Textile · Founded 1989 · www.sportking.co.in · BSE 539221 · NSE SPORTKING · ISIN INE885H01029
No Notes Added Yet
Business
Sportking India Ltd. is a leading textile manufacturer primarily engaged in the production of high-quality yarns. Its core business involves spinning various types of yarns, including cotton yarn, synthetic yarn (polyester viscose blend), and fancy yarns. The company operates multiple manufacturing facilities and caters to both domestic and international markets, supplying yarn to weavers, knitters, and garment manufacturers. Its business model focuses on large-scale, integrated production to achieve cost efficiency and cater to a diverse clientele within the textile value chain.
Revenue Mix
Sportking's primary revenue stream is derived from the sale of spun yarns. While specific breakdowns might vary, the major segments include:
Cotton Yarn: Production and sale of various counts of cotton yarn.
Blended Yarn: Manufacturing and sale of yarns made from blends like polyester-viscose, often used for suiting and shirting.
Fancy Yarn: Speciality yarns designed for specific aesthetic or functional properties.
The company's revenue mix is heavily skewed towards yarn sales, with contributions from different types of yarns based on market demand and product portfolio.
Industry
Sportking operates in the Indian textile industry, which is one of the largest globally, characterized by its fragmented nature but with a growing organized sector. The industry spans the entire value chain from fiber to apparel, with India being a significant producer and exporter of cotton, yarn, fabrics, and garments. Sportking is positioned as one of the larger players in the spinning segment, particularly known for its blend of cotton and synthetic yarns. It competes with numerous domestic and international spinning mills, distinguishing itself through scale, product quality, and potentially operational efficiency.
MOAT
Sportking's competitive advantages primarily stem from:
Scale and Operational Efficiency: Large-scale manufacturing facilities allow for economies of scale, leading to cost efficiencies in production. Integrated operations and modern machinery can contribute to lower manufacturing costs per unit.
Product Diversification: Offering a range of yarns (cotton, blended, fancy) helps cater to a broader customer base and mitigates risks associated with over-reliance on a single product type.
Established Customer Relationships: Long-standing relationships with domestic and international customers built on consistent quality and timely delivery.
Growth Drivers
Key factors that can drive Sportking's growth over the next 3-5 years include:
Increasing Domestic Consumption: Growth in India's disposable income and population drives demand for apparel and textiles.
Government Initiatives: Schemes like the Production Linked Incentive (PLI) scheme for textiles and apparel, and PM-MITRA parks, aim to boost manufacturing and exports, potentially benefiting organized players.
"China Plus One" Strategy: Global diversification of supply chains away from China could lead to increased export orders for Indian textile manufacturers.
Capacity Expansion/Modernization: Strategic investments in expanding manufacturing capacity or upgrading technology to meet growing demand and improve efficiency.
Diversification into Value-Added Products: Moving up the value chain from basic yarn to specialty yarns or even fabrics could enhance margins.
Risks
Raw Material Price Volatility: Fluctuations in prices of cotton, polyester, and viscose can significantly impact production costs and profitability.
Foreign Exchange Fluctuations: A substantial portion of revenue comes from exports, making the company susceptible to adverse movements in currency exchange rates.
Intense Competition: The Indian textile industry is highly competitive, leading to pricing pressures and potential erosion of margins.
Global Economic Slowdown/Trade Policies: A slowdown in major export markets or unfavorable trade policies/tariffs can impact export volumes and profitability.
Regulatory and Environmental Compliance: Increasing environmental regulations and labor laws can lead to higher compliance costs.
Management & Ownership
Sportking India Ltd. is promoted by the Jain family. The company is professionally managed with a promoter-driven leadership structure, which is common among many Indian textile companies. Promoters typically hold a significant stake, aligning their interests with the long-term growth of the company. The management's experience in the textile sector over several decades provides an understanding of the industry dynamics and operational nuances.
