Super Sales India (SUPER) | Financial Analysis & Statements
Super Sales India Ltd. Small-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
988.3M
Gross Profit
391.2M
39.58%
Operating Income
21.9M
2.22%
Net Income
17.6M
1.78%
EPS (Diluted)
₹5.74
Balance Sheet Metrics
Total Assets
7.3B
Total Liabilities
1.7B
Shareholders Equity
5.6B
Debt to Equity
0.30
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Super Sales India Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 4.0B | 4.2B | 3.7B | 4.2B | 2.7B |
| Cost of Goods Sold | 2.7B | 2.6B | 2.2B | 2.3B | 1.5B |
| Gross Profit | 1.4B | 1.6B | 1.4B | 1.9B | 1.1B |
| Gross Margin % | 34.4% | 37.8% | 39.1% | 44.3% | 42.5% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 9.2M | 8.7M | 7.7M | 7.8M | 6.9M |
| Other Operating Expenses | 653.2M | 656.3M | 551.1M | 656.5M | 410.3M |
| Total Operating Expenses | 662.5M | 665.1M | 558.8M | 664.4M | 417.2M |
| Operating Income | 1.3M | 218.9M | 294.7M | 627.3M | 215.6M |
| Operating Margin % | 0.0% | 5.2% | 8.0% | 15.0% | 8.1% |
| Non-Operating Items | |||||
| Interest Income | 27.1M | 16.2M | 14.2M | 10.6M | 2.5M |
| Interest Expense | 84.1M | 71.6M | 40.6M | 55.1M | 75.7M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | -17.2M | 256.2M | 340.6M | 657.3M | 153.3M |
| Income Tax | 347.0K | 57.5M | 56.9M | 175.7M | 65.3M |
| Effective Tax Rate % | 0.0% | 22.5% | 16.7% | 26.7% | 42.6% |
| Net Income | -17.6M | 198.7M | 283.7M | 481.6M | 88.0M |
| Net Margin % | -0.4% | 4.7% | 7.7% | 11.5% | 3.3% |
| Key Metrics | |||||
| EBITDA | 313.0M | 504.1M | 527.2M | 847.5M | 411.0M |
| EPS (Basic) | ₹-5.73 | ₹64.68 | ₹92.36 | ₹156.80 | ₹28.65 |
| EPS (Diluted) | ₹-5.73 | ₹64.68 | ₹92.36 | ₹156.80 | ₹28.65 |
| Basic Shares Outstanding | 3071500 | 3071500 | 3071500 | 3071500 | 3071500 |
| Diluted Shares Outstanding | 3071500 | 3071500 | 3071500 | 3071500 | 3071500 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Super Sales India Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 7.4M | 24.1M | 131.6M | 23.2M | 19.2M |
| Short-term Investments | 328.1M | 126.8M | 73.3M | 70.0M | 7.3M |
| Accounts Receivable | 728.8M | 613.0M | 668.8M | 691.9M | 595.3M |
| Inventory | 685.4M | 789.0M | 638.8M | 908.7M | 600.7M |
| Other Current Assets | 109.7M | 154.8M | 136.7M | 129.6M | 216.5M |
| Total Current Assets | 1.9B | 1.7B | 1.7B | 1.8B | 1.4B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 53.2M | 47.9M | 46.9M | 39.5M | 37.2M |
| Goodwill | 11.3M | 23.7M | 27.3M | 13.4M | 26.0K |
| Intangible Assets | 11.3M | 23.7M | 27.3M | 13.4M | 26.0K |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 23.3M | 43.5M | 4.0K | 3.0K | 32.7M |
| Total Non-Current Assets | 5.4B | 5.4B | 4.0B | 3.6B | 2.7B |
| Total Assets | 7.3B | 7.2B | 5.7B | 5.4B | 4.1B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 281.3M | 302.6M | 240.5M | 234.6M | 76.6M |
| Short-term Debt | 863.6M | 797.4M | 771.4M | 752.0M | 777.4M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 5.7M | 5.2M | 6.8M | 16.0M | 3.6M |
| Total Current Liabilities | 1.3B | 1.2B | 1.2B | 1.2B | 1.0B |
| Non-Current Liabilities | |||||
| Long-term Debt | 468.0K | 1.1M | 495.0K | 1.1M | 2.3M |
| Deferred Tax Liabilities | 420.2M | 347.2M | 188.9M | 190.7M | 117.3M |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 426.4M | 351.5M | 191.9M | 193.0M | 120.4M |
| Total Liabilities | 1.7B | 1.6B | 1.4B | 1.4B | 1.2B |
| Equity | |||||
| Common Stock | 30.7M | 30.7M | 30.7M | 30.7M | 30.7M |
| Retained Earnings | 1.4B | 1.4B | 1.3B | 1.1B | 758.2M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 5.6B | 5.6B | 4.3B | 4.0B | 3.0B |
| Key Metrics | |||||
| Total Debt | 864.1M | 798.5M | 771.9M | 753.1M | 779.8M |
| Working Capital | 640.3M | 507.4M | 531.1M | 615.7M | 389.2M |
Balance Sheet Composition
Super Sales India Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -17.2M | 256.2M | 340.6M | 657.3M | 153.3M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 103.5M | -141.1M | 219.9M | -346.5M | -115.6M |
| Operating Cash Flow | 144.7M | 172.1M | 589.5M | 357.7M | 110.9M |
| Investing Activities | |||||
| Capital Expenditures | -199.0M | -367.7M | -468.6M | -341.3M | -25.9M |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | -97.0K | -44.4M | -34.0M | -69.6M | 0 |
| Investment Sales | 0 | 40.0K | 0 | - | 1.3M |
| Investing Cash Flow | -298.5M | -412.0M | -502.6M | -410.9M | -23.4M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | -21.3M | -21.5M | -30.3M | -7.8M | -7.9M |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | 46.2M | 2.4M | -10.3M | -32.0M | -94.7M |
| Free Cash Flow | 85.9M | -83.2M | 156.4M | 134.9M | 177.7M |
| Net Change in Cash | -107.6M | -237.5M | 76.6M | -85.3M | -7.2M |
Cash Flow Trend
Super Sales India Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
61.72
Forward P/E
9.73
Price to Book
0.38
Price to Sales
0.50
PEG Ratio
-0.94
Profitability Ratios
Profit Margin
0.81%
Operating Margin
-0.41%
Return on Equity
-0.31%
Return on Assets
-0.24%
Financial Health
Current Ratio
1.55
Debt to Equity
18.36
Beta
-0.08
Per Share Data
EPS (TTM)
₹10.84
Book Value per Share
₹1,751.31
Revenue per Share
₹1,355.00
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| SUPER | 2.1B | 61.72 | 0.38 | -0.31% | 0.81% | 18.36 |
| KPR Mill | 317.5B | 37.48 | 5.92 | 16.30% | 12.72% | 6.46 |
| Vardhman Textiles | 170.7B | 21.02 | 1.65 | 8.86% | 8.08% | 14.47 |
| Sanathan Textiles | 36.6B | 36.89 | 1.98 | 8.87% | 2.95% | 77.61 |
| Raymond | 28.9B | 55.24 | 0.89 | 183.56% | 248.57% | 29.43 |
| Ganesha Ecosphere | 27.7B | 71.67 | 1.51 | 8.96% | 2.76% | 43.21 |
Financial data is updated regularly. All figures are in the company's reporting currency.





