Sarup Industries Ltd (514412) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Sarup Industries Share Price

170.65 -3.45 -1.98%
as on 05-Dec'25 16:59

Sarup Industries Ltd (514412) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Sarup Industries

Based on:

M-Cap below 100cr DeciZen not available

Sarup Industries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
71.32
Market Cap:
56.6 Cr.
52-wk low:
47.8
52-wk high:
184.9

Is Sarup Industries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Sarup Industries: Login to view analysis.

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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -0.9%4.8%-1.5%-13.3%-6.1%-3.3%0.1%-0.4%1.4%17.3%-
Value Creation
Index
-1.1-0.7-1.1-2.0-1.4NANANANA0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 48.948.241.219.921.11012.29.111.61618
Sales YoY Gr.--1.5%-14.5%-51.8%6.2%-52.8%22.2%-25%26.6%38%-
Adj EPS -71.5-11-28.3-17.1-13.4-6.7-7.7-5.25.82.4
YoY Gr.-NA-834.7%NANANANANANANA-
BVPS (₹) 68.66958.430.310-3.3-10-17.7-23.9-9.3-8.5
Adj Net
Profit
-2.30.5-3.6-9.2-5.6-4.4-2.2-2.5-1.71.91
Cash Flow from Ops. -1.71.44.65.1-2.7-1.25.51.716.7-2.3-
Debt/CF from Ops. -17.624.38.27.6-14.4-36.77.223.92.6-16.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -11.7%-5.4%9.5%38%
Adj EPS NANANANA
BVPS-180.1%-198.4%NANA
Share Price 5.5% 53.9% 80.5% 257%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-9.72.2-17.3-63.8-84.6-400.199.855.525.2-35.1-27.5
Op. Profit
Mgn %
2.76-0.6-29.5-7.6-4.26.51.310.214.211.9
Net Profit
Mgn %
-4.61-8.7-46.3-26.3-43.7-17.8-27.3-14.711.84.5
Debt to
Equity
1.41.62411.7-38.7-12-6.9-5.5-12.2-
Working Cap
Days
3413513938447861,6271,2591,5701,5211,342591
Cash Conv.
Cycle
2852442726064901,011567783834697291

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Sarup Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 2.4 -
TTM Sales (₹ Cr.) 17.7 -
BVPS (₹.) -8.5 -
Reserves (₹ Cr.) -6 -
P/BV -20.44 -
PE 71.32 -
From the Market
52 Week Low / High (₹) 47.80 / 184.90
All Time Low / High (₹) 12.25 / 184.90
Market Cap (₹ Cr.) 56.6
Equity (₹ Cr.) 3.3
Face Value (₹) 10
Industry PE 54.3

Management X-Ray of Sarup Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *28.9428.9428.9428.9428.9428.9428.9428.94100.0028.94
* Pledged shares as % of Promoter's holding (%)

Valuation of Sarup Industries - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Sarup Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales48.9148.1641.1919.8721.109.9712.189.1411.5715.97
Operating Expenses 47.7345.2941.4925.7322.7410.3911.399.0210.3913.70
Manufacturing Costs3.541.591.372.070.950.630.530.421.071.99
Material Costs28.6925.5121.6613.0312.716.277.715.115.517.13
Employee Cost 13.4714.2213.628.887.062.532.472.783.133.82
Other Costs 2.043.984.841.762.020.960.680.720.680.77
Operating Profit 1.182.87-0.30-5.86-1.64-0.420.790.121.172.27
Operating Profit Margin (%) 2.4%6.0%-0.7%-29.5%-7.8%-4.2%6.5%1.3%10.1%14.2%
Other Income 0.161.461.340.420.150.070.130.560.044.19
Interest 2.132.062.432.612.842.962.162.262.061.36
Depreciation 1.751.731.901.611.261.030.870.820.740.51
Exceptional Items 0000000000
Profit Before Tax -2.530.54-3.28-9.66-5.59-4.33-2.12-2.41-1.594.59
Tax -0.1800-0.51-0.040.020.050.090.12-0.20
Profit After Tax -2.360.54-3.28-9.15-5.55-4.35-2.17-2.50-1.704.79
PAT Margin (%) -4.8%1.1%-8.0%-46.0%-26.3%-43.7%-17.8%-27.3%-14.7%30.0%
Adjusted EPS (₹)-7.21.7-10.1-28.1-17.1-13.4-6.7-7.7-5.214.7
Dividend Payout Ratio (%)0%60%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 22.3222.4419.019.863.26-1.09-3.26-5.75-7.78-3.01
Share Capital 3.253.253.253.253.253.253.253.253.253.25
Reserves 19.0719.1915.756.600.01-4.34-6.51-9-11.03-6.26
Minority Interest0000000000
Debt30.0634.7337.6739.2438.1742.1339.0739.4742.9736.79
Long Term Debt15.4534.7337.6724.2623.9233.1930.8831.5036.3435.93
Short Term Debt14.620014.9814.258.958.197.976.640.86
Trade Payables10.3210.698.0911.2113.8313.6014.1615.3615.3317
Others Liabilities 11.1510.109.7114.8316.8416.3715.6814.9414.9314.93
Total Liabilities 73.8577.9674.4775.1472.1171.0265.6664.0265.4565.71

