Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Consumer Food

Rating :
56/99

BSE: 507552 | NSE: Not Listed

150.00
-4.75 (-3.07%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  151.00
  •  151.00
  •  150.00
  •  154.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  940
  •  1.41
  •  217.45
  •  105.11

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 259.66
  • 48.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 438.17
  • 0.19%
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.22%
  • 6.18%
  • 27.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 21.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.87
  • -1.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.95
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.08
  • 117.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.98
  • 26.87
  • 45.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.43
  • 2.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 8.07
  • 9.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Sep 10
Sep 09
Sep 08
Net Sales
-
335.27
354.16
335.56
359.09
305.10
257.65
394.63
217.50
197.20
174.24
Net Sales Growth
-
-5.33%
5.54%
-6.55%
17.70%
18.42%
-34.71%
81.44%
10.29%
13.18%
 
Cost Of Goods Sold
-
210.35
234.19
178.35
196.86
153.26
123.77
247.42
117.28
86.74
93.09
Gross Profit
-
124.93
119.98
157.21
162.23
151.84
133.87
147.21
100.22
110.46
81.14
GP Margin
-
37.26%
33.88%
46.85%
45.18%
49.77%
51.96%
37.30%
46.08%
56.01%
46.57%
Total Expenditure
-
305.56
326.35
306.07
318.69
283.37
238.16
379.25
198.32
172.51
160.14
Power & Fuel Cost
-
11.00
10.52
8.70
9.96
10.93
8.84
10.21
6.28
5.28
5.03
% Of Sales
-
3.28%
2.97%
2.59%
2.77%
3.58%
3.43%
2.59%
2.89%
2.68%
2.89%
Employee Cost
-
18.96
20.29
15.61
12.32
11.61
11.68
13.36
7.20
7.05
5.93
% Of Sales
-
5.66%
5.73%
4.65%
3.43%
3.81%
4.53%
3.39%
3.31%
3.58%
3.40%
Manufacturing Exp.
-
30.24
26.95
73.29
81.57
76.15
70.75
48.34
43.49
36.33
26.80
% Of Sales
-
9.02%
7.61%
21.84%
22.72%
24.96%
27.46%
12.25%
20.00%
18.42%
15.38%
General & Admin Exp.
-
12.45
12.30
11.38
11.11
10.97
9.90
11.87
6.80
6.71
5.31
% Of Sales
-
3.71%
3.47%
3.39%
3.09%
3.60%
3.84%
3.01%
3.13%
3.40%
3.05%
Selling & Distn. Exp.
-
19.96
19.61
14.14
1.25
2.63
4.18
29.28
17.02
9.95
14.20
% Of Sales
-
5.95%
5.54%
4.21%
0.35%
0.86%
1.62%
7.42%
7.83%
5.05%
8.15%
Miscellaneous Exp.
-
2.60
2.50
4.60
5.63
17.81
9.03
18.78
0.26
20.44
14.20
% Of Sales
-
0.78%
0.71%
1.37%
1.57%
5.84%
3.50%
4.76%
0.12%
10.37%
5.61%
EBITDA
-
29.71
27.81
29.49
40.40
21.73
19.49
15.38
19.18
24.69
14.10
EBITDA Margin
-
8.86%
7.85%
8.79%
11.25%
7.12%
7.56%
3.90%
8.82%
12.52%
8.09%
Other Income
-
7.15
14.90
3.72
7.90
8.70
5.53
10.77
4.54
2.20
1.02
Interest
-
21.72
23.51
19.78
22.22
19.59
17.77
28.65
17.06
16.35
7.94
Depreciation
-
10.47
10.20
8.01
10.59
4.93
4.73
5.87
4.16
3.22
2.24
PBT
-
4.68
9.01
5.42
15.49
5.92
2.52
-8.37
2.51
7.32
4.95
Tax
-
1.21
4.31
4.86
2.99
0.61
0.01
-2.01
0.86
1.10
2.82
Tax Rate
-
25.85%
47.84%
89.67%
19.30%
10.30%
0.40%
24.01%
34.26%
15.03%
56.97%
PAT
-
4.63
-1.42
0.56
12.49
5.31
2.51
-6.36
1.65
6.22
2.13
PAT before Minority Interest
-
3.47
4.70
0.56
12.49
5.31
2.51
-6.36
1.65
6.22
2.13
Minority Interest
-
1.16
-6.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.38%
-0.40%
0.17%
3.48%
1.74%
0.97%
-1.61%
0.76%
3.15%
1.22%
PAT Growth
-
-
-
-95.52%
135.22%
111.55%
-
-
-73.47%
192.02%
 
