Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Consumer Food

Rating :
70/99

BSE: 501831 | NSE: Not Listed

172.90
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  182.00
  •  182.00
  •  151.10
  •  176.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  263
  •  23.04
  •  443.15
  •  138.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 179.17
  • 5.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 240.25
  • 0.85%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.72%
  • 0.00%
  • 62.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.52%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.94
  • 17.27
  • 8.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.69
  • 16.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.89
  • 31.02
  • 57.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.31
  • 7.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.94
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.21
  • 4.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
136.42
133.42
2.25%
160.54
126.28
27.13%
187.56
201.47
-6.90%
134.49
124.13
8.35%
Expenses
122.10
108.45
12.59%
148.71
114.16
30.26%
184.45
199.83
-7.70%
115.90
119.89
-3.33%
EBITDA
14.32
24.97
-42.65%
11.83
12.12
-2.39%
3.10
1.64
89.02%
18.59
4.24
338.44%
EBIDTM
10.50%
18.71%
7.37%
9.60%
1.66%
0.81%
13.82%
3.42%
Other Income
2.29
0.47
387.23%
1.32
2.31
-42.86%
5.06
13.08
-61.31%
9.29
7.12
30.48%
Interest
1.72
2.39
-28.03%
2.65
2.90
-8.62%
2.52
3.40
-25.88%
2.21
1.94
13.92%
Depreciation
0.80
0.87
-8.05%
0.75
0.79
-5.06%
0.87
0.88
-1.14%
0.87
0.73
19.18%
PBT
14.08
22.18
-36.52%
9.75
10.75
-9.30%
4.77
10.44
-54.31%
24.80
8.70
185.06%
Tax
5.22
8.26
-36.80%
4.10
4.25
-3.53%
2.92
3.99
-26.82%
8.31
2.88
188.54%
PAT
8.87
13.92
-36.28%
5.65
6.49
-12.94%
1.85
6.45
-71.32%
16.50
5.82
183.51%
PATM
6.50%
10.43%
3.52%
5.14%
0.99%
3.20%
12.27%
4.69%
EPS
8.72
54.74
-84.07%
5.56
6.39
-12.99%
1.82
6.35
-71.34%
16.22
5.72
183.57%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
619.01
616.01
613.65
489.06
334.99
277.76
230.04
Net Sales Growth
5.76%
0.38%
25.48%
45.99%
20.60%
20.74%
 
Cost Of Goods Sold
518.36
435.22
462.04
377.99
249.42
199.95
158.40
Gross Profit
100.65
180.78
151.61
111.07
85.58
77.80
71.64
GP Margin
16.26%
29.35%
24.71%
22.71%
25.55%
28.01%
31.14%
Total Expenditure
571.16
557.52
566.25
461.85
314.60
250.73
206.97
Power & Fuel Cost
-
0.04
0.03
0.02
0.02
0.02
0.05
% Of Sales
-
0.01%
0.00%
0.00%
0.01%
0.01%
0.02%
Employee Cost
-
13.14
12.97
7.99
5.41
4.54
4.02
% Of Sales
-
2.13%
2.11%
1.63%
1.61%
1.63%
1.75%
Manufacturing Exp.
-
97.43
82.86
67.72
54.45
42.09
30.99
% Of Sales
-
15.82%
13.50%
13.85%
16.25%
15.15%
13.47%
General & Admin Exp.
-
7.41
5.84
4.67
3.65
2.18
12.43
% Of Sales
-
1.20%
0.95%
0.95%
1.09%
0.78%
5.40%
Selling & Distn. Exp.
-
2.63
1.13
0.23
0.60
0.67
0.68
% Of Sales
-
0.43%
0.18%
0.05%
0.18%
0.24%
0.30%
Miscellaneous Exp.
-
1.64
1.39
3.24
1.07
1.29
0.41
% Of Sales
-
0.27%
0.23%
0.66%
0.32%
0.46%
0.18%
EBITDA
47.84
58.49
47.40
27.21
20.39
27.03
23.07
EBITDA Margin
7.73%
9.49%
7.72%
5.56%
6.09%
9.73%
10.03%
Other Income
17.96
16.15
3.83
2.53
1.12
0.86
0.31
Interest
9.10
9.77
10.35
8.74
7.58
9.93
5.26
Depreciation
3.29
3.36
3.11
2.96
2.61
2.66
1.56
PBT
53.40
61.50
37.77
18.04
11.33
15.29
16.56
Tax
20.55
23.58
13.88
8.34
4.49
5.47
5.67
Tax Rate
38.48%
38.34%
36.75%
46.23%
39.63%
35.78%
34.24%
PAT
32.87
37.92
23.89
9.70
6.84
9.82
10.89
PAT before Minority Interest
32.87
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
0.00
PAT Margin
5.31%
6.16%
3.89%
1.98%
2.04%
3.54%
4.73%
PAT Growth
0.58%
58.73%
146.29%
41.81%
-30.35%
-9.83%
 