Fixed Assets

Gross Block38.7440.4539.6239.7039.6839.73404039.4637.37
Accumulated Depreciation23.6925.3726.2227.8428.943030.8531.6732.4332.70
Net Fixed Assets 15.0515.0713.3911.8610.749.749.158.337.024.66
CWIP 10.4113.0913.0915.711616.0316.0316.0300
Investments 0.430.710.710.400.290.290.290.290.290.29
Inventories28.4128.1931.1930.9529.3329.1025.5324.4342.9444.83
Trade Receivables11.2013.4511.089.109.459.968.969.599.479.56
Cash Equivalents 0.900.510.710.690.630.530.570.380.720.76
Others Assets 7.466.944.316.425.675.385.144.975.015.61
Total Assets 73.8577.9674.4775.1472.1171.0265.6664.0265.4565.71

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -1.701.434.595.13-2.65-1.155.451.6516.72-2.28
PBT -2.530.54-3.28-9.66-5.59-4.35-2.17-2.50-1.704.79
Adjustment 3.353.516.084.573.983.892.933.054.39-6.18
Changes in Working Capital -2.13-2.331.810.23-1.04-0.694.681.114.03-0.89
Tax Paid -0.39-0.2900000000
Cash Flow From Investing Activity -9.65-4.67-0.34-2.71-1.26-0.06-0.28-0-16.234.14
Capex -9.78-4.43-0.34-2.71-1.26-0.06-0.28-0-0.034.14
Net Investments 0-0.2800000000
Others 0.130.04000000-16.200
Cash Flow From Financing Activity 10.972.85-4.06-2.44-2.681.10-5.12-1.841.55-1.37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 11.404.870009.27-2.310.624.84-0.02
Interest Paid -1.81-1.81-2.16-2.44-2.68-2.87-2.06-2.23-1.96-1.35
Dividend Paid -0.59000000000
Others 1.95-0.20-1.9000-5.31-0.76-0.22-1.330
Net Cash Flow -0.39-0.380.19-0.02-6.59-0.110.04-0.192.040.49

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-102.43-15.85-63.41-84.64N/AN/AN/AN/AN/A
ROCE (%)-0.874.75-1.5-13.34-6.08N/AN/AN/AN/AN/A
Asset Turnover Ratio0.710.650.580.270.290.140.180.140.180.24
PAT to CFO Conversion(x)N/A2.65N/AN/AN/AN/AN/AN/AN/A-0.48
Working Capital Days
Receivable Days8791101183160355284370301217
Inventory Days2122082455645211,0708189971,0631,003
Payable Days471031582703597986571,0541,015828

Sarup Industries Ltd Stock News

Sarup Industries Ltd FAQs

The current trading price of Sarup Industries on 05-Dec-2025 16:59 is ₹170.7.
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 04-Dec-2025 the market cap of Sarup Industries stood at ₹56.62.
The latest P/E ratio of Sarup Industries as of 04-Dec-2025 is 71.32.
The latest P/B ratio of Sarup Industries as of 04-Dec-2025 is -20.44.
The 52-week high of Sarup Industries is ₹184.9 and the 52-week low is ₹47.80.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sarup Industries is ₹17.74 ( 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.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×