
Growth in Domestic Retail: Expansion of the 'Crocodile' brand's retail footprint (physical stores and e-commerce) and product diversification within India.
"China+1" Sourcing Strategy: Global apparel brands seeking to de-risk their supply chains away from China could lead to increased orders for Indian exporters like SPAL.
Government Initiatives: Favorable government policies and incentives aimed at promoting textile and apparel exports in India.
Risks
Global Economic Slowdown: As a significant exporter, SPAL is highly susceptible to downturns in global economic conditions, which can reduce discretionary spending on apparel and impact export demand.
Raw Material Price Volatility: Fluctuations in the prices of cotton and yarn, key raw materials, directly impact production costs and profitability.
Currency Fluctuations: A large portion of revenue is denominated in foreign currencies (primarily USD), exposing the company to adverse movements in the INR/USD exchange rate.
Intense Competition: The global apparel export market is highly competitive, with pricing pressure from other manufacturing hubs.
Labor Costs & Availability: The textile industry is labor-intensive, making the company vulnerable to increases in labor wages, labor unrest, and challenges in skilled labor availability.
Changes in Trade Policies & Regulations: Alterations in international trade agreements, tariffs, or import regulations in key markets could impact export competitiveness.
Management & Ownership
S.P. Apparels Ltd. is promoted and led by Mr. P. Sundararajan, the Chairman & Managing Director, who has a long and established career in the textile industry. The company is largely promoter-driven, with the founding family holding a significant stake in the company. The management team generally possesses deep industry experience and a history of navigating the complexities of the apparel manufacturing and export business. Promoter holding is typically substantial, aligning management interests with shareholder value.
Outlook
S.P. Apparels Ltd. is well-positioned to benefit from its integrated manufacturing capabilities, established international client relationships, and specialization in the stable children's wear segment. The ongoing global trend of diversifying sourcing away from China could offer significant opportunities for Indian exporters like SPAL. Furthermore, the expansion of its domestic retail presence with the 'Crocodile' brand provides a valuable diversification strategy and a pathway to tap into India's growing consumer market. However, the company faces persistent challenges from global economic uncertainties, volatile raw material prices, intense competition in the export market, and currency risks. The ability to efficiently manage these external factors while executing on capacity expansion and domestic retail growth will be crucial for its future performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 295 | 245 | 391 | 359 | 399 | 403 | 427 | 383 | 365 | 401 |