Outlook
Sportking India Ltd. operates in a fundamental sector of the Indian economy with long-term growth potential driven by domestic consumption and export opportunities. The company's established presence, scale, and diversified product portfolio position it to benefit from government support and global supply chain realignments. However, it remains susceptible to the inherent volatility of the textile industry, particularly raw material price fluctuations, intense competition, and global demand cycles. The ability to manage these risks while strategically expanding capacity and product offerings will be key to its sustained 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 | 611 | 634 | 652 | 610 | 629 | 586 | 627 | 646 | 637 | 704 |
| Other Income | 3 | 7 | 8 | 3 | 9 | 12 | 8 | 3 | -8 | 2 |
| Total Income | 614 | 641 | 659 | 613 | 638 | 598 | 635 | 648 | 629 | 706 |
| Total Expenditure | 544 | 560 | 589 | 550 | 555 | 516 | 562 | 580 | 551 | 571 |
| Operating Profit | 70 | 81 | 70 | 62 | 83 | 81 | 73 | 68 | 77 | 135 |
| Interest | 17 | 15 | 11 | 15 | 9 | 11 | 12 | 12 | 10 | 9 |
| Depreciation | 22 | 22 | 22 | 23 | 23 | 24 | 24 | 24 | 23 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 32 | 44 | 38 | 25 | 50 | 46 | 38 | 33 | 44 | 102 |
| Provision for Tax | 9 | 12 | 8 | 6 | 15 | 12 | 9 | 8 | 11 | 26 |
| Profit After Tax | 23 | 32 | 30 | 18 | 35 | 34 | 28 | 25 | 33 | 76 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 23 | 32 | 30 | 18 | 35 | 34 | 28 | 25 | 33 | 76 |
| Adjusted Earnings Per Share | 1.8 | 2.5 | 2.3 | 1.4 | 2.7 | 2.6 | 2.2 | 1.9 | 2.5 | 5.9 |
| #(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 | 1035 | 1014 | 1053 | 1160 | 1355 | 1306 | 2154 | 2205 | 2377 | 2524 | 2496 | 2614 |
| Other Income | 4 | 14 | 13 | 2 | 3 | 19 | 24 | 12 | 36 | 27 | 15 | 5 |
| Total Income | 1039 | 1028 | 1066 | 1163 | 1358 | 1325 | 2178 | 2217 | 2413 | 2551 | 2510 | 2618 |
| Total Expenditure | 909 | 896 | 952 | 1032 | 1219 | 1095 | 1555 | 1923 | 2168 | 2253 | 2205 | 2264 |
| Operating Profit | 131 | 133 | 114 | 131 | 139 | 230 | 623 | 294 | 244 | 298 | 305 | 353 |
| Interest | 51 | 40 | 29 | 39 | 58 | 38 | 32 | 26 | 63 | 54 | 50 | 43 |
| Depreciation | 59 | 58 | 56 | 54 | 63 | 52 | 44 | 48 | 86 | 90 | 94 | 95 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -22 | 0 | -30 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 20 | 35 | 29 | 38 | 18 | 118 | 547 | 189 | 96 | 154 | 161 | 217 |
| Provision for Tax | 9 | 13 | 10 | 14 | 6 | 33 | 138 | 58 | 26 | 41 | 41 | 54 |
| Profit After Tax | 11 | 22 | 19 | 24 | 12 | 85 | 409 | 132 | 70 | 113 | 120 | 162 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 11 | 22 | 19 | 24 | 12 | 85 | 411 | 132 | 70 | 113 | 120 | 162 |
| Adjusted Earnings Per Share | 0.8 | 1.6 | 1.4 | 1.7 | 0.9 | 6.4 | 30.8 | 9.9 | 5.5 | 8.9 | 9.4 | 12.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | 4% | 14% | 9% |
| Operating Profit CAGR | 2% | 1% | 6% | 9% |
| PAT CAGR | 6% | -3% | 7% | 27% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 125% | 38% | 9% | NA% |
