SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sunil Industries Ltd (521232)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521232 NSE: Textile | Small Cap | Sunil Industries Share Price

₹83.10 0.00 (0.00%)

As on 03-Jun'26 16:59

Sunil Industries Ltd (521232)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521232 NSE: Textile | Small Cap | Sunil Industries Share Price

₹83.10 0.00 (0.00%)

As on 03-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹35 Cr.
Current Price
₹83.1
52-Week Low / High
₹60 / 100
TTM EPS
₹11
TTM Sales
₹226 Cr.
Book Value per Share
₹128.4
P/E Ratio
7.58
In line with its 5-year historical median
Industry PE
36.6
Price to Book (P/B)
0.65
Higher than its 5-year historical median
Price to Sales (P/S)
0.15
Higher than its 5-year historical median
EV/EBITDA
4.91
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
8.25%
Outperforms industry median
Return on Capital Employed (ROCE)
10.63%
Outperforms industry median
Return on Assets (ROA)
3.12%
Operating Profit Margin
7.6%
Net Profit Margin
2.27%
Gross Profit Margin
4.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-4.64%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
12.92%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
74.11%
Asset Quality
Promoter Holding
58.36%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹50 Cr.
Equity
₹4.2 Cr.
Face Value
₹10
All Time Low / High
₹0.50 / 119.25

Sunil Industries stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Sunil Industries Ltd a good quality company?
Sunil Industries Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Sunil Industries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Sunil Industries Ltd vs industry peers?
Sunil Industries Ltd revenue CAGR is 13.46%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Sunil Industries Ltd?
Promoters hold 58.36% of the Sunil Industries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Sunil Industries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 12.8% based on the current price.

10 Year X-Ray :

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.
Sunil 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

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 10.9%8.4%8.8%7%4.9%5.2%8.9%10.2%9.1%10.6%-
Value Creation
Index
-0.2-0.4-0.4-0.5-0.7-0.6-0.4-0.3-0.4-0.2-

Growth Parameters

Sales 24114315410891.488.6161227180172226
Sales YoY Gr.--40.5%7.3%-29.5%-15.6%-3%82.3%40.8%-20.8%-4.6%-
Adj EPS 5.83.63.12.51.71.76.48.25.49.211
YoY Gr.--39.2%-13.5%-18.2%-32.3%-1.2%283.3%26.9%-33.4%69.7%-
BVPS (₹) 74.978.58284.686.287.894.5102.6107.9117.3128.4
Adj Net
Profit
2.51.51.31.10.70.72.73.42.33.95
Cash Flow from Ops. -14.512.518.1-3.60.29.7-2.2-2.213.111.7-
Debt/CF from Ops. -2.92.81.1-8.8134.53.1-19.5-28.84.14.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -3.7%13.5%2.1%-4.6%
Adj EPS 5.2%40.3%12.8%69.7%
BVPS5.1%6.3%7.5%8.7%
Share Price 12% 38.1% 23.6% 0.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.14.63.8321.97.18.35.28.28.9
Op. Profit
Mgn %
3.24.845.14.95.65.256.57.66
Net Profit
Mgn %
110.810.80.81.71.51.32.32
Debt to
Equity
1.31.10.60.90.80.81.11.51.21.10
Working Cap
Days
9218713917623825215112817018194
Cash Conv.
Cycle
611239412416214482749711017

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales240.58143.14153.55108.2491.3988.61161.49227.40180.21171.84
Operating Expenses + 232.99136.24147.38102.7886.9383.62153.13215.95168.60158.73
Manufacturing Costs27.3720.2218.0514.4517.1522.1530.0130.2426.7636.44
Material Costs199.36110.07123.3483.0461.6453.42102.80164.43116.46103
Employee Cost 1.651.882.301.932.182.162.723.633.864.54
Other Costs 4.624.063.693.365.965.8917.6017.6521.5114.76
Operating Profit 7.586.916.175.464.464.998.3611.4411.6113.11
Operating Profit Margin (%) 3.2%4.8%4.0%5.0%4.9%5.6%5.2%5.0%6.4%7.6%
Other Income + 0.620.400.470.240.200.120.200.380.190.35
Exceptional Items 00000-0.03-0.02000
Interest 3.143.723.092.952.132.442.584.785.645.99
Depreciation 1.181.461.311.441.461.641.882.102.412.64
Profit Before Tax 3.882.142.241.321.071.014.084.943.754.83
Tax 1.360.590.790.240.360.301.371.501.510.93
Profit After Tax 2.521.541.451.070.710.712.713.442.243.90
PAT Margin (%) 1.1%1.1%1.0%1.0%0.8%0.8%1.7%1.5%1.2%2.3%
Adjusted EPS (₹)6.03.73.52.61.71.76.58.25.39.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sunil Industries - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 31.4332.9734.4235.5136.2036.8839.6943.0745.3249.24
Share Capital 4.204.204.204.204.204.204.204.204.204.20
Reserves 27.2328.7730.2231.313232.6835.4938.8741.1245.04
Debt +40.7433.8219.1330.6727.5229.0741.8962.1352.8454.02
Long Term Debt10.5917.073.282.603.182.352.793.041.830.91
Short Term Debt30.1516.7515.8528.0724.3326.7239.1059.0951.0153.12
Minority Interest0000000000
Trade Payables20.2415.417.396.3811.1611.4218.7611.7614.1214.32
Others Liabilities 3.595.076.266.054.954.695.5310.029.0811.19
Total Liabilities 9687.2767.2178.6179.8382.07105.87126.98121.35128.77

