Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • S P Apparels
Join Channel
Consolidated Standalone

S.P. Apparels

₹568.1 -21.6 | 3.7%

Market Cap ₹1425 Cr.

Stock P/E 17.4

P/B 1.9

Current Price ₹568.1

Book Value ₹ 293.9

Face Value 10

52W High ₹709.6

Dividend Yield 0.53%

52W Low ₹ 366.5

Edit Ratio

S.P. Apparels Research see more...

Overview Inc. Year: 2005Industry: Textile

S.P. Apparels Ltd is an primarily India based organization, which is engaged inside the commercial enterprise of producing and exporting of knitted clothes for infants and children. It operates in two divisions: Retail and Garment Division. The Company manufactures and retails menswear garments in India beneath the emblem Crocodile. The Crocodile emblem for menswear include shirts, polo shirts, t-shirts, trousers, denims, sweaters, jackets, vests, briefs, boxer shorts and socks. It is engaged in end-to-end garment manufacturing services starting from greige fabric to finished products. The Company owns Natalia logo, which provide merchandise in the women's crucial garments class. It has the right to manufacture, distribute and marketplace products beneath the Crocodile emblem in India. It sells the Crocodile branded merchandise via sales and distribution community and third party e-trade systems. Its subsidiaries encompass Crocodile Products Pvt Ltd and S.P. Apparels (UK) (P) Ltd.

Read More..

S.P. Apparels Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

S.P. Apparels Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 222 250 254 246 306 251 275 248 292 252
Other Income 1 4 5 7 9 8 2 4 6 5
Total Income 223 254 259 253 315 259 277 252 298 257
Total Expenditure 182 212 209 203 268 229 235 212 246 218
Operating Profit 41 42 49 50 47 30 42 40 52 39
Interest 1 4 4 5 8 2 7 6 4 5
Depreciation 9 9 9 10 8 9 9 9 10 9
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 31 30 37 35 30 19 25 25 38 25
Provision for Tax 8 6 11 10 8 6 5 10 10 7
Profit After Tax 23 25 25 26 23 13 21 15 29 18
Adjustments -0 -0 -0 -0 0 0 0 0 -0 -0
Profit After Adjustments 23 25 25 26 23 13 21 15 29 18
Adjusted Earnings Per Share 9 9.6 9.8 10 8.9 5.2 8.2 6 11.4 7

S.P. Apparels Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 429 451 473 533 633 662 826 809 652 859 1078 1067
Other Income 8 2 9 5 21 16 18 24 3 17 23 17
Total Income 437 453 482 538 654 679 844 833 656 877 1101 1084
Total Expenditure 378 388 406 448 529 557 707 726 550 714 936 911
Operating Profit 59 65 75 90 125 122 137 107 106 162 166 173
Interest 38 35 31 25 18 29 6 23 14 13 19 22
Depreciation 17 18 20 20 19 22 22 30 32 35 36 37
Exceptional Income / Expenses 0 0 0 -17 0 0 0 -10 0 0 0 0
Profit Before Tax 4 12 24 28 87 71 109 44 59 115 111 113
Provision for Tax 2 5 15 9 33 23 36 -3 16 30 28 32
Profit After Tax 2 6 10 19 54 48 73 47 43 85 83 83
Adjustments 0 0 0 0 1 -1 0 0 0 0 -0 0
Profit After Adjustments 2 7 10 19 55 47 73 47 43 85 82 83
Adjusted Earnings Per Share 0 0 0 0 21.8 18.7 28.6 18.3 16.8 33 32.9 32.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 25% 10% 10% 10%
Operating Profit CAGR 2% 16% 6% 11%
PAT CAGR -2% 21% 12% 45%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 53% 47% 14% NA%
ROE Average 13% 12% 12% 13%
ROCE Average 15% 14% 14% 14%

S.P. Apparels Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 80 94 103 133 357 397 484 523 558 638 674
Minority's Interest -5 -5 -5 -6 -7 -6 -6 -6 -6 -7 -6
Borrowings 100 92 73 68 40 34 26 62 21 36 11
Other Non-Current Liabilities 12 17 33 41 41 49 50 33 77 78 68
Total Current Liabilities 343 327 316 327 245 336 333 281 279 317 351
Total Liabilities 531 525 520 563 677 810 887 892 929 1062 1097
Fixed Assets 299 285 275 277 299 307 317 444 444 450 459
Other Non-Current Assets 11 16 24 33 15 19 84 20 32 45 73
Total Current Assets 220 225 221 253 362 483 486 429 452 567 565
Total Assets 531 525 520 563 677 810 887 892 929 1062 1097

