Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹41Cr
Leather/Synthetic Footwear
Rev Gr TTM
Revenue Growth TTM
11.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SARUPINDUS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -64.4 | -62.1 | 13.2 | 51.4 | 252.3 | 176.9 | 74.2 | -3.1 | 26.8 | 9.2 | 50.7 | -24.4 |
| 2 | 2 | 2 | 4 | 3 | 3 | 2 | 4 | 4 | 3 | 4 | 3 |
Operating Profit Operating ProfitCr |
| -38.5 | -21.5 | -12.3 | 14.1 | 23.7 | 17.8 | 20.4 | 10.3 | 12.1 | 13.5 | 11.9 | 11.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | -1 | -1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -77.8 | -2,925.0 | -24.6 | 108.3 | 108.6 | 104.4 | 587.2 | 225.0 | 290.9 | 140.0 | -96.9 | -61.5 |
| -117.4 | -86.9 | -52.8 | 0.8 | 2.9 | 1.4 | 147.5 | 2.8 | 8.8 | 3.0 | 3.0 | 1.4 |
| -3.9 | -3.5 | -2.6 | 0.1 | 0.3 | 0.2 | 12.9 | 0.4 | 1.3 | 0.4 | 0.4 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -29.2 | 0.8 | -11.0 | -54.5 | 4.9 | -52.8 | 22.2 | -25.0 | 26.6 | 38.1 | 4.1 |
| 64 | 48 | 47 | 45 | 26 | 23 | 10 | 11 | 9 | 10 | 14 | 15 |
Operating Profit Operating ProfitCr |
| 8.6 | 1.8 | 5.8 | -0.7 | -29.1 | -7.8 | -4.2 | 6.5 | 1.3 | 10.2 | 14.2 | 12.3 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 3 | -3 | 1 | -3 | -10 | -6 | -4 | -2 | -2 | -2 | 5 | 1 |
| 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | -215.8 | 123.1 | -676.1 | -192.1 | 39.3 | 21.6 | 50.2 | -15.2 | 31.7 | 380.9 | -84.8 |
| 2.9 | -4.8 | 1.1 | -7.1 | -45.5 | -26.3 | -43.7 | -17.8 | -27.3 | -14.7 | 30.0 | 4.4 |
| 6.3 | -7.8 | 1.7 | -10.1 | -29.7 | -17.1 | -13.4 | -6.7 | -7.7 | -5.2 | 14.7 | 2.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 22 | 19 | 19 | 16 | 7 | 0 | -4 | -7 | -9 | -11 | -6 | -6 |
Current Liabilities Current LiabilitiesCr | 30 | 33 | 16 | 29 | 37 | 41 | 35 | 35 | 35 | 35 | 31 | 30 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 18 | 39 | 27 | 28 | 28 | 37 | 34 | 34 | 39 | 38 | 40 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 46 | 48 | 48 | 46 | 46 | 44 | 44 | 39 | 38 | 57 | 59 | 60 |
Non Current Assets Non Current AssetsCr | 18 | 26 | 30 | 29 | 29 | 28 | 27 | 26 | 26 | 8 | 6 | 7 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | -2 | 1 | 5 | 5 | -3 | -1 | 5 | 2 | 15 | -2 |
Investing Cash Flow Investing Cash FlowCr | -6 | -10 | -5 | 0 | -3 | -1 | 0 | 0 | 0 | -16 | 4 |
Financing Cash Flow Financing Cash FlowCr | 1 | 11 | 3 | -4 | -2 | -3 | 1 | -5 | -2 | 2 | -1 |
|
Free Cash Flow Free Cash FlowCr | 5 | -2 | -3 | 4 | 2 | -4 | -1 | 5 | 2 | -1 | 2 |
| 260.4 | 72.4 | 263.4 | -146.7 | -56.1 | 47.8 | 26.4 | -251.3 | -66.3 | -880.5 | -47.6 |
CFO To EBITDA CFO To EBITDA% | 89.0 | -193.3 | 49.9 | -1,527.5 | -87.6 | 161.8 | 272.4 | 692.5 | 1,404.7 | 1,278.6 | -100.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 29 | 19 | 20 | 18 | 15 | 10 | 6 | 7 | 8 | 15 | 23 |
Price To Earnings Price To Earnings | 15.2 | 0.0 | 42.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 |
Price To Sales Price To Sales | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.8 | 1.3 | 1.4 |
Price To Book Price To Book | 1.2 | 0.9 | 0.9 | 1.0 | 1.5 | 3.1 | -5.3 | -2.3 | -1.3 | -1.9 | -7.6 |
| 7.5 | 54.8 | 19.1 | -183.4 | -9.1 | -29.0 | -112.5 | 58.5 | 397.1 | 48.5 | 25.9 |
Profitability Ratios Profitability Ratios |
| 44.4 | 41.8 | 48.7 | 51.0 | 35.3 | 39.8 | 37.1 | 36.7 | 44.1 | 52.3 | 55.4 |
| 8.6 | 1.8 | 5.8 | -0.7 | -29.1 | -7.8 | -4.2 | 6.5 | 1.3 | 10.2 | 14.2 |
| 2.9 | -4.8 | 1.1 | -7.1 | -45.5 | -26.3 | -43.7 | -17.8 | -27.3 | -14.7 | 30.0 |
| 10.6 | -1.4 | 4.5 | -1.5 | -14.4 | -6.6 | -3.4 | 0.1 | -0.4 | 1.4 | 17.6 |
| 8.2 | -10.6 | 2.4 | -16.5 | -92.8 | -170.1 | 400.1 | 66.6 | 43.4 | 21.9 | -159.0 |
| 3.2 | -3.2 | 0.7 | -4.2 | -12.2 | -7.7 | -6.1 | -3.3 | -3.9 | -2.6 | 7.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Sarup Industries Limited is an Indian-listed footwear manufacturer specializing in the production of **shoes and shoe uppers**. The company is currently undergoing a strategic transformation, transitioning from a pure-play manufacturing entity into a brand-led organization. This shift is supported by a rigorous **financial deleveraging program**, the monetization of **real estate assets**, and the revitalization of its proprietary brand, **Lotus Bawa**. The company maintains a lean corporate structure with **no subsidiaries, joint ventures, or associate companies**.
