Sportking India Ltd, Fundamental analysis

Industry Industry name	Textiles
Variance Full Year Net Profit Variance	8
Equity Latest Equity	12.71
Face Value Latest Face Value	1
Reserves Total Reserve	1025.7
Dividend Full Year Dividend %	100
Sales Turnover Full Year Net Sales	2495.86
Net Profit Full Year Net Profit	119.38
Full Year CPS Full Year Cash Per Share	16.8
Earning Per Share Full Year Earning Per Share	9.4
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	703.68
Previous EPS Previous earnings per share	0
Book Value Book value	81.7
Networth Full Year Return on Networth	12.17
Price/Book Value Price to Book value	2.802938
Yearly PE ratio Full Year Price to Earning per share	24.4
Yearly PC ratio Full Year Price to Cash Per Share	13.6
Bse value BSE Value in lakhs	59.96
Nse value NSE Value in lakhs	611.25
High 52 week high	242
Low 52 week low	78
Price NSE Current market price	229
CPM Current market price	229

Market cap BSE / NSE Market Cap	2909.95
Net profit Latest Quarter Net Profit	75.97
Net profit variance Latest Quarter Net Profit variance	123
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	2495.57
TTM OP Trailing Twelve 12 month Operating Profit	247.3
TTM OPM Trailing Twelve 12 month Operating Profit Margin	9.91
TTM GP Trailing Twelve 12 month Gross Profit	311.1
TTM GPM Trailing Twelve 12 month Gross Profit Margin	11.9
TTM NP Trailing Twelve 12 month Net Profit	93.51
TTM NPV Trailing Twelve 12 month Net Profit Variane	37.13
TTM EPS Trailing Twelve 12 month EPS	12.72
TTM PE Trailing Twelve 12 month PE	18
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	87.86
Equity Latest Equity	12.71
LTP Latest Price (BSE/NSE)	229
Gross block Latest Gross Block	1368.24
Loans Total loans	9.04
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	11.6
Year GPM Full Year Gross Profit Margin	10.2
Quarter OPM Latest quater Operation Profit Margin	18.8

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	652	610	629	586	627	646	637	704
YOY Sales Growth %	4%	2%	3%	-8%	-4%	6%	1%	20%
Gross Sales	652	610	629	586	627	646	637	704
+ Expenses	589	550	555	516	562	580	551	571
Material Cost %	77%	66%	63%	70%	71%	70%	63%	61%
Raw Material Cost	483	410	408	401	438	451	415	434
Change in Inventory	15	-9	-14	12	6	0	-11	-3
Manufacturing Cost %	13%	15%	15%	15%	15%	14%	14%	14%
Employee Cost %	5%	6%	6%	6%	5%	5%	6%	6%
Other Cost %	-5%	3%	5%	-4%	-2%	0%	4%	1%
Raw Materials %	74%	67%	65%	69%	70%	70%	65%	62%
Purchase of Finished Goods %	0%	0%	0%	0%	0%	0%	0%	0%
Stock Adjustments %	-2%	1%	2%	-2%	-1%	0%	2%	0%
Power & Fuel %	6%	7%	6%	7%	7%	7%	6%	5%
Other Manufacturing Expenses %	7%	9%	9%	8%	8%	8%	8%	8%
Operating Profit	63	59	74	69	65	66	85	132
OPM %	10%	10%	12%	12%	10%	10%	13%	19%
+ Other Income	8	3	9	12	8	3	-8	2
Miscellaneous Income	8	3	9	12	8	3	-8	2
Interest	11	15	9	11	12	12	10	9
Depreciation	22	23	23	24	24	24	23	24
Profit before tax	38	25	50	46	38	33	44	102
+ Tax %	21%	25%	29%	27%	25%	25%	26%	26%
Current Tax	8	7	16	14	11	9	15	27
Deferred Tax	0	-1	-1	-1	-2	-1	-4	-1
Net Profit	30	19	35	34	28	25	33	76
EPS in Rs

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	1,016	1,055	1,160	1,355	1,306	2,154	2,205	2,377	2,524	2,496
Sales Growth %		4%	10%	17%	-4%	65%	2%	8%	6%	-1%
Gross Sales	1,016	1,055	1,161	1,355	1,306	2,154	2,205	2,377	2,524	2,496
Excise Duty	1	1	0	0	0	0	0	0	0	0
+ Expenses	897	953	1,032	1,219	1,117	1,558	1,956	2,172	2,255	2,210
Material Cost %	63%	66%	65%	67%	61%	54%	70%	72%	70%	68%
Raw Material Cost	633	683	757	902	786	1,181	1,559	1,703	1,756	1,708
Change in Inventory	7	13	-2	7	10	-14	-15	1	0	-6
Manufacturing Cost %	16%	15%	13%	12%	13%	9%	8%	10%	9%	10%
Employee Cost %	7%	7%	7%	7%	7%	5%	5%	6%	6%	6%
Other Cost %	3%	2%	3%	4%	6%	5%	5%	4%	5%	4%
Raw Materials %	62%	65%	65%	67%	60%	55%	71%	72%	70%	68%
Purchase of Finished Goods %	2%	0%	0%	0%	0%	0%	0%	0%	0%	0%
Stock Adjustments %	-1%	-1%	0%	-0%	-1%	1%	1%	-0%	0%	0%
Power & Fuel %	10%	9%	8%	8%	9%	6%	5%	7%	6%	7%
Other Manufacturing Expenses %	6%	6%	5%	4%	4%	3%	3%	3%	3%	4%
Selling & Administration %	2%	2%	3%	3%	3%	4%	3%	3%	3%	4%
Miscellaneous Expenses %	0%	0%	0%	1%	2%	0%	2%	1%	1%	1%
Operating Profit	118	101	129	136	189	596	249	205	269	286
OPM %	12%	10%	11%	10%	14%	28%	11%	9%	11%	11%
+ Other Income	14	13	2	3	19	24	12	36	27	15
Miscellaneous Income	14	13	2	3	19	24	12	36	27	15
Interest	40	29	39	58	38	32	26	63	54	50
Depreciation	58	56	54	63	52	44	48	86	90	95
Profit before tax	35	29	38	18	118	547	190	96	156	161
+ Tax %	37%	34%	36%	32%	28%	25%	30%	27%	26%	26%
Current Tax	21	16	9	2	41	138	49	21	42	49
Deferred Tax	-8	-6	5	4	-7	0	9	4	-2	-8
+ Net Profit	22	19	24	12	85	409	132	70	116	120
Profit Growth %		-12%	25%	-49%	584%	384%	-68%	-47%	64%	4%
Extraordinary Income / Expense	0	0	0	0	-22	0	-30	0	0	0
Exceptional Item	0	0	0	0	-22	0	-30	0	0	0
EPS in Rs

