Footwear · Founded 1979 · www.swarupindustries.com · BSE 514412 · · ISIN INE305D01019
No Notes Added Yet
Business
Sarup Industries Ltd. is an Indian company primarily engaged in the manufacturing and export of footwear. The company specializes in producing quality leather footwear, with a particular focus on men's categories such as formal shoes, casual shoes, and boots. Its core business model revolves around designing, manufacturing in its own units, and supplying these products to international clients, often under private labels or direct exports. The company generates revenue through the sale of these manufactured footwear products.
Revenue Mix
Based on available information, Sarup Industries Ltd. focuses primarily on leather footwear. While specific revenue contribution breakdowns are not publicly detailed, the company's main segment appears to be Men's Leather Footwear, encompassing formal, casual, and boot categories. Given its export-oriented nature, revenue would also be categorized geographically, with a significant portion likely coming from international markets. Further segmentation by material type (leather vs. synthetic, though leather is primary) or distribution channel (direct export vs. domestic sales, if any) is possible but not explicitly disclosed.
Industry
The Indian footwear industry is large and diverse, comprising both organized and unorganized players, catering to significant domestic demand and a growing export market. The industry faces competition from local brands, international players, and various material types (leather, synthetic, rubber, textile). Sarup Industries Ltd. positions itself as a quality-focused manufacturer and exporter of leather footwear, primarily for men. By focusing on exports, the company differentiates itself from many domestic-market-focused players and competes on product quality, design capabilities, and timely delivery in the global leather footwear supply chain. Its niche in leather and export orientation likely places it within the mid-to-premium segment for its international clients.
MOAT
Sarup Industries' potential competitive advantages include:
Manufacturing Expertise: Specialization in leather footwear production with owned manufacturing units suggests process knowledge and quality control.
Design & Development: An in-house design team allows for product innovation and customization for clients.
Client Relationships & Export Focus: Established relationships with international buyers, built on reliability and quality, can create a switching cost for clients.
Cost Efficiency: Being based in India might offer a cost advantage in manufacturing compared to some developed countries, though this is subject to raw material and labor costs.
However, the overall moat appears modest, as the footwear industry is competitive with many manufacturers globally, and client relationships can be disrupted by new entrants or more competitive offerings. Brand recognition for Sarup itself is likely low, as it primarily serves as a manufacturer/exporter.
Growth Drivers
Growing Global Demand for Leather Footwear: Continued demand for quality leather footwear in international markets, particularly from developed economies.
Expansion of Export Markets: Diversification into new geographical markets or strengthening presence in existing ones.
Increased Manufacturing Capacity & Efficiency: Investing in technology and scaling up production to meet higher demand.
Product Diversification: Expanding into adjacent categories (e.g., women's leather footwear, specialized boots) or experimenting with new materials/styles to broaden appeal.
"China Plus One" Strategy: Global companies looking to diversify their supply chains away from China could benefit Indian manufacturers like Sarup Industries.
Risks
Raw Material Price Volatility: Fluctuations in global leather prices can significantly impact production costs and margins.
Currency Fluctuations: As an exporter, the company is exposed to exchange rate risks, which can affect profitability.
International Trade Policies & Tariffs: Changes in trade agreements, tariffs, or import regulations in key export markets can negatively impact sales.
Intense Competition: The global footwear manufacturing industry is highly competitive, with numerous players from various countries vying for contracts.
Fashion & Design Changes: Shifts in consumer preferences and fashion trends can quickly make existing designs obsolete, requiring continuous innovation and inventory management.
Economic Slowdown in Export Markets: Reduced discretionary spending in major client countries can depress demand for footwear.
Management & Ownership
Sarup Industries Ltd. is likely a promoter-driven company, a common structure in India, where the founding family or individuals hold significant ownership and management control. While specific details on the current management's track record or qualifications are not readily available without deeper research into public filings, the company's sustained operations as an exporter suggest a degree of operational expertise and client management. Ownership is typically concentrated among the promoter group, ensuring aligned long-term vision but potentially leading to governance concerns if not properly balanced.