Unadjusted EPS
-
21.58
-8.81
4.17
86.09
36.59
17.30
0.00
12.88
50.76
17.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Sep 10
Sep 09
Sep 08
Shareholder's Funds
63.59
58.72
51.17
51.01
38.94
34.03
31.78
35.04
32.57
25.83
Share Capital
1.64
1.61
1.45
1.45
1.45
1.45
1.45
1.33
1.23
1.23
Total Reserves
61.17
55.69
49.72
49.56
37.49
32.58
30.33
33.24
30.48
24.60
Non-Current Liabilities
18.25
17.39
17.30
16.30
24.98
18.94
29.71
180.53
145.78
129.55
Secured Loans
1.80
1.71
3.24
4.84
8.63
8.76
14.35
147.95
128.37
113.63
Unsecured Loans
3.69
2.14
3.84
4.81
8.83
4.62
5.32
27.40
13.30
11.79
Long Term Provisions
1.94
2.26
2.01
1.72
2.16
0.72
5.25
0.00
0.00
0.00
Current Liabilities
294.63
279.06
242.71
215.46
237.31
210.02
179.26
132.30
66.57
45.65
Trade Payables
75.42
66.80
27.01
42.93
26.09
15.84
17.92
96.75
51.09
27.91
Other Current Liabilities
25.12
30.96
21.16
29.83
41.67
32.78
33.91
28.58
8.88
12.08
Short Term Borrowings
183.21
170.80
187.66
137.18
166.93
160.29
127.17
0.00
0.00
0.00
Short Term Provisions
10.87
10.50
6.88
5.52
2.61
1.11
0.26
6.96
6.60
5.67
Total Liabilities
374.35
354.21
311.18
282.77
301.23
262.99
240.75
347.87
244.92
201.03
Net Block
127.44
136.00
106.02
87.54
91.76
83.16
82.82
73.31
65.48
53.12
Gross Block
147.81
146.20
157.61
131.24
124.93
111.31
106.25
90.84
78.76
63.12
Accumulated Depreciation
20.37
10.20
51.54
43.69
33.17
28.15
23.44
17.52
13.28
10.01
Non Current Assets
134.50
140.67
118.77
116.70
117.74
105.09
107.19
79.79
74.67
64.60
Capital Work in Progress
1.83
0.69
1.48
17.07
13.79
12.21
8.55
6.31
9.02
11.29
Non Current Investment
0.09
0.11
0.21
0.16
0.24
0.25
0.07
0.17
0.17
0.20
Long Term Loans & Adv.
4.93
3.72
11.07
11.92
11.95
9.47
15.28
0.00
0.00
0.00
Other Non Current Assets
0.21
0.15
0.00
0.00
0.00
0.00
0.46
0.00
0.00
0.00
Current Assets
239.86
213.55
192.40
166.07
183.49
157.89
133.57
268.08
170.24
136.42
Current Investments
0.02
0.02
0.01
0.09
0.08
0.10
0.10
0.00
0.00
0.00
Inventories
115.17
116.18
114.14
96.29
95.45
81.90
65.57
191.63
107.58
65.14
Sundry Debtors
64.41
48.80
45.73
34.72
47.66
34.46
40.97
37.48
31.03
40.62
Cash & Bank
12.17
9.57
8.81
8.77
7.65
10.01
6.16
6.42
4.85
6.19
Other Current Assets
48.09
17.97
8.73
8.45
32.65
31.43
20.77
32.54
26.78
24.47
Short Term Loans & Adv.
28.12
21.02
14.98
17.75
24.80
21.99
13.62
26.13
20.92
24.47
Net Current Assets
-54.77
-65.51
-50.31
-49.39
