Sarup Industries Complete Financial Statements
In FYNone, Sarup Industries (SARUPINDUS) reported revenue ₹17 Cr, net profit ₹1 Cr and EPS ₹2.20, with a net profit margin of 25.0%. Full financial statements from FY2015 to FY2025 (11 years) — income statement, balance sheet and cash flow in ₹ Crores. Download as Excel or CSV. Review SARUPINDUS earnings multiple to evaluate earnings-based valuation against sector peers.
Complete Financial Data Export
Profitability Ratios
Balance Sheet Ratios
SARUPINDUS Revenue, Net Profit & EBITDA — Year-on-Year Growth
SARUPINDUS YoY (March 2025 vs Period) — revenue -15.0%, net profit -80.0%, EBITDA -71.4%, expenses +7.1%. For live price, earnings ratios and company overview, see Sarup Industries share price chart.
SARUPINDUS Income Statement — Revenue, EBITDA & Net Profit
Sarup Industries revenue ₹17 Cr, EBITDA ₹2 Cr, net profit ₹1 Cr, EPS ₹2.20 (None) — net profit margin 25.0%. Explore SARUPINDUS true value to estimate fundamental worth using multiple valuation models.
| Particulars | None | March 2025 | March 2024 | March 2023 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 | March 2017 | March 2016 | March 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 20 | 12 | 10 | 12 | 10 | 21 | 21 | 46 | 51 | 49 | 70 |
| Expenses | 15 | 14 | 10 | 9 | 11 | 10 | 23 | 26 | 45 | 47 | 48 | 64 |
| EBITDA | 2 | 7 | 1 | 1 | 1 | 0 | -2 | -5 | 1 | 4 | 1 | 6 |
| Operating Profit Margin % | 12.00% | 14.00% | 10.00% | 1.00% | 6.00% | -4.00% | -8.00% | -29.00% | -1.00% | 6.00% | 2.00% | 9.00% |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Interest | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
| Profit Before Tax | 1 | 5 | -2 | -2 | -2 | -4 | -6 | -10 | -3 | 1 | -3 | 3 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 |
| Net Profit | 1 | 5 | -2 | -3 | -2 | -4 | -6 | -9 | -3 | 1 | -2 | 2 |
| Earnings Per Share (₹) | 2.20 | 14.72 | -5.24 | -7.68 | -6.66 | -13.38 | -17.07 | -28.13 | -9.63 | 1.67 | -7.24 | 6.25 |
SARUPINDUS Balance Sheet — Assets, Liabilities & Shareholders' Equity
SARUPINDUS total assets ₹66 Cr, total equity ₹-3 Cr, total liabilities ₹ Cr (2025).
| Particulars | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||||
| Total Assets | 66 | 66 | 64 | 66 | 71 | 72 | 75 | 75 | 78 | 74 | 64 |
| Current Assets | 59 | 57 | 38 | 39 | 44 | 44 | 46 | 46 | 48 | 48 | 46 |
| Fixed Assets | 5 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 15 | 15 | 17 |
| Capital Work in Progress | 0 | 0 | 16 | 16 | 16 | 16 | 16 | 13 | 13 | 10 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Other Assets | 61 | 58 | 39 | 40 | 45 | 45 | 47 | 47 | 49 | 49 | 47 |
| LIABILITIES | |||||||||||
| Total Liabilities | |||||||||||
| Current Liabilities | 38 | 39 | 34 | 34 | 37 | 28 | 28 | 27 | 39 | 18 | 9 |
| Non-Current Liabilities | |||||||||||
| SHAREHOLDERS' EQUITY | |||||||||||
| Total Equity | -3 | -8 | -6 | -3 | -1 | 3 | 10 | 19 | 22 | 22 | 25 |
| Share Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves & Surplus | -6 | -11 | -9 | -7 | -4 | 0 | 7 | 16 | 19 | 19 | 22 |
SARUPINDUS Cash Flow Statement — Operating, Investing & Financing
Sarup Industries operating cash flow ₹-2 Cr, investing ₹4 Cr, financing ₹-1 Cr, net cash flow ₹1 Cr (2025).
| Particulars | March 2025 | March 2024 | March 2023 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 | March 2017 | March 2016 | March 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | -2 | 15 | 2 | 5 | -1 | -3 | 5 | 5 | 1 | -2 | 5 |
| Investing Activities | 4 | -16 | 0 | 0 | 0 | -1 | -3 | 0 | -5 | -10 | -6 |
| Financing Activities | -1 | 2 | -2 | -5 | 1 | -3 | -2 | -4 | 3 | 11 | 1 |
| Net Cash Flow | 1 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 1 |