Outlook
Sarup Industries Ltd. operates in a robust global footwear market, benefiting from its specialization in leather footwear and an export-oriented model. The company has potential tailwinds from growing international demand and shifts in global supply chains. Its focus on quality and established client relationships could provide stability. However, the outlook is tempered by significant risks, including raw material price volatility, currency fluctuations, and intense competition in the global manufacturing landscape. Sustained growth will depend on effective cost management, continuous product innovation, and the ability to adapt to dynamic global trade environments and evolving fashion trends. The company's success will hinge on its operational efficiency and strategic expansion rather than a dominant brand presence.
| #(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 | 4 | 4 | 3 | 5 | 5 | 4 | 4 | 4 | 4 | 3 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 4 | 4 | 3 | 5 | 5 | 4 | 4 | 4 | 5 | 3 |
| Total Expenditure | 3 | 3 | 2 | 4 | 4 | 3 | 4 | 3 | 4 | 3 |
| Operating Profit | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 |
| Interest | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | 0.3 | 0.2 | 12.9 | 0.4 | 1.3 | 0.4 | 0.4 | 0.2 | 0.8 | 0.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 69 | 49 | 48 | 41 | 20 | 21 | 10 | 12 | 9 | 12 | 16 | 15 |
| Other Income | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 0 |
| Total Income | 70 | 49 | 50 | 43 | 20 | 21 | 10 | 12 | 10 | 12 | 20 | 16 |
| Total Expenditure | 63 | 48 | 45 | 41 | 26 | 23 | 10 | 11 | 9 | 10 | 14 | 14 |
| Operating Profit | 6 | 1 | 4 | 1 | -5 | -1 | -0 | 1 | 1 | 1 | 6 | 2 |
| Interest | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | -3 | 1 | -3 | -10 | -6 | -4 | -2 | -2 | -2 | 5 | 0 |
| Provision for Tax | 1 | -0 | 0 | 0 | -1 | -0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | 2 | -2 | 1 | -3 | -9 | -6 | -4 | -2 | -2 | -2 | 5 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | -2 | 1 | -3 | -9 | -6 | -4 | -2 | -2 | -2 | 5 | 0 |
| Adjusted Earnings Per Share | 6.3 | -7.2 | 1.7 | -10.1 | -28.1 | -17.1 | -13.4 | -6.7 | -7.7 | -5.2 | 14.7 | 1.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 33% | 10% | -5% | -14% |
| Operating Profit CAGR | 500% | 82% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 6% | 38% | 37% | 5% |
| ROE Average | 0% | 0% | -80% | -51% |
| ROCE Average | 17% | 6% | 3% | 1% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 25 | 22 | 22 | 19 | 10 | 3 | -1 | -3 | -6 | -8 | -3 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 15 | 35 | 38 | 24 | 24 | 33 | 31 | 31 | 36 | 36 |
| Other Non-Current Liabilities | 5 | 3 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 |
| Total Current Liabilities | 30 | 33 | 16 | 14 | 37 | 41 | 35 | 35 | 35 | 35 | 31 |
| Total Liabilities | 64 | 74 | 78 | 74 | 75 | 72 | 71 | 66 | 64 | 65 | 66 |
| Fixed Assets | 17 | 15 | 15 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 5 |
| Other Non-Current Assets | 1 | 11 | 15 | 16 | 17 | 18 | 17 | 17 | 17 | 1 | 2 |
| Total Current Assets | 46 | 48 | 48 | 46 | 46 | 44 | 44 | 39 | 39 | 57 | 59 |
| Total Assets | 64 | 74 | 78 | 74 | 75 | 72 | 71 | 66 | 64 | 65 | 66 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 |
| Cash Flow from Operating Activities | 5 | -2 | 1 | 5 | 5 | -3 | -1 | 5 | 2 | 17 | -2 |
| Cash Flow from Investing Activities | -6 | -10 | -5 | -0 | -3 | -1 | -0 | -0 | -0 | -16 | 4 |
