Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Consumer Food

Rating :
51/99

BSE: 511153 | NSE: Not Listed

42.37
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  44.68
  •  44.68
  •  41.82
  •  42.76
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7994
  •  337768
  •  52.41
  •  21.66

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 118.42
  • 88.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126.89
  • N/A
  • 8.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.88%
  • 23.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.81%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 13.44
  • 14.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.84
  • 38.06
  • 9.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 157.86
  • -27.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 75.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 2.99
  • 4.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.14
  • 69.90
  • 58.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
12.70
11.22
13.19%
13.55
13.46
0.67%
13.78
13.17
4.63%
11.57
11.02
4.99%
Expenses
11.62
10.44
11.30%
12.56
12.60
-0.32%
12.55
12.11
3.63%
10.75
10.35
3.86%
EBITDA
1.08
0.78
38.46%
0.99
0.87
13.79%
1.23
1.05
17.14%
0.81
0.67
20.90%
EBIDTM
8.51%
6.92%
7.31%
6.44%
8.95%
8.00%
7.02%
6.08%
Other Income
0.03
0.00
0
0.01
0.18
-94.44%
0.01
0.01
0.00%
0.02
0.02
0.00%
Interest
0.20
0.17
17.65%
0.14
0.18
-22.22%
0.17
0.13
30.77%
0.15
0.13
15.38%
Depreciation
0.44
0.40
10.00%
0.47
0.41
14.63%
0.43
0.39
10.26%
0.41
0.41
0.00%
PBT
0.48
0.21
128.57%
0.39
0.45
-13.33%
0.64
0.54
18.52%
0.27
0.15
80.00%
Tax
0.21
0.05
320.00%
0.11
0.08
37.50%
0.12
0.26
-53.85%
0.11
0.12
-8.33%
PAT
0.27
0.16
68.75%
0.27
0.38
-28.95%
0.52
0.28
85.71%
0.17
0.03
466.67%
PATM
2.12%
1.44%
2.02%
2.79%
3.77%
2.13%
1.44%
0.27%
EPS
0.13
0.08
62.50%
0.09
0.13
-30.77%
0.20
0.12
66.67%
0.07
0.02
250.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
51.60
48.86
34.96
22.83
15.08
16.60
21.32
16.49
13.00
11.81
10.95
Net Sales Growth
5.59%
39.76%
53.13%
51.39%
-9.16%
-22.14%
29.29%
26.85%
10.08%
7.85%
 
Cost Of Goods Sold
27.30
25.85
18.43
14.33
8.79
10.30
14.36
11.08
9.06
8.15
6.71
Gross Profit
24.30
23.02
16.53
8.50
6.29
6.30
6.97
5.42
3.95
3.66
4.24
GP Margin
47.10%
47.11%
47.28%
37.23%
41.71%
37.95%
32.69%
32.87%
30.38%
30.99%
38.72%
Total Expenditure
47.48
45.37
33.58
22.98
15.07
16.34
21.10
16.02
12.54
11.53
9.65
Power & Fuel Cost
-
3.31
2.56
0.78
0.62
0.52
0.59
0.00
0.29
0.28
0.26
% Of Sales
-
6.77%
7.32%
3.42%
4.11%
3.13%
2.77%
0%
2.23%
2.37%
2.37%
Employee Cost
-
5.88
4.09
4.00
3.01
2.89
3.34
2.31
1.68
1.59
1.14
% Of Sales
-
12.03%
11.70%
17.52%
19.96%
17.41%
15.67%
14.01%
12.92%
13.46%
10.41%
Manufacturing Exp.
-
6.33
8.87
3.09
2.22
2.61
2.99
2.13
1.46
1.37
1.50
% Of Sales
-
12.96%
25.37%
13.53%
14.72%
15.72%
14.02%
12.92%
11.23%
11.60%
13.70%
General & Admin Exp.
-
2.97
2.10
1.54
1.04
0.54
0.41
0.50
0.35
0.41
0.30
% Of Sales
-
6.08%
6.01%
6.75%
6.90%
3.25%
1.92%
3.03%
2.69%
3.47%
2.74%
Selling & Distn. Exp.
-
0.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.82%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.15
0.09
0.02
0.00
0.00
0.00
0.01
0.00
0.00
0.00
% Of Sales
-
0.31%
0.26%
0.09%
0%
0%
0%
0.06%
0%
0%
0%
EBITDA
4.11
3.49
1.38
-0.15
0.01
0.26
0.22
0.47
0.46
0.28
1.30
EBITDA Margin
7.97%
7.14%
3.95%
-0.66%
0.07%
1.57%
1.03%
2.85%
3.54%
2.37%
11.87%
Other Income
0.07
0.17
0.41
0.35
0.70
0.80
0.95
1.34
1.26
1.18
0.30
Interest
0.66
0.71
0.56
0.42
0.44
0.54
0.70
1.05
0.86
0.55
0.53
Depreciation
1.75
1.61
1.04
0.57
0.56
0.65
0.61
0.54
0.44
0.43
0.44
PBT
1.78
1.35
0.19
-0.78
-0.29
-0.13
-0.14
0.22
0.43
0.49
0.63
Tax
0.55
0.50
0.03
0.17
0.07
0.20
0.33
-0.20
0.15
0.13
-0.32
Tax Rate
30.90%
37.04%
15.79%
-21.79%
-24.14%
-153.85%
-57.89%
-90.91%
34.88%
26.53%
-50.79%
PAT
1.23
0.98
0.16
-0.90
-0.36
-0.28
-0.85
0.42
0.21
0.32
0.92
PAT before Minority Interest
1.34
0.85
0.16
-0.96
-0.37
-0.32
-0.90
0.43
0.28
0.36
0.95
Minority Interest
0.11
0.13
0.00
0.06
0.01
0.04
0.05
-0.01
-0.07
-0.04
-0.03
PAT Margin
2.38%
2.01%
0.46%
-3.94%
-2.39%
-1.69%
-3.99%
2.55%
1.62%
2.71%
8.40%
PAT Growth
44.71%
512.50%
-
-
-
-
-
100.00%
-34.38%
-65.22%
 
