Nifty
Sensex
:
:
10961.85
36578.96
54.90 (0.50%)
192.35 (0.53%)

Consumer Food

Rating :
48/99

BSE: 532783 | NSE: DAAWAT

38.80
-1.05 (-2.63%)
21-Jan-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  39.85
  •  39.85
  •  38.70
  •  39.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  819495
  •  317.96
  •  105.00
  •  35.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,244.20
  • 8.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,762.90
  • 0.39%
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.03%
  • 1.80%
  • 22.43%
  • FII
  • DII
  • Others
  • 0.15%
  • 11.92%
  • 7.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 7.87
  • 6.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 7.51
  • 1.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.28
  • 11.74
  • 23.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 9.08
  • 13.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.43
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 7.19
  • 7.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
927.78
852.70
8.80%
840.00
752.25
11.67%
1,070.64
927.39
15.45%
940.93
789.73
19.15%
Expenses
832.14
753.14
10.49%
746.75
656.98
13.66%
974.26
833.27
16.92%
854.83
696.04
22.81%
EBITDA
95.63
99.56
-3.95%
93.25
95.27
-2.12%
96.38
94.12
2.40%
86.10
93.69
-8.10%
EBIDTM
10.31%
11.68%
11.10%
12.66%
9.00%
10.15%
9.15%
11.86%
Other Income
4.38
1.58
177.22%
13.20
9.47
39.39%
7.66
17.41
-56.00%
17.50
8.31
110.59%
Interest
28.43
34.76
-18.21%
31.53
37.45
-15.81%
40.22
39.21
2.58%
33.41
40.80
-18.11%
Depreciation
14.84
9.10
63.08%
16.24
11.99
35.45%
17.52
13.10
33.74%
11.50
14.61
-21.29%
PBT
56.74
57.28
-0.94%
58.67
55.29
6.11%
46.30
59.21
-21.80%
58.69
46.59
25.97%
Tax
19.16
19.34
-0.93%
18.45
20.84
-11.47%
11.40
19.83
-42.51%
19.80
14.07
40.72%
PAT
37.57
37.94
-0.98%
40.22
34.45
16.75%
34.91
39.38
-11.35%
38.89
32.52
19.59%
PATM
4.05%
4.45%
4.79%
4.58%
3.26%
4.25%
4.13%
4.12%
EPS
1.09
1.27
-14.17%
1.16
1.22
-4.92%
1.00
1.21
-17.36%
1.13
0.12
841.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
3,779.35
3,613.70
3,244.78
2,973.42
2,734.58
2,474.11
2,207.68
1,421.76
1,260.42
1,052.88
1,060.97
Net Sales Growth
13.76%
11.37%
9.13%
8.73%
10.53%
12.07%
55.28%
12.80%
19.71%
-0.76%
 