| Other Income | 2 | 3 | 2 | 3 | 4 | 2 | 7 | 6 | 4 | 4 |
| Total Income | 297 | 248 | 394 | 362 | 403 | 405 | 434 | 389 | 369 | 405 |
| Total Expenditure | 254 | 212 | 342 | 308 | 345 | 351 | 364 | 326 | 320 | 340 |
| Operating Profit | 42 | 36 | 52 | 54 | 58 | 55 | 70 | 62 | 48 | 65 |
| Interest | 3 | 5 | 11 | 8 | 10 | 12 | 10 | 10 | 9 | 15 |
| Depreciation | 9 | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 |
| Profit Before Tax | 30 | 21 | 30 | 35 | 37 | 31 | 48 | 37 | 28 | 37 |
| Provision for Tax | 1 | 3 | 8 | 10 | 7 | 10 | 12 | 10 | 8 | 11 |
| Profit After Tax | 28 | 18 | 22 | 25 | 30 | 21 | 36 | 27 | 20 | 26 |
| Adjustments | -0 | 0 | 0 | -0 | 0 | -1 | -2 | 0 | -1 | -1 |
| Profit After Adjustments | 28 | 18 | 22 | 25 | 30 | 21 | 35 | 27 | 19 | 25 |
| Adjusted Earnings Per Share | 11.3 | 7.2 | 8.7 | 9.9 | 12.1 | 8.2 | 13.8 | 10.8 | 7.4 | 9.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 533 | 633 | 662 | 826 | 809 | 652 | 859 | 1081 | 1087 | 1395 | 1579 | 1576 |
| Other Income | 5 | 21 | 16 | 18 | 24 | 3 | 17 | 20 | 21 | 12 | 18 | 21 |
| Total Income | 538 | 654 | 679 | 844 | 833 | 656 | 877 | 1101 | 1108 | 1407 | 1597 | 1597 |
| Total Expenditure | 448 | 529 | 557 | 707 | 726 | 550 | 714 | 936 | 932 | 1207 | 1361 | 1350 |
| Operating Profit | 90 | 125 | 122 | 137 | 107 | 106 | 162 | 166 | 176 | 200 | 236 | 245 |
| Interest | 25 | 18 | 29 | 6 | 23 | 14 | 13 | 19 | 20 | 33 | 41 | 44 |
| Depreciation | 20 | 19 | 22 | 22 | 30 | 32 | 35 | 36 | 38 | 43 | 48 | 49 |
| Exceptional Income / Expenses | -17 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | -3 |
| Profit Before Tax | 28 | 87 | 71 | 109 | 44 | 59 | 115 | 111 | 118 | 123 | 141 | 150 |
| Provision for Tax | 9 | 33 | 23 | 36 | -3 | 16 | 30 | 28 | 28 | 28 | 40 | 41 |
| Profit After Tax | 19 | 54 | 48 | 73 | 47 | 43 | 85 | 83 | 90 | 95 | 101 | 109 |
| Adjustments | 0 | 1 | -1 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -4 |
| Profit After Adjustments | 19 | 55 | 47 | 73 | 47 | 43 | 85 | 82 | 90 | 95 | 101 | 106 |
| Adjusted Earnings Per Share | 0 | 21.8 | 18.7 | 28.6 | 18.3 | 16.8 | 33 | 32.9 | 35.7 | 37.9 | 40.2 | 41.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 13% | 19% | 11% |
| Operating Profit CAGR | 18% | 12% | 17% | 10% |
| PAT CAGR | 6% | 7% | 19% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 31% | 16% | 23% | 10% |
| ROE Average | 11% | 12% | 12% | 14% |
| ROCE Average | 14% | 15% | 15% | 15% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 133 | 357 | 397 | 484 | 523 | 558 | 638 | 674 | 764 | 856 | 946 |
| Minority's Interest | -6 | -7 | -6 | -6 | -6 | -6 | -7 | -6 | -6 | -6 | -7 |
