Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

Consumer Food

Rating :
76/99

BSE: 501831 | NSE: Not Listed

338.95
22.80 (7.21%)
21-May-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  325.00
  •  344.00
  •  325.00
  •  316.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32169
  •  109.04
  •  443.15
  •  41.54

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.67
  • 8.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 418.97
  • 0.11%
  • 2.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.72%
  • 1.72%
  • 36.81%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 28.75%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.47
  • 21.68
  • 22.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.49
  • 18.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.22
  • 17.01
  • 51.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.75
  • 4.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.84
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.06
  • 4.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
160.54
126.28
27.13%
187.56
201.47
-6.90%
134.49
124.13
8.35%
133.42
132.18
0.94%
Expenses
148.71
114.16
30.26%
184.45
199.83
-7.70%
115.90
119.89
-3.33%
108.45
132.83
-18.35%
EBITDA
11.83
12.12
-2.39%
3.10
1.64
89.02%
18.59
4.24
338.44%
24.97
-0.66
-
EBIDTM
7.37%
9.60%
1.66%
0.81%
13.82%
3.42%
18.71%
-0.50%
Other Income
1.32
2.31
-42.86%
5.06
13.08
-61.31%
9.29
7.12
30.48%
0.47
11.37
-95.87%
Interest
2.65
2.90
-8.62%
2.52
3.40
-25.88%
2.21
1.94
13.92%
2.39
2.11
13.27%
Depreciation
0.75
0.79
-5.06%
0.87
0.88
-1.14%
0.87
0.73
19.18%
0.87
0.72
20.83%
PBT
9.75
10.75
-9.30%
4.77
10.44
-54.31%
24.80
8.70
185.06%
22.18
7.88
181.47%
Tax
4.10
4.25
-3.53%
2.92
3.99
-26.82%
8.31
2.88
188.54%
8.26
2.76
199.28%
PAT
5.65
6.49
-12.94%
1.85
6.45
-71.32%
16.50
5.82
183.51%
13.92
5.12
171.88%
PATM
3.52%
5.14%
0.99%
3.20%
12.27%
4.69%
10.43%
3.87%
EPS
5.56
6.39
-12.99%
1.82
6.35
-71.34%
16.22
5.72
183.57%
54.74
5.03
988.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
616.01
613.65
489.06
334.99
277.76
230.04
Net Sales Growth
5.47%
25.48%
45.99%
20.60%
20.74%
 
Cost Of Goods Sold
482.69
462.04
377.99
249.42
199.95
158.40
Gross Profit
133.32
151.61
111.07
85.58
77.80
71.64
GP Margin
21.64%
24.71%
22.71%
25.55%
28.01%
31.14%
Total Expenditure
557.51
566.25
461.85
314.60
250.73
206.97
Power & Fuel Cost
-
0.03
0.02
0.02
0.02
0.05
% Of Sales
-
0.00%
0.00%
0.01%
0.01%
0.02%
Employee Cost
-
12.97
7.99
5.41
4.54
4.02
% Of Sales
-
2.11%
1.63%
1.61%
1.63%
1.75%
Manufacturing Exp.
-
82.86
67.72
54.45
42.09
30.99
% Of Sales
-
13.50%
13.85%
16.25%
15.15%
13.47%
General & Admin Exp.
-
5.84
4.67
3.65
2.18
12.43
% Of Sales
-
0.95%
0.95%
1.09%
0.78%
5.40%
Selling & Distn. Exp.
-
1.13
0.23
0.60
0.67
0.68
% Of Sales
-
0.18%
0.05%
0.18%
0.24%
0.30%
Miscellaneous Exp.
-
1.39
3.24
1.07
1.29
0.41
% Of Sales
-
0.23%
0.66%
0.32%
0.46%
0.18%
EBITDA
58.49
47.40
27.21
20.39
27.03
23.07
EBITDA Margin
9.49%
7.72%
5.56%
6.09%
9.73%
10.03%
Other Income
16.14
3.83
2.53
1.12
0.86
0.31
Interest
9.77
10.35
8.74
7.58
9.93
5.26
Depreciation
3.36
3.11
2.96
2.61
2.66
1.56
PBT
61.50
37.77
18.04
11.33
15.29
16.56
Tax
23.59
13.88
8.34
4.49
5.47
5.67
Tax Rate
38.36%
36.75%
46.23%
39.63%
35.78%
34.24%
PAT
37.92
23.89
9.70
6.84
9.82
10.89
PAT before Minority Interest
37.92
23.89
9.70
6.84
9.82
10.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.16%
3.89%
1.98%
2.04%
3.54%
4.73%
PAT Growth
58.79%
146.29%
41.81%
-30.35%
-9.83%
 
