S.P. Apparels Ltd - Stock Valuation and Financial Performance

BSE: 540048 | NSE: SPAL | Textile | Small Cap

S.P. Apparels Share Price

567.15 -8.80 -1.53%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on S.P. Apparels

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

S.P. Apparels stock performance -

mw4me loader
P/E Ratio (CD):
17.45
Market Cap:
1,426.4 Cr.
52-wk low:
328.5
52-wk high:
709.6

Is S.P. Apparels Ltd an attractive stock to invest in?

1. Is S.P. Apparels Ltd a good quality company?

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

2. Is S.P. Apparels Ltd undervalued or overvalued?

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

3. Is S.P. Apparels Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of S.P. Apparels Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of S.P. Apparels:

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.
S.P. Apparels 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 % 8.8%7.5%12.3%12%10.9%13.6%7.7%7.4%11.4%9.7%-
Value Creation
Index
-0.4-0.5-0.1-0.2-0.20.0-0.5-0.5-0.2-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4514735336336628268096528591,0781,067
Sales YoY Gr.-4.8%12.8%18.8%4.7%24.8%-2.1%-19.4%31.8%25.4%-
Adj EPS 5.53.516.216.71732.715.217.230.92832.6
YoY Gr.--35.5%356.2%3.7%1.3%93%-53.5%12.8%79.7%-9.3%-
BVPS (₹) 4045.365.7142157.8188.3203.6217.3248.2268.5293.9
Adj Net
Profit
9.2627.742.142.784.139.144.179.370.382
Cash Flow from Ops. 58.183.648.848.9-1.282.382.780.526.9216-
Debt/CF from Ops. 5.135.33.8-191.42.62.727.51-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.2%10.2%10%25.4%
Adj EPS 19.9%10.6%22.5%-9.3%
BVPS23.6%11.2%9.7%8.2%
Share Price - 13.6% 57.1% 64.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.6623.517.211.319.17.88.213.310.711.6
Op. Profit
Mgn %
14.714.11616.417.116.410.415.91713.214.7
Net Profit
Mgn %
21.25.26.56.610.24.86.89.26.57.7
Debt to
Equity
3.22.520.50.60.40.40.30.30.3-
Working Cap
Days
18217817416019419419423420716894
Cash Conv.
Cycle
4339406510710610913212310337

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 11.60%

Sales growth is growing at healthy rate in last 3 years 10.04%

Net Profit is growing at healthy rate in last 3 years 22.52%

Sales growth is not so good in last 4 quarters at 1.29%

Latest Financials - S.P. Apparels Ltd.

Standalone Consolidated
TTM EPS (₹) 39.9 32.6
TTM Sales (₹ Cr.) 928 1,067
BVPS (₹.) 300.8 293.9
Reserves (₹ Cr.) 730 712
P/BV 1.89 1.93
PE 14.24 17.45
From the Market
52 Week Low / High (₹) 328.50 / 709.55
All Time Low / High (₹) 57.95 / 709.55
Market Cap (₹ Cr.) 1,426
Equity (₹ Cr.) 25.1
Face Value (₹) 10
Industry PE 28.4

Management X-Ray of S.P. Apparels:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of S.P. Apparels

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
Sales4514735336336628268096528591,078
Operating Expenses 388406448529557707726550714936
Manufacturing Costs7479869010213312399130149
Material Costs207203204254255327357270354486
Employee Cost 76100122147159187196149190239
Other Costs 32253538416050324062
Operating Profit 63668510410612083102145142
Operating Profit Margin (%) 13.9%14.1%16.0%16.4%16.0%14.5%10.3%15.7%16.9%13.2%
Other Income 2952116182431723
Interest 3531251829623141319
Depreciation 18202019222230323536
Exceptional Items 00-17000-10000
Profit Before Tax 12242887711094459115111
Tax 5159332336-3163028
Profit After Tax 6101954487347438583
PAT Margin (%) 1.4%2.0%3.5%8.5%7.2%8.9%5.8%6.6%9.9%7.7%
Adjusted EPS (₹)4.05.68.421.818.728.618.316.833.032.9
Dividend Payout Ratio (%)0%0%0%2%3%0%0%13%0%9%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 94103133357397484523558638674
Share Capital 44443725252626262625
Reserves 505996332372458498533612649
Minority Interest-5-5-6-7-6-6-6-6-7-6
Debt265229231174218201217149183209
Long Term Debt92736840342662213611
Short Term Debt173157163134184174156128146198
Trade Payables10712111770101109859111399
Others Liabilities 647189821009974136135122
Total Liabilities 5255205636778108878929291,0621,097