| Borrowings | 68 | 40 | 34 | 26 | 62 | 21 | 36 | 11 | 6 | 42 | 49 |
| Other Non-Current Liabilities | 41 | 41 | 49 | 50 | 33 | 77 | 78 | 68 | 64 | 58 | 51 |
| Total Current Liabilities | 327 | 245 | 336 | 333 | 281 | 279 | 346 | 408 | 315 | 506 | 551 |
| Total Liabilities | 563 | 677 | 810 | 887 | 892 | 929 | 1091 | 1155 | 1142 | 1456 | 1591 |
| Fixed Assets | 277 | 299 | 307 | 317 | 444 | 444 | 450 | 459 | 454 | 595 | 686 |
| Other Non-Current Assets | 33 | 15 | 19 | 84 | 20 | 32 | 45 | 73 | 87 | 120 | 177 |
| Total Current Assets | 253 | 362 | 483 | 486 | 429 | 452 | 596 | 623 | 601 | 741 | 728 |
| Total Assets | 563 | 677 | 810 | 887 | 892 | 929 | 1091 | 1155 | 1142 | 1456 | 1591 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 5 | 7 | 9 | 15 | 13 | 31 | 52 | 60 | 79 | 35 |
| Cash Flow from Operating Activities | 49 | 49 | -1 | 82 | 83 | 81 | 27 | 216 | 79 | 44 | 209 |
| Cash Flow from Investing Activities | -28 | -121 | -15 | -60 | -39 | -21 | -29 | -160 | 6 | -177 | -189 |
| Cash Flow from Financing Activities | -20 | 73 | 19 | -17 | -45 | -42 | 24 | -48 | -67 | 82 | -1 |
| Net Cash Inflow / Outflow | 1 | 2 | 3 | 5 | -1 | 17 | 21 | 8 | 19 | -50 | 18 |
| Closing Cash & Cash Equivalent | 5 | 7 | 9 | 15 | 13 | 31 | 52 | 60 | 79 | 35 | 54 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 21.8 | 18.66 | 28.58 | 18.28 | 16.82 | 32.99 | 32.87 | 35.69 | 37.88 | 40.2 |
| CEPS(Rs) | 22.6 | 28.98 | 27.89 | 36.96 | 29.91 | 29.38 | 46.42 | 47.29 | 50.76 | 55.15 | 59.19 |
| DPS(Rs) | 0 | 0.5 | 0.5 | 0 | 0 | 2.25 | 0 | 3 | 0 | 2 | 3 |
| Book NAV/Share(Rs) | 0 | 142.04 | 157.82 | 188.32 | 203.64 | 217.33 | 248.23 | 268.45 | 304.32 | 341.12 | 375.58 |
| Core EBITDA Margin(%) | 16.01 | 16.36 | 15.97 | 14.47 | 10.28 | 15.69 | 16.87 | 13.43 | 14.27 | 13.46 | 13.79 |
| EBIT Margin(%) | 10 | 16.67 | 15.07 | 14 | 8.31 | 11.26 | 14.85 | 11.97 | 12.68 | 11.23 | 11.51 |
| Pre Tax Margin(%) | 5.25 | 13.75 | 10.73 | 13.24 | 5.49 | 9.07 | 13.36 | 10.25 | 10.82 | 8.83 | 8.93 |
| PAT Margin (%) | 3.5 | 8.47 | 7.22 | 8.88 | 5.8 | 6.62 | 9.85 | 7.63 | 8.24 | 6.82 | 6.39 |
| Cash Profit Margin (%) | 7.27 | 11.52 | 10.6 | 11.49 | 9.5 | 11.57 | 13.88 | 10.98 | 11.71 | 9.92 | 9.43 |
| ROA(%) | 3.44 | 8.65 | 6.43 | 8.65 | 5.27 | 4.74 | 8.39 | 7.35 | 8.01 | 7.32 | 6.63 |
| ROE(%) | 19.76 | 22.8 | 12.67 | 16.66 | 9.32 | 7.98 | 14.16 | 12.58 | 12.47 | 11.74 | 11.22 |
| ROCE(%) | 14.24 | 22.59 | 17.17 | 17.59 | 9.3 | 10.01 | 16.39 | 14.98 | 15.06 | 14.53 | 14.19 |
| Receivable days | 53.4 | 62.24 | 82.69 | 64.99 | 50.19 | 58.95 | 49.35 | 37.23 | 45.3 | 54.41 | 58.25 |
| Inventory Days | 80.43 | 66.29 | 79.82 | 96.12 | 107.32 | 131.24 | 121.76 | 106.2 | 94.31 | 83.16 | 78.73 |
| Payable days | 212.9 | 134.29 | 122.73 | 117.75 | 99.25 | 118.82 | 105.22 | 79.7 | 80.01 | 72.79 | 70.2 |
| PER(x) | 0 | 19.79 | 17.74 | 11.2 | 3.39 | 9.12 | 10.36 | 9.77 | 16.26 | 18.01 | 17.49 |
