Skipper Ltd.
₹483.05
Last updated: 21 Nov, 2025, 02:10 PM
ShareSKIPPER Income statement
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Sales | 4,624 | 3,282 | 1,980 | 1,707 | 1,582 |  | |
| Expenses | 4,173 | 2,963 | 1,788 | 1,539 | 1,438 | | |
| Operating Profit | 451.66 | 319.43 | 192.55 | 167.83 | 143.71 | | |
| OPM % | 9.73 | 9.71 | 9.70 | 9.81 | 9.06 | | |
| Other Income | 19.52 | 8.60 | 5.32 | 4.01 | 4.02 | | |
| EBITDA | 471.18 | 328.03 | 197.87 | 171.84 | 147.74 | | |
| Interest | 212.75 | 153.99 | 104.01 | 93 | 72.36 | | |
| Depreciation | 63.30 | 52.53 | 46.78 | 48.49 | 45.26 | | |
| Profit Before Tax | 195.13 | 121.51 | 47.08 | 30.35 | 30.12 | | |
| Tax % | 25.27 | 38.54 | 30.52 | 5.72 | 30 | | |
| Net Profit | 149.35 | 81.67 | 35.57 | 25.15 | 21.43 | | |
| EPS | 13.22 | 7.23 | 3.46 | 2.45 | 2.09 | | |
| Dividend Payout % | 0.76 | 1.38 | 2.89 | 4.08 | 4.78 | | |
SKIPPER Balance sheet
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 11.29 | 10.52 | 10.27 | 10.27 | 10.27 | | |
| Reserves | 1,182 | 887.10 | 757.15 | 721.86 | 697.57 | | |
| Minority Interest | -- | -- | -- | -- | -- | | |
| Non Current Liabilities | 389.47 | 490.69 | 350.39 | 268 | 308.51 | | |
| Current Liabilities | 1,815 | 1,756 | 1,105 | 1,084 | 902.92 | | |
| Total Liabilities | 3,397 | 3,145 | 2,223 | 2,084 | 1,919 | | |
| Non Current Assets | 1,108 | 822.14 | 765.71 | 698.82 | 703.15 | | |
| Current Assets | 2,289 | 2,323 | 1,457 | 1,385 | 1,216 | | |
| Total Assets | 3,397 | 3,145 | 2,223 | 2,084 | 1,919 | | |
| Contingent Liabilities | 194.10 | 120.30 | 23.44 | 20.93 | 86.30 | | |
SKIPPER Cash flow
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 153.27 | 199.16 | 284.19 | 17.28 | 208.51 | | |
| Cash from Investment Activity | -200.53 | -186.98 | -97.94 | -48.17 | -127.78 | | |
| Cash from Financing Activity | 51.16 | -12.45 | -185.26 | 31.05 | -80.68 | | |
| Net Cash Flow | 3.90 | -0.27 | 1 | 0.17 | 0.05 | | |
SKIPPER Ratio Analysis
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Basic EPS (₹) | 13.22 | 7.23 | 3.46 | 2.45 | 2.09 | | |
| Diluted EPS (₹) | 13.85 | 7.14 | 3.46 | 2.45 | 2.09 | | |
| Cash EPS (₹) | 18.83 | 11.88 | 8.02 | 7.17 | 6.50 | | |
| Book Value Per Share (₹) | 105.64 | 79.48 | 74.75 | 71.31 | 68.94 | | |
| Dividend Per Share | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | | |
| Cash Flow Per Share | 13.57 | 17.63 | 27.68 | 1.68 | 20.31 | | |
| Current Ratio | 1.26 | 1.32 | 1.32 | 1.28 | 1.35 | | |
