Sarup Industries Ltd - Stock Valuation and Financial Performance

BSE: 514412 | NSE: | Household & Personal Products | Small Cap

Sarup Industries Share Price

44.97 0.00 0.00%
as on 26-Mar'24 16:00

DeciZen - make an informed investing decision on Sarup Industries

M-Cap below 100cr DeciZen not available

Sarup Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
14.6 Cr.
52-wk low:
20.6
52-wk high:
45

Is Sarup Industries Ltd an attractive stock to invest in?

1. Is Sarup Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sarup Industries Ltd is a below average quality company.

2. Is Sarup Industries Ltd undervalued or overvalued?

The key valuation ratios of Sarup Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Sarup Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sarup Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sarup Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Sarup Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7.4%8.5%-1.7%3.5%-3.3%-14%-7.9%-5.5%-1.7%-2.6%-
Value Creation
Index
-0.5-0.4-1.1-0.8-1.2-2.0-1.6NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 59.569.248.948.241.219.921.11012.29.19
Sales YoY Gr.-16.3%-29.3%-1.5%-14.5%-51.8%6.2%-52.8%22.2%-25%-
Adj EPS 5.26.3-71.5-11-28.3-17.1-13.4-6.7-7.7-9.8
YoY Gr.-20.9%-211.8%NA-834.7%NANANANANA-
BVPS (₹) 84.976.168.66958.430.310-3.3-10-17.7-23.3
Adj Net
Profit
1.72-2.30.5-3.6-9.2-5.6-4.4-2.2-2.5-3
Cash Flow from Ops. 15.3-1.71.44.65.1-2.7-1.25.51.7-
Debt/CF from Ops. 12.73.1-17.624.38.27.6-14.4-36.77.223.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -18.8%-26%-24.3%-25%
Adj EPS -204.5%NANANA
BVPS-184%-178.7%-220.8%NA
Share Price 4.4% -0.5% 36.3% 80.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
6.17.8-9.72.2-17.3-63.8-84.6-400.199.855.547.7
Op. Profit
Mgn %
8.78.62.76-0.6-29.5-7.6-4.26.51.3-1.6
Net Profit
Mgn %
2.82.9-4.61-8.7-46.3-26.3-43.7-17.8-27.3-36
Debt to
Equity
0.50.71.41.62411.7-38.7-12-6.9-
Working Cap
Days
2472323413513938447861,6271,2591,5701,558
Cash Conv.
Cycle
2192112852442726064901,011567783385

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 47.70%

Sales growth has been subdued in last 3 years -24.34%

Sales growth is not so good in last 4 quarters at -15.71%

Latest Financials - Sarup Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -9.8 -
TTM Sales (₹ Cr.) 8.8 -
BVPS (₹.) -23.3 -
Reserves (₹ Cr.) -11 -
P/BV -1.93 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 20.56 / 44.97
All Time Low / High (₹) 12.25 / 140.00
Market Cap (₹ Cr.) 14.6
Equity (₹ Cr.) 3.3
Face Value (₹) 10
Industry PE 56.3

Management X-Ray of Sarup Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.0028.9428.9428.9428.9428.9428.94
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sarup Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales59.5069.2248.9148.1641.1919.8721.109.9712.189.14
Operating Expenses 54.7763.3047.7345.2941.4925.7322.7410.3911.399.02
Manufacturing Costs5.314.793.541.591.372.070.950.630.530.42
Material Costs31.4938.7128.6925.5121.6613.0312.716.277.715.11
Employee Cost 15.0416.6613.4714.2213.628.887.062.532.472.78
Other Costs 2.943.142.043.984.841.762.020.960.680.72
Operating Profit 4.735.911.182.87-0.30-5.86-1.64-0.420.790.12
Operating Profit Margin (%) 7.9%8.5%2.4%6.0%-0.7%-29.5%-7.8%-4.2%6.5%1.3%
Other Income 0.090.540.161.461.340.420.150.070.130.56
Interest 1.882.092.132.062.432.612.842.962.162.26
Depreciation 1.211.821.751.731.901.611.261.030.870.82
Exceptional Items 0000000000
Profit Before Tax 1.732.54-2.530.54-3.28-9.66-5.59-4.33-2.12-2.41
Tax 0.350.51-0.1800-0.51-0.040.020.050.09
Profit After Tax 1.382.03-2.360.54-3.28-9.15-5.55-4.35-2.17-2.50
PAT Margin (%) 2.3%2.9%-4.8%1.1%-8.0%-46.0%-26.3%-43.7%-17.8%-27.3%
Adjusted EPS (₹)4.36.3-7.21.7-10.1-28.1-17.1-13.4-6.7-7.7
Dividend Payout Ratio (%)42%29%0%60%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 27.6124.7622.3222.4419.019.863.26-1.09-3.26-5.75
Share Capital 3.253.253.253.253.253.253.253.253.253.25
Reserves 24.3621.5119.0719.1915.756.600.01-4.34-6.51-9
Minority Interest0000000000
Debt12.9016.5930.0634.7337.6739.2438.1742.1339.0739.47
Long Term Debt1.464.0415.4534.7337.6724.2623.9233.1930.8831.50
Short Term Debt11.4412.5414.620014.9814.258.958.197.97
Trade Payables10.858.8310.3210.698.0911.2113.8313.6014.1615.36
Others Liabilities 613.9411.1510.109.7114.8316.8416.3715.6814.94
Total Liabilities 57.3664.1273.8577.9674.4775.1472.1171.0265.6664.02

