Small Textiles

Sportking India Ltd.

SPORTKING

₹119.7

2.92% (3.4)

Market Cap

₹1,525 Cr.

P/E

13.96

Sportking India Ltd.

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

FAQs on Sportking India Ltd. Shareprice

Has the share price of Sportking India grown faster than its competition?

Sportking India has given lower returns compared to its competitors.
Sportking India has grown at ~5.39% over the last 3yrs while peers have grown at a median rate of 38.77%

Is Sportking India stock expensive?

Yes, Sportking India is expensive.
Latest PE of Sportking India is 13.53, while 3 year average PE is 9.24.
Also latest EV/EBITDA of Sportking India is 7.84 while 3yr average is 5.74.

View FAQ's On Business

Growth Table

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	48.16	24.78	6.77	25.18	81.66	53.19	68.03	105	—	—
TTM EPS CAGR	59.78	-7.72	-33.56	8.73	58.96	-12.36	—	—	—	—
Sales CAGR	6.19	6.99	5.43	17.90	13.25	13.82	13.28	12.05	10.41	8.40
PAT Margin (Abs Growth)	-3.03	-16.04	-3.51	2.05	0.89	1.14	0.81	1.86	2.25	0.38
PE CAGR	-7.27	35.22	60.70	15.13	14.28	74.80	—	—	—	—
CFO CAGR	-145	—	—	—	—	—	—	—	—	—

* 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

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	815	880	823	1,113	969	1,072	1,666	1,614	1,977	1,775
Non Current Assets	386	342	331	502	468	461	484	768	782	791
Net Block	399	340	293	471	466	417	382	757	786	758
Capital Work in Progress	1.97	7.41	23.70	33.25	0.00	0.00	73.23	6.62	0.00	4.94
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	—	—	—	—	—	—	—	—	—
Current Assets	404	521	482	595	483	598	1,169	824	1,169	984
Inventory	268	303	281	310	211	281	522	372	645	434
Accounts Receivable	48.75	154	132	194	177	211	411	234	356	456
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	2.99	0.52	0.81	8.89	1.59	0.83	24.85	67.62	1.46	0.75
Liabilities	815	880	823	1,113	969	1,072	1,666	1,614	1,977	1,775
Shareholders Funds	165	182	201	240	252	357	767	900	902	1,006
Share Capital	11.91	3.40	3.41	3.44	3.46	3.48	13.45	13.45	12.87	12.87
Reserves	153	179	198	237	249	353	754	886	890	993
Non Current Liabilities	287	223	177	174	285	258	166	377	436	395
Secured Loans	256	195	154	140	243	182	131	334	385	—
Unsecured Loans	1.00	5.99	6.31	7.22	7.37	10.64	10.33	8.71	9.33	353
Current Liabilities	363	475	445	698	431	457	733	338	639	374
Accounts Payable	18.57	21.43	79.70	171	76.12	87.47	124	103	87.33	70.02
Short Term Loans	258	352	262	301	291	264	379	110	426	232

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	1,035	1,014	1,053	1,160	1,355	1,306	2,154	2,205	2,377	2,524
Operating Expenses	909	896	952	1,032	1,219	1,095	1,555	1,923	2,168	2,261
Raw Material	616	612	682	756	901	785	1,181	1,558	1,703	1,758
Cotton	498	510	559	592	761	681	1,009	1,363	1,506	—
Man Made Fibres	114	102	123	165	140	104	172	195	197	—
Yarn	3.59	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—
Others	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—
Material Cost (%)	64.70	63.13	66.08	65.11	67.06	60.90	54.17	70.01	71.71	69.68
Employee Cost	63.18	67.50	73.85	83.32	97.16	86.63	105	116	139	143
Power & Fuel Cost	93.90	100	94.47	96.23	113	112	120	119	155	—
Operating Profit	126	118	101	129	136	211	599	282	209	263
Other Income	4.41	14.10	12.88	2.04	2.99	18.60	24.15	11.52	35.71	26.79
OPM (%)	12.19	11.68	9.62	11.11	10.05	16.18	27.81	12.79	8.78	10.42
Depreciation and Amortisation	59.06	57.74	56.27	53.65	63.34	51.73	43.86	48.15	85.89	89.64
Interest	51.07	40.11	29.05	39.47	57.53	38.33	31.87	26.24	62.58	50.26
Profit Before Tax	20.42	34.71	28.88	37.82	18.28	118	547	189	95.90	150
Tax	9.05	12.93	9.72	13.80	5.92	33.46	138	57.52	25.56	40.55
Net Profit	11.38	21.78	19.16	24.02	12.36	84.53	411	132	70.35	109
Number of shares(Crs)	0.36	0.36	0.36	0.36	0.36	0.33	1.33	1.33	1.27	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9.03	—