Cost Of Goods Sold
2,863.79
2,517.02
2,286.80
2,031.64
1,998.39
1,779.74
1,628.43
990.34
901.72
741.12
703.30
Gross Profit
915.56
1,096.68
957.98
941.78
736.19
694.36
579.24
431.42
358.69
311.76
357.67
GP Margin
24.23%
30.35%
29.52%
31.67%
26.92%
28.07%
26.24%
30.34%
28.46%
29.61%
33.71%
Total Expenditure
3,407.98
3,235.65
2,886.56
2,616.81
2,470.84
2,210.85
1,991.56
1,258.06
1,147.05
960.35
912.94
Power & Fuel Cost
-
31.81
30.32
33.22
28.58
23.69
2.59
16.28
13.63
10.64
9.19
% Of Sales
-
0.88%
0.93%
1.12%
1.05%
0.96%
0.12%
1.15%
1.08%
1.01%
0.87%
Employee Cost
-
135.03
116.89
86.37
69.73
58.97
44.83
40.21
32.95
24.83
23.15
% Of Sales
-
3.74%
3.60%
2.90%
2.55%
2.38%
2.03%
2.83%
2.61%
2.36%
2.18%
Manufacturing Exp.
-
208.94
169.66
115.93
95.18
93.18
102.78
58.46
60.50
37.48
9.77
% Of Sales
-
5.78%
5.23%
3.90%
3.48%
3.77%
4.66%
4.11%
4.80%
3.56%
0.92%
General & Admin Exp.
-
105.80
87.68
83.02
57.49
60.19
133.49
29.31
46.10
32.11
27.58
% Of Sales
-
2.93%
2.70%
2.79%
2.10%
2.43%
6.05%
2.06%
3.66%
3.05%
2.60%
Selling & Distn. Exp.
-
223.88
190.92
255.13
176.47
152.76
57.73
79.71
84.72
104.63
126.30
% Of Sales
-
6.20%
5.88%
8.58%
6.45%
6.17%
2.61%
5.61%
6.72%
9.94%
11.90%
Miscellaneous Exp.
-
13.19
4.29
11.50
45.01
42.31
21.70
43.75
7.43
9.52
126.30
% Of Sales
-
0.36%
0.13%
0.39%
1.65%
1.71%
0.98%
3.08%
0.59%
0.90%
1.29%
EBITDA
371.36
378.05
358.22
356.61
263.74
263.26
216.12
163.70
113.37
92.53
148.03
EBITDA Margin
9.83%
10.46%
11.04%
11.99%
9.64%
10.64%
9.79%
11.51%
8.99%
8.79%
13.95%
Other Income
42.74
36.20
48.12
6.26
45.20
18.62
22.63
13.74
5.19
33.79
4.44
Interest
133.59
146.58
156.77
147.80
151.15
113.42
117.13
107.48
58.74
58.70
66.95
Depreciation
60.10
50.12
55.10
51.52
46.57
37.40
38.84
33.96
25.96
23.74
19.91
PBT
220.40
217.56
194.47
163.55
111.22
131.06
82.78
36.01
33.87
43.88
65.61
Tax
68.81
71.38
64.88
47.07
34.80
46.26
22.70
2.00
8.67
10.73
6.28
Tax Rate
31.22%
32.81%
33.36%
39.37%
31.29%
35.30%
27.42%
-20000.00%
25.60%
24.45%
17.21%
PAT
151.59
136.42
117.52
72.65
72.49
78.32
56.05
-1.22
22.76
26.83
30.19
PAT before Minority Interest
141.02
146.18
129.59
72.48
76.42
84.80
60.07
-2.02
25.20
33.15
30.20
Minority Interest
-10.57
-9.76
-12.07
0.17
-3.93
-6.48
-4.02
0.80
-2.44
-6.32
-0.01
PAT Margin
4.01%
3.78%
3.62%
2.44%
2.65%
3.17%
2.54%
-0.09%
1.81%
2.55%
2.85%
PAT Growth
5.06%
16.08%
61.76%
0.22%
-7.44%
39.73%
-
-
-15.17%
-11.13%
 