Fixed Assets

Gross Block411421441483512543697728766807
Accumulated Depreciation126145164184205226253284316349
Net Fixed Assets285275277299307317444444450459
CWIP 0040654010810
Investments 11158310003113
Inventories125107128102187248228241332297
Trade Receivables54748213416612894117116105
Cash Equivalents 1471135465846416064
Others Assets46556247668180759449
Total Assets 5255205636778108878929291,0621,097

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 58844949-182838127216
PBT 12242887711095459115111
Adjustment 5449463854-156383557
Changes in Working Capital -613-36-61-104-12-15-3-9876
Tax Paid -2-3-6-15-23-14-13-14-25-27
Cash Flow From Investing Activity -14-6-28-121-15-60-39-21-29-160
Capex -7-15-26-41-39-86-51-44-33-52
Net Investments 00-3-80202311223-109
Others -8911421111
Cash Flow From Financing Activity -44-77-207319-17-45-4224-48
Net Proceeds from Shares 700200010000
Net Proceeds from Borrowing -23-290-70-9-6-4-522-43
Interest Paid -38-32-25-28-18-13-18-10-12-14
Dividend Paid 00-1-4-4-100-60
Others 10-166-25503-23-271910
Net Cash Flow 011235-117218
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.1213.5119.7622.812.6716.669.327.9814.1612.58
ROCE (%)12.0414.814.2422.5917.1717.599.310.0116.3914.98
Asset Turnover Ratio0.850.90.981.020.890.970.910.720.861
PAT to CFO Conversion(x)9.678.42.580.91-0.021.121.771.880.322.6
Working Capital Days
Receivable Days43505362836550594937
Inventory Days1029080668096107131122106
Payable Days1922062131341231189911910580

S.P. Apparels Ltd Stock News

S.P. Apparels Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of S.P. Apparels on 19-Apr-2024 16:01 is ₹567.1.
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 19-Apr-2024 16:01 the market cap of S.P. Apparels stood at ₹1,426.4.
The latest P/E ratio of S.P. Apparels as of 19-Apr-2024 16:01 is 14.24.
The latest P/B ratio of S.P. Apparels as of 19-Apr-2024 16:01 is 1.89.
The 52-week high of S.P. Apparels is ₹709.5 and the 52-week low is ₹328.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of S.P. Apparels is ₹928.0 ( Cr.) .

About S.P. Apparels Ltd

The company was incorporated in Avinashi, Tamil Nadu, a public limited company under Part IX of the Companies Act, 1956, pursuant to a certificate of incorporation dated November 18, 2005 issued by the Registrar of Companies, Tamil Nadu located at Coimbatore. They are the leading manufacturer and exporter of knitted garments for infants and children in India. These are manufactured at our integrated facilities that allow them to provide end-to-end garment manufacturing services from greige fabric to finished products. They also manufacture and retail menswear garments in India under the brand ‘Crocodile’. They believe their core competency lies in their clear understanding of the specifications of knitted garments in the infants and children category, the buying preferences of their customers and their ability to deliver products of a consistent high quality that meet the product specifications and stringent compliance requirements of their international customers. The company have long-standing relationship with their major customers has been one of the most significant factors contributing to their growth.

SP Apparels operates 21 manufacturing facilities in and around the region of Avinashi in Tamil Nadu. Company has 4,874 sewing machines, eight cutting machines, 79 embroidery machines, 17 printing machines, 16,896 spindles and 22 dyeing machines.

Business area of the company

They also manufacture a broad range of menswear garments consisting of shirts, polo shirts, t-shirts, trousers, jeans, sweaters, jackets and men's innerwear consisting of vests, briefs, boxer shorts and socks under the brand 'Crocodile' which is subsidiaries through an agreement with Crocodile International Pte Limited, Singapore. They mainly export their products to United Kingdom. During financial year16, the company exported approximately 35.98 million pieces of knitted garments for infants and children directly to its international customers, including TESCO and Primark.