Fixed Assets

Gross Block33.2639.1038.7440.4539.6239.7039.6839.734040
Accumulated Depreciation20.8122.0123.6925.3726.2227.8428.943030.8531.67
Net Fixed Assets12.4617.0915.0515.0713.3911.8610.749.749.158.33
CWIP 0.260.3510.4113.0913.0915.711616.0316.0316.03
Investments 0.430.430.430.710.710.400.290.290.290.29
Inventories28.5828.9428.4128.1931.1930.9529.3329.1025.5324.43
Trade Receivables10.7012.3411.2013.4511.089.109.459.968.969.59
Cash Equivalents 0.811.280.900.510.710.690.630.530.570.38
Others Assets4.123.697.466.944.316.425.675.385.144.97
Total Assets 57.3664.1273.8577.9674.4775.1472.1171.0265.6664.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1.025.30-1.701.434.595.13-2.65-1.155.451.65
PBT 1.732.54-2.530.54-3.28-9.66-5.59-4.35-2.17-2.50
Adjustment 2.81-1.073.353.516.084.573.983.892.933.05
Changes in Working Capital -2.964.26-2.13-2.331.810.23-1.04-0.694.681.1
Tax Paid -0.42-0.44-0.39-0.29000000
Cash Flow From Investing Activity -1.21-5.99-9.65-4.67-0.34-2.71-1.26-0.06-0.280
Capex -1.26-6.07-9.78-4.43-0.34-2.71-1.26-0.06-0.280
Net Investments 000-0.28000000
Others 0.050.080.130.04000000
Cash Flow From Financing Activity -3.081.1710.972.85-4.06-2.44-2.681.10-5.12-1.84
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.712.5811.404.870009.27-2.310.62
Interest Paid -1.70-1.85-1.81-1.81-2.16-2.44-2.68-2.87-2.06-2.23
Dividend Paid -0.49-0.59-0.590000000
Others -0.181.011.95-0.20-1.9000-5.31-0.76-0.22
Net Cash Flow -3.270.47-0.39-0.380.19-0.02-6.59-0.110.04-0.19
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.057.77-102.43-15.85-63.41-84.64N/AN/AN/A
ROCE (%)8.8711.31-0.874.75-1.5-13.34-6.08N/AN/AN/A
Asset Turnover Ratio1.071.150.710.650.580.270.290.140.180.14
PAT to CFO Conversion(x)0.742.61N/A2.65N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days70608791101183160355284370
Inventory Days1501512122082455645211,070818997
Payable Days00471031582703597986571,054

Sarup Industries Ltd Stock News

Sarup Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sarup Industries on 26-Mar-2024 16:00 is ₹44.97.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Mar-2024 16:00 the market cap of Sarup Industries stood at ₹14.63.
The latest P/E ratio of Sarup Industries as of 26-Mar-2024 16:00 is 0.00.
The latest P/B ratio of Sarup Industries as of 26-Mar-2024 16:00 is -1.93.
The 52-week high of Sarup Industries is ₹44.97 and the 52-week low is ₹20.56.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sarup Industries is ₹8.82 ( Cr.) .

About Sarup Industries Ltd

Sarup Tanneries was incorporated in the year 1979 and promoted by Bawa Paramjit Singh. In 2012 the company changed its name from Sarup Tanneries Ltd. to Sarup Industries Ltd.

Various products of the company are supplied to leading shoe manufacturers in Germany, Italy, England, Denmark, Canada, Singapore and Japan. Nearly 85% of the company`s production is exported. In the domestic market, it supplies shoes to Park Avenue.

The manufacturing plants of the company are located in Jalandhar, Punjab. The company has at present 13 franchise offices for retail outlets of Lotus Bawa and plans to open 100 offices in different part of the country. In line with the expansion and diversification plans, the company has tied up with MGF for setting up of a multiplex-cum-shopping mall in Ramdaspura, Jalandhar, located at a prime location in Jalandhar district.

In 2003, the shareholders have approved to delist the equity shares from Ludhiana and Delhi Stock Exchanges.

Business areas of the company:

Sarup manufactures leather shoes, soles and uppers.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.