Unadjusted EPS
32.32
37.13
93.62
56.25
26.90
38.62
85.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
113.49
76.39
52.73
42.29
35.91
26.33
Share Capital
10.17
2.54
2.54
2.54
1.27
1.29
Total Reserves
103.32
73.85
50.19
39.75
34.64
25.04
Non-Current Liabilities
4.76
7.08
7.68
5.13
5.97
7.90
Secured Loans
0.18
0.50
0.46
0.04
0.87
4.05
Unsecured Loans
0.21
1.41
2.02
0.00
0.00
0.00
Long Term Provisions
0.48
2.30
1.75
0.00
0.00
0.00
Current Liabilities
159.82
150.52
125.81
89.21
93.39
65.65
Trade Payables
43.97
43.01
37.99
16.22
8.42
11.02
Other Current Liabilities
2.75
1.82
1.94
2.98
2.72
2.90
Short Term Borrowings
87.56
88.57
74.99
63.79
74.99
45.00
Short Term Provisions
25.54
17.11
10.90
6.22
7.25
6.72
Total Liabilities
278.07
233.99
186.22
136.63
135.27
99.88
Net Block
40.42
41.05
30.22
34.87
33.71
32.38
Gross Block
59.31
56.67
43.15
47.00
43.35
39.78
Accumulated Depreciation
18.89
15.62
12.94
12.13
9.65
7.40
Non Current Assets
59.91
57.07
50.81
49.78
43.10
37.44
Capital Work in Progress
2.37
0.00
0.59
0.02
0.04
0.00
Non Current Investment
5.23
5.32
2.55
0.00
0.00
0.00
Long Term Loans & Adv.
3.56
3.59
6.48
2.41
2.15
1.10
Other Non Current Assets
8.33
7.12
10.98
12.48
7.20
3.96
Current Assets
218.15
176.92
135.42
86.86
92.18
62.44
Current Investments
0.00
0.00
0.00
0.70
0.00
0.00
Inventories
114.77
78.89
61.95
43.13
45.19
30.32
Sundry Debtors
32.29
50.81
41.18
28.23
30.60
15.61
Cash & Bank
27.64
17.20
7.79
1.23
0.85
2.62
Other Current Assets
43.45
15.42
12.47
9.16
15.53
13.89
Short Term Loans & Adv.
29.29
14.61
12.04
4.41
6.08
6.78
Net Current Assets
58.33
26.40
9.60
-2.36
-1.21
-3.21
Total Assets
278.06
233.99
186.23
136.64
135.28
99.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
25.91
17.62
1.86
23.30
-15.45
-11.87
PBT
61.33
37.67
18.93
11.35
15.34
16.56
Adjustment
10.31
14.13
11.38
9.07
11.73
6.51
Changes in Working Capital
-31.74
-20.80
-20.59
8.08
-37.42
-29.97
Cash after chg. in Working capital
39.91
31.00
9.72
28.49
-10.35
-6.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.00
-13.38
-7.86
-5.17
-5.05
-4.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
-0.02
0.00
0.00
Cash From Investing Activity
-2.72
-10.44
-0.23
-3.33
-3.17
-5.42
Net Fixed Assets
-5.01
-12.58
3.49
-3.57
-3.45
Net Investments
-7.44
-11.93
-7.46
-1.87
-0.03
Others
9.73
14.07
3.74
2.11
0.31
Cash from Financing Activity
-12.76
2.22
4.93
-19.59
16.85
17.93
Net Cash Inflow / Outflow
10.44
9.40
6.56
0.38
-1.76
0.64
Opening Cash & Equivalents
17.20
7.79
1.23
0.85
2.62
1.98
Closing Cash & Equivalent
27.64
17.19
7.79
1.23
0.85
2.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
111.61
75.12
51.85
41.59
35.32
25.87
ROA
14.81%
11.37%
6.01%
5.03%
8.35%
10.91%
ROE
39.94%
37.00%
20.41%
17.49%
31.55%
41.40%
ROCE
38.52%
32.18%
22.55%
17.23%
26.53%
28.34%
Fixed Asset Turnover
10.62
12.29
10.85
7.42
6.68
5.78
Receivable days
24.62
27.36
25.90
32.05
30.36
24.77
Inventory Days
57.37
41.89
39.21
48.11
49.61
48.12
Payable days
26.13
25.56
20.62
15.11
13.34
18.68
Cash Conversion Cycle
55.87
43.68
44.48
65.05
66.64
54.20
Total Debt/Equity
0.78
1.20
1.49
1.51
2.15
1.92
Interest Cover
7.30
4.65
3.06
2.49
2.54
4.15

News Update:


  • Coastal Corporation commences work on expansion plans
    12th Aug 2019, 09:23 AM

    The company through its subsidiary has commenced work on its pre-processing unit at Kakinada

    Read More
  • Coastal Corporation - Quarterly Results
    29th Jul 2019, 18:54 PM

    Read More

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