Sportking India Ltd Share Price ₹183 | P/E 15.7

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Sportking India Ltd

Quarter-by-quarter operating performance

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Sales +	534	539	628	599	611	634	652	610	629	586	627	646	637
Expenses +	478	489	589	550	544	560	589	550	555	516	562	580	551
Operating Profit	56	50	40	49	67	74	63	59	74	69	65	66	85
OPM %	10%	9%	6%	8%	11%	12%	10%	10%	12%	12%	10%	10%	13%
Other Income +	2	5	20	8	3	7	8	3	9	12	8	3	-8
Interest	2	10	16	16	17	15	11	15	9	11	12	12	10
Depreciation	14	20	22	22	22	22	22	23	23	24	24	24	23
Profit before tax	42	24	21	19	32	44	38	25	50	46	38	33	44
Tax %	26%	25%	27%	26%	28%	27%	21%	25%	29%	27%	25%	25%	26%
Net Profit +	31	18	16	14	23	32	30	18	35	34	28	25	33
EPS in Rs	2.32	1.43	1.22	1.09	1.80	2.50	2.35	1.46	2.78	2.68	2.22	1.94	2.58

Financials of Sportking India Ltd

Annual income statement trend

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Sales +	1,127	1,035	1,010	1,053	1,160	1,354	1,305	2,153	2,204	2,376	2,524	2,496
Expenses +	993	909	892	952	1,031	1,218	1,094	1,554	1,922	2,168	2,256	2,210
Operating Profit	134	126	118	101	129	136	211	599	282	209	267	286
OPM %	12%	12%	12%	10%	11%	10%	16%	28%	13%	9%	11%	11%
Other Income +	17	4	14	13	2	3	-3	24	-18	36	26	15
Interest	79	51	40	29	39	58	38	32	26	63	54	45
Depreciation	70	59	58	56	54	63	52	44	48	86	90	94
Profit before tax	3	20	35	29	38	18	118	547	190	96	150	161
Tax %	-204%	44%	37%	34%	36%	32%	28%	25%	30%	27%	27%	26%
Net Profit +	8	11	22	19	24	12	85	409	132	70	109	120
EPS in Rs	0.56	0.80	1.53	1.35	1.69	0.87	6.37	30.79	9.93	5.54	8.60	9.42
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	9%	12%	11%

Financials of Sportking India Ltd

Capital structure and asset base

	Mar 2015	Mar 2016	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	3	3	13	13	13	13	13
Reserves	142	153	179	198	237	249	353	754	809	812	916	1,103
Borrowings +	537	571	592	479	505	573	504	538	552	953	663	463
Other Liabilities +	95	84	95	143	360	141	171	249	201	185	183	166
Total Liabilities	778	811	869	823	1,105	966	1,032	1,554	1,575	1,963	1,775	1,744
Fixed Assets +	442	399	340	293	471	466	417	382	757	786	759	729
CWIP	10	2	7	24	33	0	0	73	7	0	5	15
Investments	0	0	0	0	0	0	0	0	0	0	0	14
Other Assets +	326	410	521	507	601	499	615	1,099	811	1,177	1,011	986
Total Assets	778	811	869	823	1,105	966	1,032	1,554	1,575	1,963	1,775	1,744

Financials of Sportking India Ltd

Operating, investing and financing cash movement

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	243	23	111	139	97	148	103	96	520	-236	415
Cash from Investing Activity +	-25	-10	-5	-37	-106	-142	-3	-103	-392	-46	-67
Cash from Financing Activity +	-219	-13	-108	-101	8	-5	-101	7	-117	271	-349
Net Cash Flow	-2	0	-2	0	-0	1	-1	-0	11	-10	-1
Free Cash Flow	217	15	104	101	-10	4	99	17	156	-340	347
CFO/OP	187%	18%	98%	145%	95%	112%	56%	39%	208%	-102%	169%

Financials of Sportking India Ltd

Working capital efficiency and return ratios

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	21	17	55	46	61	48	59	70	39	55	66	58
Inventory Days	78	146	173	148	150	85	129	163	88	138	90	84
Days Payable	14	10	12	42	83	31	40	39	24	19	15	13
Cash Conversion Cycle	85	153	216	151	128	102	148	194	102	174	141	129
Working Capital Days	9	13	17	13	-35	13	39	70	69	81	88	96
ROCE %	11%	10%	10%	8%	11%	10%	21%	53%	18%	10%	12%	13%