TTM Values as of Mar 2025

Cash Flow

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	22.72	111	139	97.20	148	103	95.63	520	-236	415
Profit Before Tax	20.42	34.64	29.14	37.82	18.28	118	547	189	95.90	150
Adjustments	104	80.98	85.64	83.23	125	101	68.54	97.19	147	155
OCF Before Working Capital	124	116	115	121	143	219	616	287	243	304
Working Capital Changes	-101	0.01	32.32	1.85	9.97	-101	-383	300	-456	147
Taxes Paid	-0.48	-4.73	-8.50	-25.70	-5.39	-15.57	-137	-66.96	-22.89	-37.19
Cash from Investing Activity	-9.99	-4.89	-36.93	-106	-142	-2.54	-103	-392	-45.61	-66.71
Net Fixed Assets Purchased	-7.22	-6.51	-37.89	-107	-143	-3.82	-78.83	-364	-104	-67.33
Fixed Assets Purchased	-8.39	-6.52	-38.30	-107	-144	-4.03	-79.16	-364	-105	-69.89
Fixed Assets Sold	1.16	0.02	0.41	0.07	0.25	0.21	0.33	0.03	1.00	2.56
Investment Purchased	—	-0.00	—	—	—	—	-24.36	-56.00	-0.01	—
Investment Sold	—	—	—	—	—	—	—	24.19	55.99	—
Interest Recieved	0.94	1.58	0.92	1.44	1.46	1.27	0.35	3.47	2.28	0.86
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	-12.52	-108	-101	8.37	-4.97	-101	6.91	-117	271	-349
Proceeds From Shares	0.00	0.01	0.05	0.10	0.06	0.07	—	—	—	—
Net Long Term Borrowings	-46.34	-61.94	-24.61	-13.03	68.91	-43.99	-82.00	207	82.03	-36.33
Proceeds From Borrowings	0.31	—	5.00	45.19	124	9.90	0.14	254	115	42.77
Repayment From Borrowings	-46.65	-61.94	-29.61	-58.21	-55.01	-53.90	-82.13	-47.23	-33.14	-79.11
Interest Paid	-45.67	-34.68	-26.32	-36.44	-54.70	-31.11	-25.22	-21.70	-57.85	-49.52
Dividend Paid	—	—	—	—	—	—	—	—	—	-6.23
Net Cash Flow	0.20	-2.47	0.29	-0.13	0.91	-0.76	-0.29	11.02	-10.11	-0.95
Opening Cash & Cash Equivalents	2.78	2.99	0.52	0.81	0.68	1.59	0.83	0.54	11.56	1.45
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	2.99	0.52	0.81	0.68	1.59	0.83	0.54	11.56	1.45	0.50
Net Capex (est)	7.22	6.51	37.89	107	143	3.82	78.83	364	104	67.33
Free Cash Flow (est)	15.49	104	101	-9.98	4.42	98.96	16.80	156	-340	347