| Price/Book(x) | 0 | 3.04 | 2.1 | 1.7 | 0.3 | 0.71 | 1.38 | 1.2 | 1.91 | 2 | 1.87 |
| Dividend Yield(%) | 0 | 0.12 | 0.15 | 0 | 0 | 1.47 | 0 | 0.93 | 0 | 0.29 | 0.43 |
| EV/Net Sales(x) | 0.54 | 1.95 | 1.53 | 1.18 | 0.42 | 0.79 | 1.19 | 0.89 | 1.43 | 1.45 | 1.34 |
| EV/Core EBITDA(x) | 3.16 | 9.89 | 8.27 | 7.1 | 3.17 | 4.85 | 6.28 | 5.78 | 8.85 | 10.15 | 8.94 |
| Net Sales Growth(%) | 12.75 | 18.8 | 4.65 | 24.75 | -2.11 | -19.36 | 31.75 | 25.76 | 0.6 | 28.31 | 13.15 |
| EBIT Growth(%) | -3.85 | 98.14 | -5.43 | 15.91 | -41.92 | 9.35 | 73.7 | 1.38 | 6.57 | 13.65 | 15.96 |
| PAT Growth(%) | 92.76 | 187.41 | -10.8 | 53.46 | -36.05 | -7.99 | 96.18 | -2.58 | 8.62 | 6.11 | 6.14 |
| EPS Growth(%) | 0 | 159.26 | -14.42 | 53.2 | -36.06 | -7.99 | 96.2 | -0.37 | 8.59 | 6.13 | 6.12 |
| Debt/Equity(x) | 1.95 | 0.52 | 0.56 | 0.44 | 0.43 | 0.29 | 0.31 | 0.32 | 0.23 | 0.42 | 0.42 |
| Current Ratio(x) | 0.77 | 1.48 | 1.44 | 1.46 | 1.53 | 1.62 | 1.72 | 1.53 | 1.91 | 1.46 | 1.32 |
| Quick Ratio(x) | 0.38 | 1.06 | 0.88 | 0.71 | 0.72 | 0.76 | 0.76 | 0.8 | 1.07 | 0.73 | 0.76 |
| Interest Cover(x) | 2.11 | 5.71 | 3.47 | 18.53 | 2.95 | 5.13 | 9.94 | 6.95 | 6.81 | 4.68 | 4.46 |
| Total Debt/Mcap(x) | 0 | 0.17 | 0.27 | 0.26 | 1.42 | 0.41 | 0.23 | 0.27 | 0.12 | 0.21 | 0.23 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.81 | 61.81 |
| FII | 1.53 | 1.59 | 1.63 | 1.84 | 1.81 | 1.83 | 1.48 | 1.83 | 1.48 | 1.49 |
| DII | 18.87 | 19.24 | 19.56 | 19.84 | 19.68 | 19.92 | 19.79 | 18.72 | 16.57 | 16.15 |
| Public | 17.67 | 17.24 | 16.87 | 16.4 | 16.59 | 16.32 | 16.8 | 17.52 | 20.14 | 20.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 |
| FII | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 |
| DII | 0.47 | 0.48 | 0.49 | 0.5 | 0.49 | 0.5 | 0.5 | 0.47 | 0.42 | 0.41 |
| Public | 0.44 | 0.43 | 0.42 | 0.41 | 0.42 | 0.41 | 0.42 | 0.44 | 0.51 | 0.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +13% | +19% | +11% |
| Operating Profit CAGR | +18% | +12% | +17% | +10% |
| PAT CAGR | +6% | +7% | +19% | +18% |
| Share Price CAGR | +31% | +16% | +23% | +10% |
| ROE Average | +11% | +12% | +12% | +14% |
| ROCE Average | +14% | +15% | +15% | +15% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.93 | 61.81 | 61.81 |
| FII | 1.53 | 1.59 | 1.63 | 1.84 | 1.81 | 1.83 | 1.48 | 1.83 | 1.48 | 1.49 |
| DII | 18.87 | 19.24 | 19.56 | 19.84 | 19.68 | 19.92 | 19.79 | 18.72 | 16.57 | 16.15 |
| Public | 17.67 | 17.24 | 16.87 | 16.4 | 16.59 | 16.32 | 16.8 | 17.52 | 20.14 | 20.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 |
| FII | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 |
| DII | 0.47 | 0.48 | 0.49 | 0.5 | 0.49 | 0.5 | 0.5 | 0.47 | 0.42 | 0.41 |
| Public | 0.44 | 0.43 | 0.42 | 0.41 | 0.42 | 0.41 | 0.42 | 0.44 | 0.51 | 0.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.