Micro Textiles

Sunrakshakk Industries India Ltd.

AKSPINTEX

₹1307.7

2.0% (25.6)

Market Cap

₹811 Cr.

P/E

143.91

Sunrakshakk Industries India Ltd.
Overview
Financials
Benchmarking
Shareholding

Sunrakshakk Industries India Ltd.

Sunrakshakk Industries India Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Sunrakshakk Industries India Ltd. Shareprice

Has the share price of Sunrakshakk Indust. grown faster than its competition?

Sunrakshakk Indust. has given better returns compared to its competitors.
Sunrakshakk Indust. has grown at ~39.65% over the last 9yrs while peers have grown at a median rate of 8.64%

Is Sunrakshakk Indust. stock expensive?

Yes, Sunrakshakk Indust. is expensive.
Latest PE of Sunrakshakk Indust. is 141, while 3 year average PE is 20.42.
Also latest EV/EBITDA of Sunrakshakk Indust. is 32.37 while 3yr average is 7.05.

View FAQ's On Business

Growth Table

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	670	275	191	175	162	86.88	68.97	48.89	39.84	—
TTM EPS CAGR	-44.82	-16.03	38.56	46.74	14.50	25.45	5.33	11.20	9.74	—
Sales CAGR	53.67	24.39	35.35	39.19	23.16	20.06	18.74	16.54	14.71	15.09
PAT Margin (Abs Growth)	3.80	5.34	3.29	4.19	0.08	2.32	2.61	6.01	5.21	6.12
PE CAGR	1,296	346	110	87.65	129	48.97	60.42	33.89	27.43	—
CFO CAGR	55.11	61.33	23.74	28.80	19.16	9.59	7.05	15.39	12.59	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'25
Assets	32.38	34.63	44.28	45.57	44.71	47.06	52.31	59.87	104
Non Current Assets	14.26	16.89	23.36	21.31	19.22	19.72	23.41	27.12	67.83
Net Block	14.68	17.62	24.59	22.42	20.52	20.95	24.67	27.51	42.15
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—
Long Term Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	24.73
Current Assets	16.58	15.91	19.40	22.59	23.56	25.49	27.02	31.61	36.10
Inventory	3.93	3.44	4.57	4.94	5.67	7.21	7.83	7.63	10.40
Accounts Receivable	9.75	10.87	12.18	14.88	14.69	14.57	15.21	19.89	17.20
Short Term Investments	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	1.23	1.22	0.01	0.03	0.03	0.02	0.03	0.01	0.00
Liabilities	32.38	34.63	44.28	45.57	44.71	47.06	52.31	59.87	104
Shareholders Funds	12.31	14.41	17.77	19.03	20.94	21.39	23.20	30.53	44.61
Share Capital	5.03	5.03	5.03	5.03	5.03	5.03	5.03	5.03	5.03
Reserves	7.27	9.38	12.74	14.00	15.90	16.36	18.17	25.49	39.58
Non Current Liabilities	3.59	3.27	7.66	7.23	6.45	6.96	7.11	4.42	29.55
Secured Loans	0.76	1.45	1.16	5.57	4.54	5.11	4.20	3.28	—
Unsecured Loans	1.30	—	5.00	—	—	—	1.02	—	28.73
Current Liabilities	16.48	16.95	18.85	19.31	17.32	18.71	22.00	24.93	29.77
Accounts Payable	8.44	8.57	8.92	9.24	9.44	10.41	13.47	15.16	13.06
Short Term Loans	7.20	7.14	6.73	6.45	4.47	5.86	5.77	6.66	12.62