S.P. Apparels Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 3 4 4 5 7 9 15 13 31 52
Cash Flow from Operating Activities 79 58 84 49 49 -1 82 83 81 27 216
Cash Flow from Investing Activities -8 -14 -6 -28 -121 -15 -60 -39 -21 -29 -160
Cash Flow from Financing Activities -69 -44 -77 -20 73 19 -17 -45 -42 24 -48
Net Cash Inflow / Outflow 2 0 1 1 2 3 5 -1 17 21 8
Closing Cash & Cash Equivalent 3 4 4 5 7 9 15 13 31 52 60

S.P. Apparels Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0 0 0 21.8 18.66 28.58 18.28 16.82 32.99 32.87
CEPS(Rs) 11.26 14.33 17.64 22.6 28.98 27.89 36.96 29.91 29.38 46.42 47.29
DPS(Rs) 0 0 0 0 0.5 0.5 0 0 2.25 0 3
Book NAV/Share(Rs) 0 0 0 0 142.04 157.82 188.32 203.64 217.33 248.23 268.45
Core EBITDA Margin(%) 11.8 13.88 14.06 16.01 16.36 15.97 14.47 10.28 15.69 16.87 13.19
EBIT Margin(%) 9.77 10.46 11.72 10 16.67 15.07 14 8.31 11.26 14.85 12
Pre Tax Margin(%) 0.97 2.63 5.17 5.25 13.75 10.73 13.24 5.49 9.07 13.36 10.28
PAT Margin (%) 0.47 1.43 2.05 3.5 8.47 7.22 8.88 5.8 6.62 9.85 7.66
Cash Profit Margin (%) 4.41 5.34 6.27 7.27 11.52 10.6 11.49 9.5 11.57 13.88 11.01
ROA(%) 0.38 1.22 1.85 3.44 8.65 6.43 8.65 5.27 4.74 8.51 7.64
ROE(%) 3.43 10.12 13.51 19.76 22.8 12.67 16.66 9.32 7.98 14.16 12.58
ROCE(%) 10.22 12.04 14.8 14.24 22.59 17.17 17.59 9.3 10.01 16.39 14.98
Receivable days 45.86 42.55 49.62 53.4 62.24 82.69 64.99 50.19 58.95 49.35 37.33
Inventory Days 105.88 101.58 89.81 80.43 66.29 79.82 96.12 107.32 131.24 121.76 106.49
Payable days 215.08 192.24 205.95 212.9 134.29 122.73 117.75 99.25 118.82 105.22 79.7
PER(x) 0 0 0 0 19.79 17.74 11.2 3.39 9.12 10.36 9.77
Price/Book(x) 0 0 0 0 3.04 2.1 1.7 0.3 0.71 1.38 1.2
Dividend Yield(%) 0 0 0 0 0.12 0.15 0 0 1.47 0 0.93
EV/Net Sales(x) 0.8 0.73 0.61 0.54 1.95 1.53 1.18 0.42 0.79 1.19 0.89
EV/Core EBITDA(x) 5.82 5.06 3.85 3.16 9.89 8.27 7.1 3.17 4.85 6.28 5.78
Net Sales Growth(%) 6.96 5.22 4.81 12.75 18.8 4.65 24.75 -2.11 -19.36 31.75 25.42
EBIT Growth(%) 2.29 12.64 17.42 -3.85 98.14 -5.43 15.91 -41.92 9.35 73.7 1.38
PAT Growth(%) -77.52 218.02 49.81 92.76 187.41 -10.8 53.46 -36.05 -7.99 96.18 -2.58
EPS Growth(%) 0 0 0 0 159.26 -14.42 53.2 -36.06 -7.99 96.2 -0.37
Debt/Equity(x) 3.87 3.16 2.45 1.95 0.52 0.56 0.44 0.43 0.29 0.31 0.32
Current Ratio(x) 0.64 0.69 0.7 0.77 1.48 1.44 1.46 1.53 1.62 1.79 1.61
Quick Ratio(x) 0.28 0.3 0.36 0.38 1.06 0.88 0.71 0.72 0.76 0.74 0.77
Interest Cover(x) 1.11 1.34 1.79 2.11 5.71 3.47 18.53 2.95 5.13 9.94 6.95
Total Debt/Mcap(x) 0 0 0 0 0.17 0.27 0.26 1.42 0.41 0.23 0.27

S.P. Apparels Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 61.69 61.69 61.69 61.69 61.93 61.93 61.93 61.93 61.93 61.93
FII 0.98 1.19 1.31 1.16 1.23 1.09 1.07 1.5 1.39 1.53
DII 15.01 15.05 16.34 16.85 17.61 17.74 17.59 18.46 19.07 18.87
Public 22.33 22.07 20.66 20.3 19.23 19.24 19.41 18.11 17.61 17.67
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 105.22 to 79.7days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 12% over the last 3 years.

* 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.

S.P. Apparels News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!