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	0.55	0.37	0.46	0.45	0.41	0.63	0.69	0.88	1.34	0.82
Liquid Assets (Crs)	159	136	219	201	286	272	317	647	452	524
Current Liabilities (Crs)	289	363	475	445	698	431	457	733	338	639
Current Ratio	1.10	1.11	1.10	1.08	0.85	1.12	1.31	1.60	2.44	1.83
Current Assets (Crs)	319	404	521	482	595	483	598	1,169	824	1,169
Current Liabilities (Crs)	289	363	475	445	698	431	457	733	338	639
Interest Coverage Ratio	1.03	1.40	1.87	1.99	1.96	1.32	4.08	18.17	8.22	2.53
EBIT (Crs)	81.16	71.50	74.82	57.93	77.29	75.82	178	579	245	158
Interest Expenses (Crs)	78.52	51.07	40.11	29.05	39.47	57.53	38.33	31.87	26.24	62.58
Fixed Asset Turnover	1.58	1.42	2.55	2.59	1.82	1.95	1.88	3.05	1.95	1.91
Net Sales (Crs)	1,127	1,035	1,014	1,053	1,160	1,355	1,306	2,154	2,205	2,377
Fixed Assets (Crs)	714	730	398	407	638	696	697	706	1,129	1,243
Cash Conversion Cycle	76.35	82.60	127	124	83.62	70.56	85.58	95.96	108	110
Inventory Days	64.34	75.46	103	101	92.94	70.16	68.81	68.04	73.98	78.08
Days Receivable	26.36	20.04	36.35	49.36	51.20	50.00	54.30	52.73	53.37	45.28
Days Payable	14.36	12.90	11.41	26.52	60.53	49.61	37.53	24.81	19.24	13.37
Debt to Equity Ratio	3.44	3.40	3.25	2.38	2.10	2.27	1.41	0.70	0.53	0.97
Total Debt (Crs)	529	562	592	479	505	572	503	537	473	875
Shareholders Equity (Crs)	154	165	182	201	240	252	357	767	900	902
Free Cash Flow/Sales (%)	19.22	1.50	10.29	9.56	-0.86	0.33	7.58	0.78	7.08	-14.29
Free Cash Flow(est) (Crs)	217	15.49	104	101	-9.98	4.42	98.96	16.80	156	-340
Net Sales (Crs)	1,127	1,035	1,014	1,053	1,160	1,355	1,306	2,154	2,205	2,377
Profitability Ratios
Gross Margin (%)	33.27	35.30	36.87	33.92	34.89	32.94	39.10	45.83	29.99	28.29
Op Profit Margin (%)	11.87	12.19	11.68	9.62	11.11	10.05	16.18	27.81	12.79	8.78
Operating Profit (Crs)	151	131	133	114	131	139	230	623	294	244
Net Sales (Crs)	1,127	1,035	1,014	1,053	1,160	1,355	1,306	2,154	2,205	2,377
Net Profit Margin (%)	0.71	1.10	2.15	1.82	2.07	0.91	6.47	19.06	5.99	2.96
Net Profit (Crs)	8.02	11.38	21.78	19.16	24.02	12.36	84.53	411	132	70.35
Net Sales (Crs)	1,127	1,035	1,014	1,053	1,160	1,355	1,306	2,154	2,205	2,377
ROCE (%)	16.60	15.81	18.46	15.31	18.65	14.10	29.01	62.09	19.22	11.84
EBIT (Crs)	81.16	71.50	74.82	57.93	77.29	75.82	178	579	245	158
Capital Employed (Crs)	489	452	405	378	414	538	614	933	1,277	1,338
Return on Assets (%)	1.03	1.40	2.48	2.33	2.16	1.28	7.89	24.65	8.18	3.56
Net Profit (Crs)	8.02	11.38	21.78	19.16	24.02	12.36	84.53	411	132	70.35
Total Assets (Crs)	778	815	880	823	1,113	969	1,072	1,666	1,614	1,977
ROIC (%)	40.39	8.52	9.67	8.46	12.18	9.51	20.47	47.81	13.75	6.84
Op Profit after Taxes (Crs)	194	37.37	38.11	29.88	47.80	49.23	114	415	163	90.06
Invested Capital (Crs)	479	439	394	353	392	518	559	868	1,184	1,316
ROE (%)	5.21	6.88	11.97	9.52	10.01	4.90	23.69	53.50	14.67	7.80
Net Profit Margin (%)	0.71	1.10	2.15	1.82	2.07	0.91	6.47	19.06	5.99	2.96
Asset Turnover ratio	1.45	1.27	1.15	1.28	1.04	1.40	1.22	1.29	1.37	1.20
Equity Multiplier	5.06	4.93	4.84	4.09	4.64	3.84	3.00	2.17	1.79	2.19
Adjusted EPS	0.59	0.84	1.60	1.40	1.74	0.89	6.36	30.80	9.93	5.54
Valuation Ratios
P/E	0.00	0.00	0.21	0.99	7.32	5.29	3.51	3.51	6.51	14.30
Price to Book	0.00	0.00	0.03	0.09	0.73	0.26	0.83	1.87	0.95	1.12
EV/EBITDA	3.56	4.37	4.50	4.35	5.13	4.57	3.48	3.13	4.31	7.69
Dividend Yield (%)	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.63