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Sales	52.41	52.94	54.14	60.14	63.58	48.00	72.65	116	104
Operating Expenses	46.31	47.18	48.54	53.45	56.44	43.30	65.17	100	85.39
Raw Material	14.40	14.17	13.67	15.15	15.20	11.31	16.36	26.62	20.15
Others	14.40	14.17	13.67	15.15	15.20	0.00	0.00	0.00	—
Dyes & Pigments	0.00	0.00	0.00	0.00	0.00	11.31	0.00	0.00	—
NA	0.00	0.00	0.00	0.00	0.00	0.00	16.36	26.62	—
Material Cost (%)	28.36	27.72	24.30	24.39	23.00	21.13	22.60	23.57	17.07
Employee Cost	12.24	12.87	13.93	13.75	13.87	8.38	10.70	12.04	16.88
Power & Fuel Cost	11.14	11.95	5.83	6.28	6.84	4.29	5.13	6.44	—
Operating Profit	6.10	5.76	5.60	6.70	7.14	4.70	7.48	16.29	18.66
Other Income	0.42	0.40	2.06	0.04	0.17	0.09	0.13	0.12	0.05
OPM (%)	11.64	10.88	10.34	11.14	11.23	9.78	10.30	13.99	17.93
Depreciation and Amortisation	1.90	2.10	2.82	3.77	3.72	3.38	4.01	6.14	9.82
Interest	1.53	0.97	1.02	1.20	1.01	0.95	0.91	0.84	1.26
Profit Before Tax	3.09	3.10	3.81	1.76	2.58	0.46	2.69	9.43	7.62
Tax	1.16	1.00	0.45	0.50	0.67	0.00	0.88	2.10	2.01
Net Profit	1.93	2.10	3.36	1.26	1.91	0.46	1.81	7.32	5.61
Number of shares(Crs)	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'25
Cash from Operating Activity	6.75	6.28	4.53	3.95	5.74	4.18	7.01	10.87	5.55
Profit Before Tax	3.09	3.10	3.80	1.76	2.58	0.46	2.69	9.43	7.62
Adjustments	3.22	2.68	2.23	4.96	4.57	4.24	4.80	6.86	11.04
OCF Before Working Capital	6.31	5.78	6.03	6.72	7.15	4.70	7.49	16.29	18.66
Working Capital Changes	1.58	1.20	-0.73	-2.43	-0.99	-0.45	0.37	-2.57	-10.88
Taxes Paid	-1.14	-0.70	-0.77	-0.34	-0.42	-0.07	-0.85	-2.84	-2.22
Cash from Investing Activity	-1.54	-4.74	-7.82	-1.85	-1.72	-3.71	-7.60	-8.99	-38.53
Net Fixed Assets Purchased	-1.65	-4.95	-7.92	-1.61	-1.74	-3.81	-7.71	-9.06	-13.84
Fixed Assets Purchased	-1.66	-5.11	-13.81	-1.70	-2.21	-3.81	-7.78	-9.30	-13.86
Fixed Assets Sold	0.01	0.16	5.89	0.09	0.47	0.00	0.07	0.24	0.01
Investment Purchased	—	—	—	—	—	—	—	—	—
Investment Sold	—	—	—	—	—	—	—	—	—
Interest Recieved	0.11	0.21	0.10	0.03	0.09	0.09	0.11	0.07	0.04
Dividends Recieved	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	-3.80	-1.52	3.28	-2.08	-4.01	-0.47	0.60	-1.90	32.95
Proceeds From Shares	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	0.00	0.68	4.72	-0.60	-1.03	0.00	1.51	-1.06	26.88
Proceeds From Borrowings	—	0.68	4.72	—	—	—	1.51	0.88	26.88
Repayment From Borrowings	—	—	—	-0.60	-1.03	—	—	-1.95	—
Interest Paid	-1.50	-0.87	-1.02	-1.20	-1.01	-0.95	-0.91	-0.84	-1.26
Dividend Paid	—	—	—	—	—	—	—	—	—
Net Cash Flow	1.41	0.01	-0.01	0.02	0.00	-0.01	0.01	-0.01	-0.03
Opening Cash & Cash Equivalents	1.23	1.22	0.02	0.01	0.03	0.03	0.02	0.03	0.03
Effect of FX	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	2.64	1.23	0.01	0.03	0.03	0.02	0.03	0.01	0.00
Net Capex (est)	1.65	4.95	7.92	1.61	1.74	3.81	7.71	9.06	13.84
Free Cash Flow (est)	5.10	1.32	-3.39	2.34	3.99	0.37	-0.70	1.81	-8.29