-53.82
-52.12
-45.69
135.78
103.67
90.77
Total Assets
374.36
354.22
311.17
282.77
301.23
262.98
240.76
347.87
244.91
201.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Sep 10
Sep 09
Sep 08
Cash From Operating Activity
15.19
61.37
-20.13
67.65
21.29
3.97
73.41
-8.02
9.50
-20.21
PBT
4.68
9.01
5.42
15.49
5.92
2.52
-8.37
2.51
7.32
4.95
Adjustment
27.29
27.49
25.92
27.71
27.51
25.64
44.97
19.05
18.15
13.37
Changes in Working Capital
-13.83
27.44
-49.13
26.66
-11.61
-24.18
37.18
-29.01
-15.06
-37.02
Cash after chg. in Working capital
18.14
63.94
-17.78
69.86
21.83
3.97
73.78
-7.45
10.41
-18.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.95
-2.57
-2.35
-2.21
-0.54
0.00
-0.38
-0.57
-0.91
-1.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.17
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.54
-29.64
-8.29
-7.78
-12.79
-8.48
-11.13
-7.00
-10.33
-27.96
Net Fixed Assets
-2.35
42.65
-10.78
-9.59
-15.20
-8.72
-17.65
-9.37
-13.37
-28.50
Net Investments
-0.33
-19.77
0.08
0.01
0.02
0.00
0.00
0.00
0.03
0.00
Others
-7.86
-52.52
2.41
1.80
2.39
0.24
6.52
2.37
3.01
0.54
Cash from Financing Activity
-13.58
-24.23
28.13
-60.06
-10.44
6.89
-62.44
16.59
-0.50
51.77
Net Cash Inflow / Outflow
-8.94
7.50
-0.30
-0.19
-1.95
2.38
-0.16
1.57
-1.33
3.60
Opening Cash & Equivalents
-16.78
-24.28
0.90
1.10
3.05
0.66
0.83
4.85
6.19
2.59
Closing Cash & Equivalent
-25.72
-16.78
0.61
0.90
1.10
3.05
0.66
6.42
4.85
6.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Sep 10
Sep 09
Sep 08
Book Value (Rs.)
38.25
35.68
28.94
28.67
20.19
16.74
15.13
20.39
19.70
14.83
ROA
0.95%
1.41%
0.19%
4.28%
1.88%
1.00%
-2.16%
0.56%
2.79%
1.31%
ROE
5.78%
9.47%
1.33%
35.24%
19.81%
10.86%
-25.91%
6.42%
29.40%
12.37%
ROCE
10.77%
13.63%
11.57%
18.17%
11.97%
10.54%
10.61%
10.59%
15.26%
11.55%
Fixed Asset Turnover
2.29
2.38
2.36
2.87
2.62
2.40
4.03
2.57
2.78
3.27
Receivable days
61.33
47.73
43.00
40.97
48.36
52.81
36.06
57.47
66.30
66.66
Inventory Days
125.32
116.27
112.46
95.36
104.45
103.25
118.22
251.01
159.82
114.38
Payable days
85.40
53.49
38.48
42.13
28.53
25.77
91.00
98.02
74.71
56.05
Cash Conversion Cycle
101.24
110.51
116.98
94.20
124.29
130.29
63.28
210.46
151.41
125.00
Total Debt/Equity
3.04
3.09
4.75
3.68
6.53
7.46
7.17
6.47
5.87
6.90
Interest Cover
1.22
1.38
1.27
1.70
1.30
1.14
0.71
1.15
1.45
1.62

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.