Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Consumer Food

Rating :
N/A

BSE: 532910 | NSE: Not Listed

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28.22
  • 0.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 858.85
  • 3.46%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.85%
  • 5.52%
  • 23.05%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 2.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 4.24
  • 2.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 0.68
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.89
  • 4.87
  • 4.75

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,226.71
969.09
824.91
706.72
644.66
504.08
374.10
Net Sales Growth
-
26.58%
17.48%
16.72%
9.63%
27.89%
34.74%
 
Cost Of Goods Sold
-
890.72
657.71
558.90
469.35
412.24
313.75
240.28
Gross Profit
-
335.99
311.37
266.02
237.36
232.42
190.33
133.83
GP Margin
-
27.39%
32.13%
32.25%
33.59%
36.05%
37.76%
35.77%
Total Expenditure
-
1,027.76
800.07
679.94
587.42
528.40
417.01
322.03
Power & Fuel Cost
-
56.96
55.38
44.45
40.87
38.52
35.49
33.05
% Of Sales
-
4.64%
5.71%
5.39%
5.78%
5.98%
7.04%
8.83%
Employee Cost
-
23.11
21.95
23.93
22.88
21.72
16.27
13.00
% Of Sales
-
1.88%
2.27%
2.90%
3.24%
3.37%
3.23%
3.48%
Manufacturing Exp.
-
29.03
41.61
32.32
28.78
30.53
30.48
21.61
% Of Sales
-
2.37%
4.29%
3.92%
4.07%
4.74%
6.05%
5.78%
General & Admin Exp.
-
15.86
10.32
7.79
12.27
10.86
9.59
7.78
% Of Sales
-
1.29%
1.06%
0.94%
1.74%
1.68%
1.90%
2.08%
Selling & Distn. Exp.
-
11.30
13.03
12.39
13.07
11.28
11.43
6.30
% Of Sales
-
0.92%
1.34%
1.50%
1.85%
1.75%
2.27%
1.68%
Miscellaneous Exp.
-
0.78
0.06
0.16
0.21
3.26
0.00
0.00
% Of Sales
-
0.06%
0.01%
0.02%
0.03%
0.51%
0%
0%
EBITDA
-
198.95
169.02
144.97
119.30
116.26
87.07
52.07
EBITDA Margin
-
16.22%
17.44%
17.57%
16.88%
18.03%
17.27%
13.92%
Other Income
-
3.00
4.72
2.33
2.12
1.90
1.75
0.49
Interest
-
103.22
80.21
63.83
50.41
39.89
27.96
15.95
Depreciation
-
15.54
11.63
12.97
10.96
9.83
6.44
5.19
PBT
-
83.19
81.90
70.50
60.04
68.43
54.44
31.43
Tax
-
27.43
26.43
22.39
14.62
17.98
13.95
7.31
Tax Rate
-
32.98%
32.35%
31.70%
24.18%
26.29%
25.80%
23.26%
PAT
-
55.75
55.27
48.25
45.84
50.40
40.13
24.12
PAT before Minority Interest
-
55.75
55.27
48.25
45.84
50.40
40.13
24.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.54%
5.70%
5.85%
6.49%
7.82%
7.96%
6.45%
PAT Growth
-
0.87%
14.55%
5.26%
-9.05%
25.59%
66.38%
 