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Operational Ratios
Quick Ratio	0.82	0.91	0.77	0.74	0.79	0.91	1.03	0.98	0.87	0.96
Liquid Assets (Crs)	12.73	14.29	12.65	12.47	14.83	17.64	17.89	18.28	19.19	23.98
Current Liabilities (Crs)	15.57	15.76	16.48	16.95	18.85	19.31	17.32	18.71	22.00	24.93
Current Ratio	1.14	1.19	1.01	0.94	1.03	1.17	1.36	1.36	1.23	1.27
Current Assets (Crs)	17.80	18.78	16.58	15.91	19.40	22.59	23.56	25.49	27.02	31.61
Current Liabilities (Crs)	15.57	15.76	16.48	16.95	18.85	19.31	17.32	18.71	22.00	24.93
Interest Coverage Ratio	1.27	1.19	3.02	4.20	4.73	2.46	3.56	1.48	3.96	12.21
EBIT (Crs)	2.39	2.07	4.62	4.07	4.84	2.96	3.59	1.41	3.60	10.27
Interest Expenses (Crs)	1.88	1.75	1.53	0.97	1.02	1.20	1.01	0.95	0.91	0.84
Fixed Asset Turnover	1.22	2.95	1.49	1.33	1.10	1.19	1.22	0.86	1.15	1.66
Net Sales (Crs)	39.56	44.19	52.41	52.94	54.14	60.14	63.58	48.00	72.65	116
Fixed Assets (Crs)	32.31	14.96	35.08	39.87	49.27	50.63	52.07	55.88	63.08	69.97
Cash Conversion Cycle	-123	-96.06	-102	31.86	42.34	-115	-118	-197	-153	-111
Inventory Days	46.47	39.45	29.31	25.39	26.99	28.88	30.48	49.01	37.79	24.23
Days Receivable	69.51	73.08	66.51	71.07	77.69	82.10	84.89	111	74.80	55.02
Days Payable	239	209	198	64.61	62.34	226	233	357	265	190
Debt to Equity Ratio	1.50	1.47	0.82	0.68	0.76	0.70	0.49	0.51	0.47	0.33
Total Debt (Crs)	15.52	15.21	10.04	9.77	13.51	13.27	10.18	10.97	11.00	9.93
Shareholders Equity (Crs)	10.34	10.38	12.31	14.41	17.77	19.03	20.94	21.39	23.20	30.53
Free Cash Flow/Sales (%)	3.85	8.34	9.73	2.50	-6.27	3.89	6.28	0.78	-0.96	1.56
Free Cash Flow(est) (Crs)	1.52	3.69	5.10	1.32	-3.39	2.34	3.99	0.37	-0.70	1.81
Net Sales (Crs)	39.56	44.19	52.41	52.94	54.14	60.14	63.58	48.00	72.65	116
Profitability Ratios
Gross Margin (%)	74.25	70.27	71.64	72.28	75.70	75.61	77.00	78.87	77.40	76.43
Op Profit Margin (%)	9.47	8.85	11.64	10.88	10.34	11.14	11.23	9.78	10.30	13.99
Operating Profit (Crs)	4.05	4.22	6.52	6.16	7.65	6.74	7.31	4.79	7.61	16.41
Net Sales (Crs)	39.56	44.19	52.41	52.94	54.14	60.14	63.58	48.00	72.65	116
Net Profit Margin (%)	1.08	0.28	3.68	3.97	6.21	2.10	3.00	0.95	2.49	6.29
Net Profit (Crs)	0.43	0.12	1.93	2.10	3.36	1.26	1.91	0.46	1.81	7.32
Net Sales (Crs)	39.56	44.19	52.41	52.94	54.14	60.14	63.58	48.00	72.65	116
ROCE (%)	12.33	10.87	29.03	23.00	19.01	11.29	13.10	4.97	11.88	29.38
EBIT (Crs)	2.39	2.07	4.62	4.07	4.84	2.96	3.59	1.41	3.60	10.27
Capital Employed (Crs)	19.37	19.09	15.90	17.68	25.43	26.26	27.39	28.35	30.31	34.94
Return on Assets (%)	1.22	0.35	5.95	6.07	7.59	2.77	4.26	0.97	3.46	12.23
Net Profit (Crs)	0.43	0.12	1.93	2.10	3.36	1.26	1.91	0.46	1.81	7.32
Total Assets (Crs)	34.94	34.85	32.38	34.63	44.28	45.57	44.71	47.06	52.31	59.87
ROIC (%)	11.33	4.31	19.32	16.16	9.75	8.18	9.45	4.73	7.86	23.06
Op Profit after Taxes (Crs)	1.75	0.66	2.62	2.48	2.45	2.10	2.53	1.31	2.33	7.88
Invested Capital (Crs)	15.42	15.34	13.56	15.36	25.13	25.67	26.73	27.71	29.66	34.18
ROE (%)	4.12	1.18	15.66	14.58	18.92	6.63	9.10	2.14	7.79	23.99
Net Profit Margin (%)	1.08	0.28	3.68	3.97	6.21	2.10	3.00	0.95	2.49	6.29
Asset Turnover ratio	1.13	1.27	1.62	1.53	1.22	1.32	1.42	1.02	1.39	1.94
Equity Multiplier	3.38	3.36	2.63	2.40	2.49	2.39	2.14	2.20	2.25	1.96
Adjusted EPS	0.85	0.24	3.83	4.17	6.68	2.51	3.79	0.91	3.59	14.56
Valuation Ratios
P/E	0.00	0.00	17.02	14.34	5.66	12.44	2.86	29.17	17.65	5.91
Price to Book	0.00	0.00	2.67	2.09	1.07	0.83	0.26	0.62	1.38	1.42
EV/EBITDA	4.41	4.17	6.39	6.27	4.25	4.30	2.14	5.08	5.63	3.24
Dividend Yield (%)	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Quarterly Results