Unadjusted EPS
4.38
4.80
4.40
27.04
27.46
29.82
21.45
0.00
9.65
11.28
13.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,179.45
664.90
536.77
462.72
390.93
310.77
254.77
254.06
241.02
178.03
Share Capital
31.98
26.66
26.66
26.45
26.31
26.17
26.12
26.12
26.12
22.27
Total Reserves
1,145.63
636.41
508.27
434.44
363.08
283.46
227.95
227.94
214.91
155.76
Non-Current Liabilities
196.72
59.00
31.75
89.08
130.05
119.20
131.84
110.10
827.20
730.64
Secured Loans
192.85
64.37
37.57
88.85
127.44
116.00
125.03
101.75
724.51
624.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.96
103.90
Long Term Provisions
6.14
2.97
1.36
1.34
1.25
1.82
2.37
0.97
0.00
0.00
Current Liabilities
1,818.21
1,952.82
1,854.25
1,857.86
1,641.20
1,518.73
1,191.93
1,139.20
93.03
160.92
Trade Payables
341.71
217.86
149.44
99.96
148.33
153.78
72.43
84.23
42.74
86.32
Other Current Liabilities
105.44
154.52
130.97
174.75
125.42
92.30
82.45
75.13
13.99
19.25
Short Term Borrowings
1,323.34
1,511.79
1,520.27
1,549.84
1,321.43
1,251.10
1,030.50
970.42
0.00
0.00
Short Term Provisions
47.72
68.65
53.57
33.31
46.02
21.54
6.55
9.42
36.30
55.36
Total Liabilities
3,249.79
2,723.78
2,457.05
2,444.11
2,192.70
1,972.75
1,598.35
1,523.95
1,179.40
1,069.93
Net Block
563.28
370.21
361.22
370.39
349.69
338.60
330.50
269.82
225.35
207.75
Gross Block
970.19
735.90
675.75
638.28
569.23
523.75
478.97
385.01
316.62
276.27
Accumulated Depreciation
406.91
365.69
314.53
267.89
219.54
185.16
148.47
112.99
91.28
68.52
Non Current Assets
796.87
595.70
560.07
423.38
397.87
382.91
364.42
343.68
255.96
222.40
Capital Work in Progress
27.54
39.50
24.43
14.65
18.56
11.69
5.33
53.21
27.54
10.99
Non Current Investment
17.27
17.59
6.42
6.94
5.12
4.99
4.81
3.29
3.07
3.66
Long Term Loans & Adv.
52.30
32.91
167.63
28.70
21.12
23.83
19.93
16.09
0.00
0.00
Other Non Current Assets
136.48
135.48
0.38
2.71
3.37
3.80
3.86
1.27
0.00
0.00
Current Assets
2,452.92
2,128.08
1,896.99
2,020.74
1,794.83
1,589.83
1,233.93
1,180.26
920.88
843.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,728.71
1,446.97
1,299.58
1,362.22
1,349.35
1,059.88
829.56
819.30
682.02
638.00
Sundry Debtors
467.99
462.84
375.73
317.92
326.13
372.18
267.37
280.83
165.47
141.43
Cash & Bank
29.06
41.51
32.32
21.20
35.07
37.73
54.24
26.69
15.64
8.61
Other Current Assets
227.17
31.59
0.43
0.56
84.28
120.04
82.76
53.44
57.75
55.30
Short Term Loans & Adv.
191.59
145.17
188.92
318.84
82.87
119.63
82.29
52.54
56.37
46.26
Net Current Assets
634.71
175.26
42.74
162.87
153.63
71.10
42.00
41.06
827.86
682.43
Total Assets
3,249.79
2,723.78
2,457.06
2,444.12
2,192.70
1,972.74
1,598.35
1,523.94
1,179.39
1,069.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
45.09
226.72
297.15
6.69
103.63
-34.75
81.40
-110.47
-16.78
13.42
PBT
215.80
194.16
163.49
111.30
131.02
82.06
0.17
34.40
41.70
36.48
Adjustment
189.45
193.88
236.38
192.34
164.83
155.60
145.05
85.39
87.06
130.33
Changes in Working Capital
-256.70
-110.65
-68.89
-247.41
-169.49
-257.24
-55.44
-217.51
-130.20
-153.40
Cash after chg. in Working capital
148.55
277.39
330.98
56.23
126.36
-19.59
89.77
-97.72
-1.43
13.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-103.46
-50.67
-33.83
-49.54
-22.73
-15.16
-8.37
-12.75
-15.35
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-232.39
-82.03
-53.62
-55.65
-53.04
-43.76
-31.82
-101.08
-62.33
-87.34
Net Fixed Assets
-37.27
-11.52
-5.39
-38.90
-21.90
-20.41
-23.03
-73.68
-38.93
-26.72
Net Investments
-22.74
-2.51
-0.04
-2.04
-2.18
-1.09
-7.31
-9.77
4.83
-2.48
Others
-172.38
-68.00
-48.19
-14.71
-28.96
-22.26
-1.48
-17.63
-28.23
-58.14
Cash from Financing Activity
174.92
-137.23
-235.34
32.13
-44.67
63.93
-37.05
223.43
80.91
69.86
Net Cash Inflow / Outflow
-12.38
7.46
8.19
-16.84
5.93
-14.58
12.54
11.88
1.80
-4.07
Opening Cash & Equivalents
32.72
26.12
17.93
34.51
27.35
40.47
26.42
14.54
6.48
10.54
Closing Cash & Equivalent
19.47
32.72
26.12
17.93
34.51
27.36
40.47
26.42
8.11
6.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
36.82
24.87
20.06
17.42
14.80
11.83
9.73
9.73
9.13
7.81
ROA
4.89%
5.00%
2.96%
3.30%
4.07%
3.36%
-0.13%
1.86%
2.95%
3.10%
ROE
15.88%
21.63%
14.56%
17.97%
24.26%
21.31%
-0.79%
10.23%
16.08%
19.00%
ROCE
14.56%
15.93%
12.47%
12.96%
13.52%
12.50%
7.55%
7.61%
10.44%
12.74%
Fixed Asset Turnover
4.24
4.60
4.53
4.53
4.53
4.40
3.29
3.59
3.55
4.62
Receivable days
47.01
47.16
42.57
42.98
51.51
52.87
70.37
64.62
53.20
43.84
Inventory Days
160.38
154.48
163.37
180.96
177.71
156.19
211.65
217.38
228.80
198.11
Payable days
30.35
21.33
17.26
18.26
23.89
20.09
20.66
18.68
21.80
38.26
Cash Conversion Cycle
177.04
180.31
188.69
205.69
205.33
188.98
261.36
263.32
260.20
203.69
Total Debt/Equity
1.31
2.43
2.99
3.67
3.86
4.56
4.80
4.39
3.46
4.19
Interest Cover
2.48
2.24
1.81
1.74
2.16
1.71
1.00
1.58
1.75
1.54

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.