Unadjusted EPS
-
53.90
53.41
49.41
43.54
50.31
41.09
24.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
392.62
341.78
295.60
253.23
207.77
130.80
92.94
Share Capital
48.57
48.57
48.57
48.57
40.05
9.77
9.77
Total Reserves
344.05
293.21
247.04
204.66
167.72
121.03
83.17
Non-Current Liabilities
498.48
404.53
240.82
149.32
88.59
155.05
220.33
Secured Loans
436.32
365.51
207.46
122.88
52.53
101.41
155.90
Unsecured Loans
17.53
1.20
1.20
0.81
10.43
30.77
48.16
Long Term Provisions
0.01
0.01
0.02
0.00
0.52
0.27
0.00
Current Liabilities
524.79
458.79
464.77
402.27
347.53
209.11
60.56
Trade Payables
103.07
110.10
106.25
76.91
93.18
50.29
39.88
Other Current Liabilities
101.45
57.06
46.89
43.52
32.65
37.10
13.53
Short Term Borrowings
294.14
266.32
300.03
262.29
202.59
110.86
0.00
Short Term Provisions
26.13
25.32
11.59
19.54
19.10
10.86
7.15
Total Liabilities
1,415.89
1,206.60
1,002.69
804.82
643.89
494.96
373.83
Net Block
399.06
374.59
257.65
205.03
204.01
177.22
121.68
Gross Block
494.38
454.38
321.40
256.09
244.01
208.23
146.89
Accumulated Depreciation
95.32
79.79
63.76
51.06
40.01
31.02
25.20
Non Current Assets
626.60
504.76
415.96
313.16
237.32
206.91
139.34
Capital Work in Progress
88.59
27.24
48.97
40.68
21.79
23.26
17.29
Non Current Investment
0.34
0.34
0.34
22.03
5.55
0.34
0.37
Long Term Loans & Adv.
138.60
102.58
108.99
45.43
5.97
6.09
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
789.29
701.85
586.74
491.64
406.58
288.05
234.49
Current Investments
0.06
0.06
0.05
0.05
0.05
0.05
0.00
Inventories
283.55
259.75
228.43
190.07
151.63
105.14
71.60
Sundry Debtors
448.00
363.54
313.24
242.02
211.25
145.19
126.67
Cash & Bank
11.29
12.67
14.37
25.77
19.56
12.12
13.64
Other Current Assets
46.39
1.13
1.04
0.31
24.09
25.55
22.58
Short Term Loans & Adv.
46.04
64.70
29.61
33.42
22.51
24.93
22.58
Net Current Assets
264.50
243.06
121.97
89.37
59.05
78.94
173.93
Total Assets
1,415.89
1,206.61
1,002.70
804.82
643.90
494.96
373.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
77.38
48.80
57.06
-19.23
30.07
0.00
0.00
PBT
83.18
81.69
70.64
60.47
68.39
0.00
0.00
Adjustment
116.73
91.25
75.58
59.93
49.10
0.00
0.00
Changes in Working Capital
-101.94
-105.23
-71.91
-127.14
-69.44
0.00
0.00
Cash after chg. in Working capital
97.97
67.72
74.32
-6.74
48.05
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.60
-18.91
-17.26
-12.49
-17.98
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-135.33
-104.56
-98.91
-50.33
-37.91
0.00
0.00
Net Fixed Assets
-98.62
-56.41
-31.87
-32.85
-32.90
-66.84
Net Investments
-114.53
-0.01
-12.44
-17.01
-5.07
-0.35
Others
77.82
-48.14
-54.60
-0.47
0.06
67.19
Cash from Financing Activity
56.57
54.06
30.46
75.77
15.27
0.00
0.00
Net Cash Inflow / Outflow
-1.38
-1.69
-11.40
6.21
7.44
0.00
0.00
Opening Cash & Equivalents
12.73
14.42
25.82
19.61
12.12
0.00
0.00
Closing Cash & Equivalent
11.35
12.73
14.42
25.82
19.56
0.00
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
362.29
310.23
262.95
219.54
173.56
133.93
95.16
ROA
4.25%
5.00%
5.34%
6.33%
8.85%
9.24%
6.45%
ROE
16.98%
19.75%
20.48%
23.37%
32.65%
35.87%
25.95%
ROCE
16.54%
17.48%
17.90%
19.09%
24.43%
23.77%
15.95%
Fixed Asset Turnover
2.64
2.56
2.94
2.91
2.93
2.93
2.61
Receivable days
118.34
124.37
119.48
113.52
98.18
95.21
120.47
Inventory Days
79.23
89.71
90.05
85.58
70.72
61.90
68.10
Payable days
36.55
48.79
48.27
51.41
49.22
39.44
43.19
Cash Conversion Cycle
161.02
165.29
161.26
147.69
119.68
117.67
145.38
Total Debt/Equity
2.14
1.98
1.82
1.64
1.37
2.01
2.20
Interest Cover
1.81
2.02
2.11
2.20
2.71
2.93
2.97

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.