| ROE Average | 11% | 10% | 24% | 18% |
| ROCE Average | 13% | 12% | 21% | 16% |
| #(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 | 165 | 182 | 201 | 240 | 252 | 357 | 767 | 900 | 902 | 1007 | 1116 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 257 | 201 | 160 | 147 | 250 | 192 | 141 | 343 | 394 | 353 | 295 |
| Other Non-Current Liabilities | 30 | 23 | 17 | 27 | 36 | 65 | 24 | 34 | 42 | 42 | 42 |
| Total Current Liabilities | 363 | 475 | 445 | 698 | 431 | 457 | 733 | 338 | 639 | 403 | 335 |
| Total Liabilities | 815 | 880 | 823 | 1113 | 969 | 1072 | 1666 | 1614 | 1977 | 1805 | 1788 |
| Fixed Assets | 399 | 340 | 293 | 471 | 466 | 417 | 382 | 757 | 786 | 759 | 729 |
| Other Non-Current Assets | 13 | 18 | 48 | 47 | 19 | 56 | 115 | 33 | 22 | 32 | 69 |
| Total Current Assets | 404 | 521 | 482 | 595 | 483 | 598 | 1169 | 824 | 1169 | 1015 | 990 |
| Total Assets | 815 | 880 | 823 | 1113 | 969 | 1072 | 1666 | 1614 | 1977 | 1805 | 1788 |
| #(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 | 3 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 12 | 1 | 0 |
| Cash Flow from Operating Activities | 23 | 111 | 139 | 97 | 148 | 103 | 96 | 520 | -236 | 415 | 292 |
| Cash Flow from Investing Activities | -10 | -5 | -37 | -106 | -142 | -3 | -103 | -392 | -46 | -67 | -94 |
| Cash Flow from Financing Activities | -13 | -108 | -101 | 8 | -5 | -101 | 7 | -117 | 271 | -349 | -198 |
| Net Cash Inflow / Outflow | 0 | -2 | 0 | -0 | 1 | -1 | -0 | 11 | -10 | -1 | 0 |
| Closing Cash & Cash Equivalent | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 12 | 1 | 0 | 1 |
| # | 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) | 0.84 | 1.6 | 1.4 | 1.74 | 0.89 | 6.36 | 30.8 | 9.93 | 5.54 | 8.9 | 9.42 |
| CEPS(Rs) | 5.18 | 5.85 | 5.53 | 5.64 | 5.46 | 10.26 | 34.1 | 13.56 | 12.29 | 15.96 | 16.86 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1 | 1 |
| Book NAV/Share(Rs) | 11.53 | 13.38 | 14.74 | 17.43 | 18.19 | 26.85 | 57.75 | 67.7 | 71 | 79.23 | 87.8 |
| Core EBITDA Margin(%) | 12.19 | 11.67 | 9.61 | 11.11 | 10.05 | 16.18 | 27.81 | 12.79 | 8.78 | 10.73 | 11.64 |
| EBIT Margin(%) | 6.91 | 7.37 | 5.49 | 6.66 | 5.6 | 11.97 | 26.89 | 9.78 | 6.67 | 8.24 | 8.43 |
| Pre Tax Margin(%) | 1.97 | 3.42 | 2.74 | 3.26 | 1.35 | 9.03 | 25.41 | 8.59 | 4.03 | 6.09 | 6.45 |
| PAT Margin (%) | 1.1 | 2.14 | 1.82 | 2.07 | 0.91 | 6.47 | 19 | 5.99 | 2.96 | 4.48 | 4.8 |
| Cash Profit Margin (%) | 6.8 | 7.83 | 7.15 | 6.69 | 5.59 | 10.43 | 21.04 | 8.17 | 6.57 | 8.03 | 8.58 |
| ROA(%) | 1.43 | 2.57 | 2.25 | 2.48 | 1.19 | 8.28 | 29.9 | 8.05 | 3.92 | 5.98 | 6.66 |
| ROE(%) | 7.53 | 12.86 | 10 | 10.88 | 5.02 | 27.77 | 72.82 | 15.84 | 7.81 | 11.85 | 11.28 |
| ROCE(%) | 10.14 | 9.97 | 7.97 | 10.85 | 9.66 | 18.56 | 53.53 | 16.12 | 10.06 | 12.35 | 13.28 |
| Receivable days | 20.04 | 36.35 | 49.36 | 51.2 | 50 | 54.3 | 52.73 | 53.37 | 45.28 | 58.73 | 62.34 |
| Inventory Days | 75.46 | 102.54 | 101.04 | 92.94 | 70.16 | 68.81 | 68.04 | 73.98 | 78.08 | 78.08 | 60.41 |
| Payable days | 12.9 | 11.41 | 26.52 | 60.53 | 49.61 | 37.53 | 24.81 | 19.24 | 13.37 | 12.93 | 16.3 |