Fixed Assets

Net Fixed Assets +13.2114.6716.2514.8215.8219.9524.9330.8232.1832.64
Gross Block25.8525.0927.9727.9330.1635.1440.9948.9152.6755.59
Accumulated Depreciation12.6410.4211.7213.1014.3415.1916.0618.0920.4922.96
CWIP 0000001.42000
Investments 0.020.020.020.020.020.020.020.160.160.17
Inventories17.5817.261320.2019.7815.6714.3527.8529.6919.95
Trade Receivables52.4345.0628.1426.3432.4328.0846.7833.8833.5853.95
Cash Equivalents 4.553.912.367.860.493.434.3111.475.489.23
Others Assets 8.216.347.449.3711.2914.9114.0622.7920.2712.84
Total Assets 9687.2767.2178.6179.8382.07105.87126.98121.35128.77

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -14.5012.4518.12-3.560.219.67-2.23-2.2213.1411.72
PBT 3.882.142.251.321.071.044.104.943.754.83
Adjustment 3.073.893.774.153.4344.486.569.368.38
Changes in Working Capital -20.437.0212.57-8.93-3.844.98-10.18-12.110.79-0.28
Tax Paid -1.02-0.59-0.48-0.09-0.44-0.34-0.63-1.61-0.75-1.21
Cash Flow From Investing Activity + -0.37-2.59-4.18-1.070.39-5.74-8.20-7.01-3.69-2.52
Capex -0.59-2.84-2.660.02-2.46-5.77-8.31-6.55-3.84-3.06
Net Investments -0.01-0-1.76-1.292.68-0.05-0.01-0.81-0.040.34
Others 0.230.240.230.210.170.080.120.350.190.20
Cash Flow From Financing Activity + 11.89-9.67-16.758.59-5.29-0.8810.6715.72-15.48-5.09
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-13.8211.54-3.161.5513.2520.50-9.840.89
Interest Paid -2.39-2.75-2.93-2.95-2.13-2.44-2.58-4.78-5.64-5.99
Dividend Paid 0000000000
Others 14.28-6.9200000-000
Net Cash Flow -2.980.19-2.813.97-4.693.040.246.50-6.044.11

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)8.354.794.313.061.971.947.088.315.068.25
ROCE (%)10.878.358.757.044.875.238.8710.239.110.63
Asset Turnover Ratio2.991.561.991.481.151.091.721.951.451.37
PAT to CFO Conversion(x)-5.758.0812.5-3.330.313.62-0.82-0.655.873.01
Working Capital Days
Receivable Days56.20124.308791.90117.40124.6084.6064.7068.3093
Inventory Days25.7044.40365679.807333.9033.9058.3052.70
Payable Days24.5059.1033.7030.3051.9077.2053.6033.9040.5050.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sunil Industries Ltd FAQs

The current trading price of Sunil Industries on 03-Jun-2026 16:59 is ₹83.10.

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 02-Jun-2026 the market cap of Sunil Industries stood at ₹34.90 Cr

The latest P/E ratio of Sunil Industries as of 02-Jun-2026 is 7.58.

The latest P/B ratio of Sunil Industries as of 02-Jun-2026 is 0.65.

The 52-week high of Sunil Industries is ₹99.95 and the 52-week low is ₹59.50.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunil Industries is ₹226 ( Cr.) .

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

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

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

About Sunil Industries Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×