| Cash Flow from Financing Activities | 1 | 11 | 3 | -4 | -2 | -3 | 1 | -5 | -2 | 2 | -1 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | -0 | -7 | -0 | 0 | -0 | 2 | 0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 1 | -6 | 1 | 1 | 0 | 2 | 3 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.25 | -7.24 | 1.67 | -10.1 | -28.13 | -17.07 | -13.38 | -6.66 | -7.68 | -5.24 | 14.72 |
| CEPS(Rs) | 11.85 | -1.86 | 6.99 | -4.27 | -23.17 | -13.2 | -10.23 | -3.98 | -5.14 | -2.96 | 16.3 |
| DPS(Rs) | 1.8 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 76.12 | 68.64 | 69 | 58.44 | 30.3 | 10.04 | -3.34 | -10.01 | -17.69 | -23.91 | -9.26 |
| Core EBITDA Margin(%) | 8.49 | 2.39 | 5.78 | -0.68 | -29.12 | -7.77 | -4.22 | 6.46 | 1.27 | 10.15 | 14.21 |
| EBIT Margin(%) | 6.65 | -0.83 | 5.24 | -1.93 | -35.07 | -13.04 | -13.79 | 0.37 | -1.63 | 4.1 | 37.25 |
| Pre Tax Margin(%) | 3.65 | -5.14 | 1.09 | -7.43 | -48.03 | -26.5 | -43.43 | -17.36 | -26.38 | -13.72 | 28.75 |
| PAT Margin (%) | 2.92 | -4.78 | 1.09 | -7.43 | -45.48 | -26.32 | -43.66 | -17.79 | -27.32 | -14.74 | 29.98 |
| Cash Profit Margin (%) | 5.53 | -1.23 | 4.58 | -3.14 | -37.45 | -20.34 | -33.37 | -10.63 | -18.3 | -8.32 | 33.19 |
| ROA(%) | 3.35 | -3.41 | 0.72 | -4.31 | -12.23 | -7.54 | -6.08 | -3.17 | -3.85 | -2.63 | 7.3 |
| ROE(%) | 7.77 | -10 | 2.43 | -15.85 | -63.41 | -84.64 | -399.9 | 0 | 0 | 0 | 0 |
| ROCE(%) | 11.31 | -0.87 | 4.75 | -1.5 | -13.34 | -6.08 | -3.33 | 0.12 | -0.43 | 1.38 | 17.25 |
| Receivable days | 60.37 | 87.12 | 90.54 | 101.26 | 183 | 160.41 | 355.38 | 283.5 | 370.38 | 300.69 | 217.41 |
| Inventory Days | 150.72 | 212.34 | 207.9 | 245.1 | 563.6 | 521.36 | 1069.62 | 818.39 | 997.4 | 1062.82 | 1002.92 |
| Payable days | 0 | 46.59 | 102.69 | 158.2 | 270.32 | 359.49 | 798.14 | 657.24 | 1054.1 | 1015.47 | 827.87 |
| PER(x) | 14.37 | 0 | 37.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.75 |
| Price/Book(x) | 1.18 | 0.86 | 0.91 | 0.96 | 1.52 | 3.06 | -5.31 | -2.3 | -1.34 | -1.88 | -7.56 |
| Dividend Yield(%) | 2 | 0 | 1.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.64 | 0.99 | 1.14 | 1.34 | 2.69 | 2.25 | 4.75 | 3.78 | 5.12 | 4.92 | 3.68 |
| EV/Core EBITDA(x) | 6.91 | 35.93 | 12.62 | 52.92 | -9.84 | -31.88 | -135.76 | 50.12 | 69.28 | 46.77 | 9.1 |
| Net Sales Growth(%) | 16.33 | -29.34 | -1.54 | -14.47 | -51.75 | 6.18 | -52.76 | 22.19 | -24.96 | 26.56 | 38.07 |
| EBIT Growth(%) | 28.24 | -108.79 | 739.47 | -132.74 | -727.71 | 61 | 50.06 | 103.31 | -427.25 | 418.33 | 1155.32 |
| PAT Growth(%) | 46.92 | -215.77 | 123.08 | -704.11 | -178.61 | 39.31 | 21.62 | 50.2 | -15.22 | 31.73 | 380.9 |
| EPS Growth(%) | 46.92 | -215.77 | 123.08 | -704.1 | -178.61 | 39.31 | 21.62 | 50.2 | -15.22 | 31.73 | 380.89 |
| Debt/Equity(x) | 0.67 | 1.35 | 1.55 | 1.98 | 3.98 | 11.69 | -38.73 | -12 | -6.86 | -5.53 | -12.21 |
| Current Ratio(x) | 1.51 | 1.43 | 2.99 | 3.29 | 1.23 | 1.06 | 1.25 | 1.13 | 1.09 | 1.65 | 1.93 |
| Quick Ratio(x) | 0.57 | 0.58 | 1.24 | 1.06 | 0.4 | 0.35 | 0.43 | 0.4 | 0.4 | 0.41 | 0.48 |
| Interest Cover(x) | 2.22 | -0.19 | 1.26 | -0.35 | -2.71 | -0.97 | -0.47 | 0.02 | -0.07 | 0.23 | 4.38 |
| Total Debt/Mcap(x) | 0.57 | 1.57 | 1.7 | 2.07 | 2.62 | 3.82 | 7.3 | 5.22 | 5.12 | 2.94 | 1.62 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 |
| 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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +33% | +10% | -5% | -14% |
| Operating Profit CAGR | +500% | +82% | — | 0% |
| PAT CAGR | — | — | — | +10% |
| Share Price CAGR | +6% | +38% | +37% | +5% |
| ROE Average | 0% | 0% | -80% | -51% |
| ROCE Average | +17% | +6% | +3% | +1% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 |
| 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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
* 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.