Unadjusted EPS
78.34
93.62
56.25
26.90
38.62
85.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
76.39
52.73
42.29
35.91
26.33
Share Capital
2.54
2.54
2.54
1.27
1.29
Total Reserves
73.85
50.19
39.75
34.64
25.04
Non-Current Liabilities
7.08
7.68
5.13
5.97
7.90
Secured Loans
0.50
0.46
0.04
0.87
4.05
Unsecured Loans
1.41
2.02
0.00
0.00
0.00
Long Term Provisions
2.30
1.75
0.00
0.00
0.00
Current Liabilities
150.52
125.81
89.21
93.39
65.65
Trade Payables
43.01
37.99
16.22
8.42
11.02
Other Current Liabilities
1.82
1.94
2.98
2.72
2.90
Short Term Borrowings
88.57
74.99
63.79
74.99
45.00
Short Term Provisions
17.11
10.90
6.22
7.25
6.72
Total Liabilities
233.99
186.22
136.63
135.27
99.88
Net Block
41.05
30.22
34.87
33.71
32.38
Gross Block
56.67
43.15
47.00
43.35
39.78
Accumulated Depreciation
15.62
12.94
12.13
9.65
7.40
Non Current Assets
57.07
50.81
49.78
43.10
37.44
Capital Work in Progress
0.00
0.59
0.02
0.04
0.00
Non Current Investment
5.32
2.55
0.00
0.00
0.00
Long Term Loans & Adv.
3.59
6.48
2.41
2.15
1.10
Other Non Current Assets
7.12
10.98
12.48
7.20
3.96
Current Assets
176.92
135.42
86.86
92.18
62.44
Current Investments
0.00
0.00
0.70
0.00
0.00
Inventories
78.89
61.95
43.13
45.19
30.32
Sundry Debtors
50.81
41.18
28.23
30.60
15.61
Cash & Bank
17.20
7.79
1.23
0.85
2.62
Other Current Assets
30.03
12.47
9.16
9.45
13.89
Short Term Loans & Adv.
14.61
12.04
4.41
6.08
6.78
Net Current Assets
26.40
9.60
-2.36
-1.21
-3.21
Total Assets
233.99
186.23
136.64
135.28
99.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
17.62
1.86
23.30
-15.45
-11.87
PBT
37.67
18.93
11.35
15.34
16.56
Adjustment
14.13
11.38
9.07
11.73
6.51
Changes in Working Capital
-20.80
-20.59
8.08
-37.42
-29.97
Cash after chg. in Working capital
31.00
9.72
28.49
-10.35
-6.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.38
-7.86
-5.17
-5.05
-4.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-0.02
0.00
0.00
Cash From Investing Activity
-10.44
-0.23
-3.33
-3.17
-5.42
Net Fixed Assets
-12.58
3.49
-3.57
-3.45
Net Investments
-11.93
-7.46
-1.87
-0.03
Others
14.07
3.74
2.11
0.31
Cash from Financing Activity
2.22
4.93
-19.59
16.85
17.93
Net Cash Inflow / Outflow
9.40
6.56
0.38
-1.76
0.64
Opening Cash & Equivalents
7.79
1.23
0.85
2.62
1.98
Closing Cash & Equivalent
17.19
7.79
1.23
0.85
2.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
75.12
51.85
41.59
35.32
25.87
ROA
11.37%
6.01%
5.03%
8.35%
10.91%
ROE
37.00%
20.41%
17.49%
31.55%
41.40%
ROCE
32.18%
22.55%
17.23%
26.53%
28.34%
Fixed Asset Turnover
12.29
10.85
7.42
6.68
5.78
Receivable days
27.36
25.90
32.05
30.36
24.77
Inventory Days
41.89
39.21
48.11
49.61
48.12
Payable days
25.56
20.62
15.11
13.34
18.68
Cash Conversion Cycle
43.68
44.48
65.05
66.64
54.20
Total Debt/Equity
1.20
1.49
1.51
2.15
1.92
Interest Cover
4.65
3.06
2.49
2.54
4.15

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.