Sunrakshakk Industries India Ltd.
Sarla Perform. Fiber
Loading...
Banswara Syntex
Loading...

In Rs. Cr.	Mar'24	Mar'25
Net Sales	30.54	103
Operating Expenses	25.76	91.34
Increase/Decrease in Stock	0.37	-1.00
Raw Material	7.37	69.88
Employee Cost	4.06	6.52
Selling and Distribution Expenses	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00
Gen_AdminExpenses	0.00	0.00
Miscellaneous Expenses	0.00	0.00
Operating Profit	4.77	11.40
Other Income	0.00	0.57
Interest	0.18	0.60
PBDT	4.60	11.37
Depreciation and Amortization	2.19	3.44
Profit Before Tax	2.41	7.94
Tax	0.31	1.50
Profit After Tax	2.10	6.44
Exceptional Items	0.00	0.00
Net Profit	2.10	6.44
Quarterly Ratios
EPS	4.17	12.79
Operating Profit Margin	15.63	11.09
Net Profit Margin	6.87	6.26

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

95.90%

Implied Growth Rate over a 5 year period*

35.60%

Implied Growth Rate over a 10 year period*

16.50%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Sunrakshakk Industries India Ltd. Financials

How strong is Sunrakshakk Indust. balance sheet?

Balance sheet of Sunrakshakk Indust. is strong.
But short term working capital might become an issue for this company.

Is the debt of Sunrakshakk Indust. increasing or decreasing?

Yes, The net debt of Sunrakshakk Indust. is increasing.
Latest net debt of Sunrakshakk Indust. is ₹35.61 Crs as of Mar-25.
This is greater than Mar-23 when it was ₹9.91 Crs.

Is the profitablity of Sunrakshakk Indust. improving?

The profit is oscillating.
The profit of Sunrakshakk Indust. is ₹5.61 Crs for TTM, ₹7.32 Crs for Mar 2023 and ₹1.81 Crs for Mar 2022.

Does Sunrakshakk Indust. pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Sunrakshakk Indust. latest dividend payout ratio is 0% and 3yr average dividend payout ratio is 0%

How has Sunrakshakk Indust. allocated its funds?

Companies resources are allocated to majorly productive assets like Plant & Machinery and unproductive assets like Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Sunrakshakk Industries India Ltd.

Sunrakshakk Industries India Ltd.

Has the share price of Sunrakshakk Indust. grown faster than its competition?

Is Sunrakshakk Indust. stock expensive?

How strong is Sunrakshakk Indust. balance sheet?

Is the debt of Sunrakshakk Indust. increasing or decreasing?

Is the profitablity of Sunrakshakk Indust. improving?

Does Sunrakshakk Indust. pay decent dividends?

How has Sunrakshakk Indust. allocated its funds?

SIGN UP FOR FREE