Quarterly Results

Sportking India Ltd.
AYM Syntex
Loading...
Raj Rayon Industries
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	513	534	539	628	599	611	634	652	610	629
Operating Expenses	473	478	489	589	550	544	560	594	553	554
Increase/Decrease in Stock	-0.01	0.15	-28.42	28.40	-9.28	10.66	-7.58	-14.12	8.00	14.40
Raw Material	376	380	412	441	434	415	451	487	413	407
Employee Cost	31.55	31.13	32.15	34.24	36.31	36.71	34.11	33.37	39.05	36.13
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	30.32	32.02	36.56	40.48	39.44	38.78	36.90	39.08	40.24	38.97
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	40.03	55.73	49.80	39.58	48.65	67.12	73.83	57.70	57.04	74.35
Other Income	5.07	2.28	5.26	19.84	7.69	2.91	6.78	7.85	3.18	8.97
Interest	6.32	2.29	10.42	16.47	15.58	16.60	15.25	10.54	15.21	9.26
PBDT	38.78	55.73	44.64	42.95	40.77	53.43	65.36	55.01	45.01	74.06
Depreciation and Amortization	14.21	13.88	20.26	21.65	22.13	21.85	21.82	22.06	22.57	23.18
Profit Before Tax	24.57	41.85	24.38	21.30	18.64	31.58	43.55	32.94	22.44	50.87
Tax	6.53	10.99	6.20	5.80	4.84	8.72	11.72	7.92	6.15	14.76
Profit After Tax	18.04	30.86	18.18	15.51	13.80	22.86	31.83	25.02	16.29	36.12
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	18.04	30.86	18.18	15.51	13.80	22.86	31.83	25.02	16.29	36.12
Quarterly Ratios
EPS	1.34	2.29	1.41	1.21	1.07	1.78	2.47	1.94	1.27	2.81
Operating Profit Margin	7.80	10.44	9.24	6.30	8.13	10.98	11.64	8.85	9.35	11.82
Net Profit Margin	3.52	5.78	3.37	2.47	2.30	3.74	5.02	3.84	2.67	5.74

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

16.40%

Implied Growth Rate over a 5 year period*

3.00%

Implied Growth Rate over a 10 year period*

0.00%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Sportking India Ltd. Financials

How strong is Sportking India balance sheet?

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

Is the debt of Sportking India increasing or decreasing?

The net debt of Sportking India is decreasing.
Latest net debt of Sportking India is ₹584 Crs as of Mar-25.
This is less than Mar-24 when it was ₹872 Crs.

Is the profitablity of Sportking India improving?

The profit is oscillating.
The profit of Sportking India is ₹109 Crs for TTM, ₹70.35 Crs for Mar 2024 and ₹132 Crs for Mar 2023.

Does Sportking India pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Sportking India latest dividend payout ratio is 9.03% and 3yr average dividend payout ratio is 9.03%

How has Sportking India allocated its funds?

Companies resources are allocated to majorly unproductive assets like Inventory, Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Sportking India Ltd.

Sportking India Ltd.

Has the share price of Sportking India grown faster than its competition?

Is Sportking India stock expensive?

How strong is Sportking India balance sheet?

Is the debt of Sportking India increasing or decreasing?

Is the profitablity of Sportking India improving?

Does Sportking India pay decent dividends?

How has Sportking India allocated its funds?

SIGN UP FOR FREE