| PER(x) | 0 | 0.21 | 0.99 | 7.32 | 5.29 | 3.51 | 3.51 | 6.51 | 14.3 | 8.58 | 11.93 |
| Price/Book(x) | 0 | 0.03 | 0.09 | 0.73 | 0.26 | 0.83 | 1.87 | 0.95 | 1.12 | 0.96 | 1.28 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 1.31 | 0.89 |
| EV/Net Sales(x) | 0.55 | 0.59 | 0.47 | 0.58 | 0.47 | 0.61 | 0.9 | 0.57 | 0.79 | 0.62 | 0.76 |
| EV/Core EBITDA(x) | 4.37 | 4.5 | 4.35 | 5.13 | 4.57 | 3.48 | 3.13 | 4.31 | 7.69 | 5.22 | 6.2 |
| Net Sales Growth(%) | -8.15 | -2.03 | 3.87 | 10.17 | 16.77 | -3.6 | 64.9 | 2.37 | 7.81 | 6.19 | -1.12 |
| EBIT Growth(%) | -11.91 | 4.65 | -22.58 | 33.43 | -1.91 | 106.18 | 270.58 | -62.76 | -26.54 | 31.24 | 1.21 |
| PAT Growth(%) | 41.78 | 91.48 | -12.04 | 25.38 | -48.55 | 584.02 | 384.15 | -67.75 | -46.7 | 60.84 | 5.81 |
| EPS Growth(%) | 41.74 | 91.39 | -12.41 | 24.26 | -48.85 | 613.26 | 384.15 | -67.75 | -44.27 | 60.84 | 5.81 |
| Debt/Equity(x) | 3.4 | 3.25 | 2.38 | 2.1 | 2.27 | 1.41 | 0.7 | 0.53 | 0.97 | 0.58 | 0.41 |
| Current Ratio(x) | 1.11 | 1.1 | 1.08 | 0.85 | 1.12 | 1.31 | 1.6 | 2.44 | 1.83 | 2.52 | 2.95 |
| Quick Ratio(x) | 0.37 | 0.46 | 0.45 | 0.41 | 0.63 | 0.69 | 0.88 | 1.34 | 0.82 | 1.44 | 1.79 |
| Interest Cover(x) | 1.4 | 1.87 | 1.99 | 1.96 | 1.32 | 4.08 | 18.17 | 8.22 | 2.53 | 3.83 | 4.25 |
| Total Debt/Mcap(x) | 0 | 120.72 | 24.31 | 2.78 | 8.51 | 1.7 | 0.37 | 0.58 | 0.87 | 0.6 | 0.32 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 |
| FII | 0.2 | 0.01 | 0.17 | 0.02 | 0.07 | 0.01 | 0.03 | 0.24 | 0.35 | 0.88 |
| DII | 0 | 0.23 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.43 | 25.4 | 25.29 | 25.62 | 25.57 | 25.63 | 25.61 | 25.4 | 25.28 | 24.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.94 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 |
| FII | 0 | 0 | 0.02 | 0 | 0.01 | 0 | 0 | 0.03 | 0.04 | 0.11 |
| DII | 0 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 3.23 | 3.21 | 3.26 | 3.25 | 3.26 | 3.25 | 3.23 | 3.21 | 3.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.27 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | +4% | +14% | +9% |
| Operating Profit CAGR | +2% | +1% | +6% | +9% |
| PAT CAGR | +6% | -3% | +7% | +27% |
| Share Price CAGR | +125% | +38% | +9% | — |
| ROE Average | +11% | +10% | +24% | +18% |
| ROCE Average | +13% | +12% | +21% | +16% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 | 74.36 |
| FII | 0.2 | 0.01 | 0.17 | 0.02 | 0.07 | 0.01 | 0.03 | 0.24 | 0.35 | 0.88 |
| DII | 0 | 0.23 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.43 | 25.4 | 25.29 | 25.62 | 25.57 | 25.63 | 25.61 | 25.4 | 25.28 | 24.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.94 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 |
| FII | 0 | 0 | 0.02 | 0 | 0.01 | 0 | 0 | 0.03 | 0.04 | 0.11 |
| DII | 0 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 3.23 | 3.21 | 3.26 | 3.25 | 3.26 | 3.25 | 3.23 | 3.21 | 3.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.27 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
* 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.