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3	3	3	3	3	91	91	90	105	108
Reserves	179	198	237	190	276	677	809	812	917	1,026
+ Borrowings	592	479	505	573	504	538	474	875	570	454
Secured Borrowings	586	473	497	455	416	364	438	830	570	445
Unsecured Borrowings	6	6	7	118	88	174	36	45	1	9
Deferred Credit	0	0	0	0	0	0	0	0	4	3
+ Other Liabilities	95	143	360	199	249	249	201	185	183	157
Current Liabilities	93	139	351	133	162	241	192	176	176	156
Provisions	11	18	1	1	25	28	10	9	14	8
Equity Application Money	0	0	0	58	77	0	0	0	0	0
Other liability items	6	6	12	14	13	11	12	15	17	15
Total Liabilities	869	823	1,105	966	1,032	1,554	1,575	1,963	1,776	1,744
+ Fixed Assets	340	293	471	466	417	382	757	786	759	729
Gross Block	398	407	638	696	696	706	1,129	1,243	1,304	1,368
Accumulated Depreciation	58	114	168	230	279	324	372	457	545	639
CWIP	7	24	33	0	0	73	7	0	5	15
Investments	0	0	0	0	0	0	0	0	0	14
+ Other Assets	521	507	601	499	615	1,099	811	1,177	1,012	986
Inventories	303	281	310	211	281	522	372	645	435	391
Trade receivables	154	132	194	177	211	411	234	356	456	396
Cash Equivalents	1	1	9	2	1	25	68	1	1	1
Loans n Advances	57	71	77	99	109	103	115	158	103	172
Other asset items	7	22	11	10	12	38	23	17	17	26
Total Assets	869	823	1,105	966	1,032	1,554	1,575	1,963	1,776	1,744

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	111	139	97	148	103	96	520	-236	415	292
Profit Before Tax & Extraordinary Items	35	29	38	18	118	547	190	96	154	161
Depreciation	58	56	54	63	52	44	48	86	90	95
Interest (Net)	33	25	37	52	30	27	19	57	48	43
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	-2	0
Provisions & Write-offs (Net)	0	0	0	0	0	0	2	5	14	10
Profit / Loss in Forex	-10	4	-8	9	-2	-3	-2	-1	0	17
Receivables	20	7	-78	9	-45	0	168	-166	-99	78
Inventories	-35	21	-28	98	-70	-241	150	-273	207	44
Trade Payables	15	4	108	-98	14	0	-21	-16	-14	-30
Direct Taxes Paid	-5	-9	-26	-5	-16	-137	-67	-23	-37	-56
+ Cash from Investing Activity	-5	-37	-106	-142	-3	-103	-392	-46	-67	-94
Purchase of Fixed Assets	-7	-38	-107	-144	-4	-79	-364	-105	-70	-81
Sale of Fixed Assets	0	0	0	0	0	0	0	1	3	0
Purchase of Investments	0	0	0	0	0	0	0	0	0	-14
Interest Received	2	1	1	1	1	0	3	2	1	1
Others	0	0	0	0	0	-24	-32	56	0	0
+ Cash from Financing Activity	-108	-101	8	-5	-101	7	-117	271	-349	-198
Proceeds from Issue of Shares	0	0	0	0	0	0	0	0	0	0
Proceeds from Other Long-Term Borrowings	0	5	45	124	10	0	254	115	43	1
Proceeds from Short-Term Borrowings	0	0	43	0	0	114	0	315	0	0
Repayment of Long-Term Borrowings	0	-30	-58	-74	-80	-82	-47	-33	-79	-90
Repayment of Short-Term Borrowings	-12	-51	0	0	0	0	-269	0	-256	-54
Repayment of Financial Liabilities	0	0	0	0	0	0	0	0	0	0
Dividend Paid	0	0	0	0	0	0	0	0	-7	-13
Others	-62	0	15	0	0	0	-32	-68	0	0
Net Cash Flow	-2	0	0	1	-1	0	11	-10	-1	0