SPORTKING INDIA LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 858.2 INR | -0.44% |
|
-0.05% | +4.37% |
| Apr. 27 | Sportking India Limited Recommends Final Dividend for Fiscal Year 2023-24 | CI |
| Apr. 27 | Sportking India Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 177 | 1,633 | 603.9 | 3,076 | 14,545 | 8,590 |
| Enterprise Value (EV) 1 | 5,380 | 6,661 | 6,315 | 8,104 | 19,915 | 13,216 |
| P/E ratio | 1.03 x | 7.57 x | 5.44 x | 3.61 x | 3.51 x | 6.51 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.02 x | 0.14 x | 0.04 x | 0.24 x | 0.68 x | 0.39 x |
| EV / Revenue | 0.51 x | 0.57 x | 0.47 x | 0.62 x | 0.92 x | 0.6 x |
| EV / EBITDA | 5.32 x | 5.11 x | 4.48 x | 3.81 x | 3.33 x | 4.74 x |
| EV / FCF | 6.35 x | 8.43 x | -3.49 x | 16.1 x | -24 x | 30.5 x |
| FCF Yield | 15.8% | 11.9% | -28.6% | 6.22% | -4.17% | 3.28% |
| Price to Book | 0.1 x | 0.79 x | 0.28 x | 0.86 x | 1.9 x | 0.96 x |
| Nbr of stocks (in thousands) | 12,794 | 12,794 | 12,794 | 13,771 | 13,448 | 13,287 |
| Reference price 2 | 13.84 | 127.7 | 47.20 | 223.4 | 1,082 | 646.5 |
| Announcement Date | 8/31/18 | 9/5/19 | 11/30/20 | 8/16/21 | 9/5/22 | 8/21/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 10,533 | 11,605 | 13,551 | 13,062 | 21,540 | 22,050 |
| EBITDA 1 | 1,011 | 1,303 | 1,410 | 2,124 | 5,980 | 2,786 |
| EBIT 1 | 452.7 | 771.4 | 782.9 | 1,609 | 5,544 | 2,307 |
| Operating Margin | 4.3% | 6.65% | 5.78% | 12.31% | 25.74% | 10.46% |
| Earnings before Tax (EBT) 1 | 288.8 | 378.2 | 182.8 | 1,180 | 5,474 | 1,895 |
| Net income 1 | 191.6 | 240.2 | 123.6 | 845.3 | 4,092 | 1,320 |
| Net margin | 1.82% | 2.07% | 0.91% | 6.47% | 19% | 5.99% |
| EPS 2 | 13.45 | 16.86 | 8.675 | 61.93 | 308.0 | 99.33 |
| Free Cash Flow 1 | 847.5 | 789.9 | -1,808 | 503.8 | -830.6 | 433.1 |
| FCF margin | 8.05% | 6.81% | -13.34% | 3.86% | -3.86% | 1.96% |
| FCF Conversion (EBITDA) | 83.79% | 60.61% | - | 23.71% | - | 15.54% |
| FCF Conversion (Net income) | 442.38% | 328.84% | - | 59.6% | - | 32.81% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/31/18 | 9/5/19 | 11/30/20 | 8/16/21 | 9/5/22 | 8/21/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 5,203 | 5,028 | 5,711 | 5,029 | 5,371 | 4,626 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.145 x | 3.858 x | 4.049 x | 2.367 x | 0.8981 x | 1.66 x |
| Free Cash Flow 1 | 848 | 790 | -1,808 | 504 | -831 | 433 |
| ROE (net income / shareholders' equity) | 10% | 10.9% | 5.02% | 27.8% | 72.8% | 15.8% |
| ROA (Net income/ Total Assets) | 3.34% | 5% | 4.73% | 10.1% | 26.8% | 9.22% |
| Assets 1 | 5,729 | 4,803 | 2,614 | 8,397 | 15,274 | 14,320 |
| Book Value Per Share 2 | 135.0 | 162.0 | 170.0 | 261.0 | 570.0 | 672.0 |
| Cash Flow per Share 2 | 0.5700 | 0.4800 | 1.120 | 0.6200 | 0.4000 | 8.700 |
| Capex 1 | 253 | 1,072 | 1,436 | 40.3 | 792 | 3,635 |
| Capex / Sales | 2.4% | 9.24% | 10.6% | 0.31% | 3.68% | 16.49% |
| Announcement Date | 8/31/18 | 9/5/19 | 11/30/20 | 8/16/21 | 9/5/22 | 8/21/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +4.37% | 132M | |
| +21.26% | 6.58B | |
| +17.21% | 1.56B | |
| -14.04% | 1.19B | |
| +15.81% | 1.15B | |
| +6.05% | 1.03B | |
| +25.95% | 1.01B | |
| +3.09% | 740M | |
| 0.00% | 588M | |
| -18.82% | 553M |
- Stock Market
- Equities
- SPORTKING Stock
- Financials Sportking India Limited
