Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sarup Industries Ltd

SARUPINDUS
BSE
126.90
4.98%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sarup Industries Ltd

SARUPINDUS
BSE
126.90
4.98%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
41Cr
Close
Close Price
126.90
Industry
Industry
Leather/Synthetic Footwear
PE
Price To Earnings
56.91
PS
Price To Sales
2.48
Revenue
Revenue
17Cr
Rev Gr TTM
Revenue Growth TTM
11.10%
PAT Gr TTM
PAT Growth TTM
-83.71%
Peer Comparison
How does SARUPINDUS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SARUPINDUS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
112544355444
Growth YoY
Revenue Growth YoY%
-64.4-62.113.251.4252.3176.974.2-3.126.89.250.7-24.4
Expenses
ExpensesCr
222433244343
Operating Profit
Operating ProfitCr
000111101110
OPM
OPM%
-38.5-21.5-12.314.123.717.820.410.312.113.511.911.9
Other Income
Other IncomeCr
000000400000
Interest Expense
Interest ExpenseCr
110010000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
-1-1-1000400000
Tax
TaxCr
000000000000
PAT
PATCr
-1-1-1000400000
Growth YoY
PAT Growth YoY%
-77.8-2,925.0-24.6108.3108.6104.4587.2225.0290.9140.0-96.9-61.5
NPM
NPM%
-117.4-86.9-52.80.82.91.4147.52.88.83.03.01.4
EPS
EPS
-3.9-3.5-2.60.10.30.212.90.41.30.40.40.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
70495044202110129121617
Growth
Revenue Growth%
-29.20.8-11.0-54.54.9-52.822.2-25.026.638.14.1
Expenses
ExpensesCr
64484745262310119101415
Operating Profit
Operating ProfitCr
6130-6-2010122
OPM
OPM%
8.61.85.8-0.7-29.1-7.8-4.26.51.310.214.212.3
Other Income
Other IncomeCr
001100001040
Interest Expense
Interest ExpenseCr
222233322211
Depreciation
DepreciationCr
222221111111
PBT
PBTCr
3-31-3-10-6-4-2-2-251
Tax
TaxCr
1000-10000000
PAT
PATCr
2-21-3-9-6-4-2-3-251
Growth
PAT Growth%
-215.8123.1-676.1-192.139.321.650.2-15.231.7380.9-84.8
NPM
NPM%
2.9-4.81.1-7.1-45.5-26.3-43.7-17.8-27.3-14.730.04.4
EPS
EPS
6.3-7.81.7-10.1-29.7-17.1-13.4-6.7-7.7-5.214.72.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333333333333
Reserves
ReservesCr
2219191670-4-7-9-11-6-6
Current Liabilities
Current LiabilitiesCr
303316293741353535353130
Non Current Liabilities
Non Current LiabilitiesCr
91839272828373434393840
Total Liabilities
Total LiabilitiesCr
647478747572716664656667
Current Assets
Current AssetsCr
464848464644443938575960
Non Current Assets
Non Current AssetsCr
182630292928272626867
Total Assets
Total AssetsCr
647478747572716664656667

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5-2155-3-15215-2
Investing Cash Flow
Investing Cash FlowCr
-6-10-50-3-1000-164
Financing Cash Flow
Financing Cash FlowCr
1113-4-2-31-5-22-1
Net Cash Flow
Net Cash FlowCr
00000-700000
Free Cash Flow
Free Cash FlowCr
5-2-342-4-152-12
CFO To PAT
CFO To PAT%
260.472.4263.4-146.7-56.147.826.4-251.3-66.3-880.5-47.6
CFO To EBITDA
CFO To EBITDA%
89.0-193.349.9-1,527.5-87.6161.8272.4692.51,404.71,278.6-100.5

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2919201815106781523
Price To Earnings
Price To Earnings
15.20.042.90.00.00.00.00.00.00.04.8
Price To Sales
Price To Sales
0.40.40.40.40.70.50.60.60.81.31.4
Price To Book
Price To Book
1.20.90.91.01.53.1-5.3-2.3-1.3-1.9-7.6
EV To EBITDA
EV To EBITDA
7.554.819.1-183.4-9.1-29.0-112.558.5397.148.525.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.441.848.751.035.339.837.136.744.152.355.4
OPM
OPM%
8.61.85.8-0.7-29.1-7.8-4.26.51.310.214.2
NPM
NPM%
2.9-4.81.1-7.1-45.5-26.3-43.7-17.8-27.3-14.730.0
ROCE
ROCE%
10.6-1.44.5-1.5-14.4-6.6-3.40.1-0.41.417.6
ROE
ROE%
8.2-10.62.4-16.5-92.8-170.1400.166.643.421.9-159.0
ROA
ROA%
3.2-3.20.7-4.2-12.2-7.7-6.1-3.3-3.9-2.67.3
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.