---
### **Manufacturing Consolidation & Technological Integration**
The company has streamlined its operational footprint to optimize costs and enhance manufacturing efficiency.
* **Facility Consolidation:** Operations have been consolidated at the **Tahliwal (Una, Himachal Pradesh)** unit. To reduce interest burdens and inter-unit transportation expenses, the company proposed the sale of its legacy unit at **Plot No. 141, Leather Complex, Jalandhar, Punjab**.
* **Capacity Expansion:** New machinery was installed at the **Una** facility during **FY 2024-25**, funded entirely through **internal accruals** without increasing debt.
* **Technological Absorption:** The company utilizes modern manufacturing technology to reduce **process variability, cycle times, and wastage**. Key technological components have been imported to bolster production:
| Details of Technology Imported | Source Country | Year of Import | Status of Implementation |
| :--- | :--- | :--- | :--- |
| **Soles/Socks** | **China** | **2020-21** | **Fully Operational** |
| **Moulds** | **China** | **2023-24** | **Fully Operational** |
* **R&D and Quality:** Technical efforts are directed toward **import substitution** and meeting **international quality standards**. The company has successfully obtained **BIS certification** to comply with evolving regulatory quality benchmarks.
---
### **Strategic Growth Pillars: Brand Revitalization & Real Estate**
Sarup Industries is diversifying its revenue streams and moving up the value chain through two primary non-manufacturing initiatives:
* **The "Lotus Bawa" Relaunch:** The company is relaunching its flagship brand, **Lotus Bawa**, scheduled for a full rollout in **FY 2025-26**. The strategy began with **men’s real leather shoes**, with a planned expansion into the **ladies' segment** shortly thereafter.
* **Real Estate Monetization (Coral Mall):** In partnership with **Shalimar Corp, Lucknow**, the company is completing the **Coral Mall** (a multiplex and shopping center).
* In **FY 2023-24**, the project (valued at **₹16.19 Crore**) was converted from **Capital Work in Progress (CWIP)** to **Stock in Trade**.
* As of March 31, 2025, the company reports **zero Capital WIP**, signaling that the asset is positioned for near-term commercial realization.
---
### **Financial Performance & Aggressive Deleveraging**
The company has achieved a significant financial turnaround, moving from consecutive losses to profitability while drastically reducing its debt profile.
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹15.97 Crore** | **₹11.57 Crore** | **₹9.41 Crore** |
| **Net Profit / (Loss)** | **₹4.59 Crore** | **(₹1.59 Crore)** | **(₹2.41 Crore)** |
| **Total Bank Borrowings** | **₹3.08 Crore** | **₹7.72 Crore** | **₹13.46 Crore** |
| **Borrowing Costs (Interest)** | **₹0.42 Crore** | **₹1.96 Crore** | **₹2.23 Crore** |
**Key Financial Observations:**
* **Revenue Growth:** Achieved a **38% year-on-year revenue increase** in the latest fiscal year.
* **Debt Reduction:** Bank borrowings were slashed by **77%** over a two-year period, leading to a substantial drop in interest outgo.
* **Dividend Policy:** The company has opted to **conserve resources** and did not declare dividends for **FY 2023-24**, prioritizing debt repayment and self-funded CAPEX.
* **Related Party Dynamics:** The company engages with **Bawa Skin Company** (a promoter-related firm) for leather goods and leasing, totaling **₹2.44 Crore** in FY24. Notably, **₹90.24 Lakhs** of the total interest paid in FY25 was directed to related parties.
---
### **Market Dynamics & Risk Profile**
While the company is on a recovery path, it faces several structural and regulatory headwinds:
**1. Competitive & Macro Risks:**
* **Global Competition:** Intense pressure from manufacturers in **East European** and **Asian** countries.
* **Market Fragmentation:** The Indian footwear industry remains largely **unorganized**, leading to aggressive price competition.
* **Infrastructure:** A lack of government **warehousing support** impacts logistical scaling.
**2. Regulatory & Compliance Gaps:**
The company has identified several areas of technical non-compliance currently being addressed:
* **Insider Trading:** Non-maintenance of a **Structured Digital Database (SDD)** under **SEBI Regulation 3(5)**; currently transitioning to the **NSDL e-services** portal.
* **Investor Education:** Pending filings for **IEPF Forms 1, 2, and 4** from previous years.
* **Corporate Filings:** Non-filing of **E-form MGT-14** with the ROC, requiring filing with additional fees.
**3. Operational Risks:**
* **Labor:** Difficulty in sourcing a **skilled workforce** to meet increasing production demands.
* **Currency Exposure:** The company uses **derivative contracts (forward contracts)** to hedge foreign currency exposure related to export trade receivables, though recent revenue is heavily concentrated in the **domestic Indian market** (**₹11.57 Crore** in FY24).
---
### **Sustainability & Governance**
* **Environmental Stewardship:** The company implements waste reduction and recycling measures to maintain an **"Eco-friendly atmosphere"** and comply with environmental laws.
* **Asset Oversight:** Property, Plant, and Equipment are physically verified in a phased manner over a **3 to 5-year cycle**.
* **Social Responsibility:** **Corporate Social Responsibility (CSR)** provisions are currently **not applicable** to the company, and as such, no CSR initiatives have been implemented to date.