Major events and milestones:

  • 1989: Started export operations as a partnership firm.
  • 1998: Set-up our own manufacturing facility at Neelambur.
  • 2001: Commissioning of the first wind energy generator.
  • 2003: Set-up first in-house embroidery facility at Thekkalur.
  • 2004: Set-up our flagship factory at Avinashi with full garment conversion process (from cutting to packing).
  • 2005: Conversion of the partnership firm to our Company.
  • 2005:Set-up first in-house printing facility at Avinashi.
  • 2005: Commissioning of our own dyeing plant at SIPCOT, Perundurai.
  • 2006: Investment by NYLIM India Fund II in our Company pursuant to the SSSA.
  • 2006: Acquisition of majority shareholding in CPPL pursuant to a share transfer agreement dated May 24, 2006 and a memorandum of understanding dated May 24,
  • 2006 executed among CIPL, CPPL, our Company and Shivarams Associates Private Limited.
  • 2006: Addenda to the Technology License Agreement dated May 16, 2006 executed by our Subsidiary, CPPL with Crocodile International Pte Limited in 1996, for the use of the ‘Crocodile’ brand.
  • 2007: Acquisition of the ‘Natalia’ brand pursuant to an agreement dated February 20, 2007.
  • 2007: Amalgamation of S.P. TexFab Private Limited with our Company pursuant to a Scheme of Amalgamation sanctioned by the High Court of Madras with effect from March 21, 2007.
  • 2008: Amalgamation of Sri Balaji Bakkiam Spinning Mills with our Company pursuant to a Scheme of Amalgamation sanctioned by the High Court of Madras with effect from May 13, 2008
  • 2008: Acquisition of our retail division from CPPL, on a going concern basis.
  • 2009: Reschedulement of term loan facilities from State Bank of Mysore and State Bank of Indore. The facility availed from State Bank of Indore has been repaid by our Company subsequently.
  • 2010: Formulation and implementation of a foreign exchange policy for our Company.
  • 2011: Sale of wind mills owned by our Company to Maple Renewable Power Private Limited pursuant to a slump sale agreement dated December 23, 2011.
  • 2013: Investment by Euro Asia pursuant to the Investment Agreement.
  • 2014: Incorporation of a wholly-owned subsidiary, SPUK in the United Kingdom.
  • 2014: Reschedulement of term loan facility from Andhra Bank.
  • 2015: Execution of the Sub-Licensing Agreement with its Subsidiary, CPPL to manufacture, distribute and market products under the ‘Crocodile’ brand.
  • 2015: Transfer of 12 retail stores by Poornam to the Company pursuant to the Slump Sale Agreement.

Awards and Accreditations:

  • 2006: Awarded ‘Outstanding New Vendor’ by The Children’s Place (Disney Store, North America).
  • 2007:  Received ‘Worldwide Responsible Apparel Production’ certification.
  • 2009: Recognized as ‘Star Export House’ by the Government of India.
  • 2009: Awarded 'Trading Fairly Award' by TESCO for setting benchmarks in Tirupur for labor standards compliance, investing in workers and supporting community projects.
  • 2010: Awarded ‘Tamil Nadu State Government Safety Award 2010’ by the Directorate of Industrial Safety and Health, Government of Tamil Nadu for the least number of accidents.
  • 2011: Awarded ‘Tamil Nadu State Government Safety Award 2011’ by the Directorate of Industrial Safety and Health, Government of Tamil Nadu for the least number of accidents.
  • 2011: Awarded ‘Best Newcomer’ by Marks & Spencer Children’s Suppliers Awards 2011.
  • 2011 – 2012: Awarded ‘Values Award’ by TESCO.
  • 2013: Awarded ‘F&F Gold Rated Supplier 2013’  by TESCO.
  • 2013: Received laboratory accreditation ISO/IEC 17025:2005 by the National Accreditation Board for Testing and Calibration Authorities, Department of Science and Technology, India.
  • 2014: Received ISO 9001:2008 systems certification.
  • 2014: Received laboratory testing accreditation by one of our customers.
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.