Sarup Peer Comparison

BSE: 514412

₹118.05

₹-2.90 (-2.40%)

As on 26-Aug-2026IST

Market cap

₹38 Cr

Revenue (TTM)

₹15 Cr

P/E Ratio

75.6

P/B Ratio

-16.1

Div. Yield

0 %

Edit

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Market cap (₹ Cr)	38	25,546	8,886	8,760	6,925
Revenue (₹ Cr)	15	2,956	2,753	3,553	1,816
Net Profit (₹ Cr)	0.51	411.28	185.31	146.19	154.03
Net Margin (%)	3.19	13.45	6.62	4.02	8.37
RoE (%)	--	21.33	8.59	11.17	18.12
Price to Earnings	75.58	62.85	47.95	59.93	44.96
Price-To-Book	-16.08	12.41	3.93	5.28	7.48

Income Statement (₹ Cr)

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Operating Revenue	15.26	2,955.75	2,752.72	3,552.59	1,816.05
Total Income	15.91	3,057.70	2,800.56	3,632.84	1,840.79
Total Expenditure	14.00	2,067.56	2,369.96	2,840.90	1,518.76
EBITDA	1.26	888.19	382.76	711.69	297.29
Depreciation	0.53	327.14	157.76	417.37	90.79
EBIT	0.73	561.05	225.00	294.32	206.50
Interest	1.07	116.88	22.21	132.45	24.16
Other Income	0.66	101.95	47.84	80.26	24.74
Exceptional Items	0.00	0.00	0.00	-44.25	0.00
Profit before Tax	0.31	546.12	250.63	197.87	207.08
Provision for Tax	-0.20	134.84	65.32	51.68	53.05
Profit after Tax	0.51	411.28	185.31	146.19	154.03

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Shareholder's Funds	-2.41	1,993.15	2,206.36	1,595.60	906.25
Minority Interest	0.00	-5.90	0.00	0.00	0.00
Non-Current Liabilities	38.02	1,355.60	229.95	1,222.91	189.46
Current Liabilities	26.93	633.00	512.63	959.94	371.48
Total Liabilities	65.71	3,334.45	2,762.47	3,934.14	1,348.05

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Non-Current Assets	5.31	682.46	1,319.34	682.76	319.94
Current Assets	55.77	1,829.27	1,193.52	1,651.82	879.34
Total Assets	65.71	3,334.45	2,762.47	3,934.14	1,348.05
Total Debt*	36.79	0.00	0.00	0.00	0.00
Net Current Assets	28.84	1,196.27	680.89	691.88	507.86
Contingent Liabilities	--	6.08	164.66	23.79	55.16

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Cash From Operating Activities	-2.28	697.53	406.01	737.82	235.21
Cash Flow from Investing Activities	4.14	122.39	-262.03	53.05	-154.58
Cash from Financing Activities	-1.37	-773.00	-161.96	-638.05	-84.69
Net Cash Inflow / Outflow	0.49	46.92	-17.98	152.83	-4.06

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
ROCE (%)	17.25	33.25	12.31	36.57	25.51
ROE (%)	0.00	21.33	8.59	11.17	18.12
ROA (%)	0.79	11.19	6.49	3.85	11.11
EBIT Margin (%)	4.75	18.98	8.17	8.28	11.37
Net Margin (%)	3.19	13.45	6.62	4.02	8.37
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Revenue Growth (%)	-6.55	15.48	2.11	1.91	13.71
EBIT Growth (%)	-55.95	11.30	0.64	-18.14	27.71
Net Profit Growth (%)	-89.53	14.66	5.98	-29.92	30.53
EPS Growth (%)	-28.75	13.59	5.98	-20.88	30.46
Book Value Growth (%)	61.27	-8.65	5.16	3.15	15.88

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Price / Earnings	4.75	62.83	47.95	50.25	44.94
Price / Book Value	-7.56	12.41	3.93	5.28	7.48
Dividend Yield (%)	0.00	0.64	0.98	1.32	0.66
EV/EBITDA	9.10	27.98	22.40	11.56	23.40
Market Cap (₹ Cr)	22.77	27,557.47	10,126.56	15,672.67	7,036.42

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Debt to Equity	-15.06	0.00	0.00	0.00	0.00
Short term debt to equity ratio	-0.29	--	--	--	--
Current Ratio	2.07	2.89	2.33	1.72	2.37
Quick Ratio	0.39	1.54	1.24	0.98	1.16
Interest Coverage	1.28	5.67	12.28	2.49	9.57

	Sarup	Metro Brands	Relaxo Footwears	Bata India	Campus Activewear
Debtors to sales (%)	46.90	3.38	10.86	5.18	8.41
Asset Turnover	0.24	0.80	0.96	0.93	1.31
Receivable days	217.41	10.33	40.93	10.04	28.22
Inventory Days	1,002.92	83.39	70.67	91.24	82.24
Payable days	827.87	83.06	71.73	78.56	125.07
Cash Conversion Cycle	392.46	10.66	39.87	22.72	-14.60

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.