EPS
0.44
0.35
0.06
-0.32
-0.13
-0.10
-0.30
0.15
0.08
0.11
0.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
13.05
12.13
7.60
8.49
8.86
9.01
9.87
9.16
8.94
8.59
Share Capital
5.59
5.59
3.99
3.99
3.99
3.99
3.99
3.99
3.98
3.95
Total Reserves
7.46
6.54
3.61
4.51
4.87
4.74
5.59
5.17
4.96
4.64
Non-Current Liabilities
10.42
11.53
2.63
2.45
2.09
3.20
9.33
6.62
5.59
4.78
Secured Loans
3.56
3.79
0.00
0.53
1.04
1.66
1.39
4.67
4.04
3.79
Unsecured Loans
1.00
1.00
1.05
0.36
0.27
0.70
6.89
0.77
0.87
0.44
Long Term Provisions
0.45
0.27
0.00
0.00
0.00
0.00
0.00
0.04
0.09
0.00
Current Liabilities
9.55
9.28
6.69
4.77
5.18
4.79
3.44
4.92
3.02
2.46
Trade Payables
3.08
3.85
0.77
0.69
0.70
0.98
0.90
0.79
0.58
0.79
Other Current Liabilities
3.96
2.82
4.09
2.22
2.43
1.28
0.95
1.42
1.03
0.81
Short Term Borrowings
2.46
2.52
1.82
1.84
2.04
1.99
1.56
2.65
1.36
0.00
Short Term Provisions
0.06
0.09
0.01
0.02
0.01
0.53
0.03
0.06
0.04
0.86
Total Liabilities
32.51
32.56
17.91
16.77
17.19
17.52
23.21
21.25
18.04
16.28
Net Block
24.92
24.13
13.47
13.41
13.46
13.43
15.70
14.38
11.25
11.25
Gross Block
30.93
28.64
18.63
18.07
17.55
16.88
19.90
18.10
14.64
14.22
Accumulated Depreciation
6.02
4.52
5.16
4.66
4.10
3.44
4.20
3.71
3.39
2.96
Non Current Assets
25.28
24.79
14.37
13.67
13.71
13.66
18.47
15.21
18.04
11.83
Capital Work in Progress
0.00
0.00
0.79
0.00
0.00
0.00
0.00
0.00
0.26
0.56
Non Current Investment
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
Long Term Loans & Adv.
0.35
0.65
0.10
0.26
0.24
0.22
2.70
0.65
0.31
0.00
Other Non Current Assets
0.01
0.01
0.00
0.00
0.00
0.00
0.07
0.16
0.00
0.00
Current Assets
7.22
7.77
3.55
3.09
3.48
3.86
4.73
6.05
6.20
4.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.55
5.19
2.42
2.23
2.32
2.28
1.98
1.31
1.18
0.97
Sundry Debtors
1.59
1.20
0.34
0.19
0.23
0.68
0.75
0.59
0.66
0.79
Cash & Bank
0.35
0.44
0.19
0.21
0.26
0.12
0.12
0.17
0.20
0.13
Other Current Assets
0.74
0.07
0.04
0.01
0.68
0.77
1.88
3.98
4.16
2.56
Short Term Loans & Adv.
0.55
0.87
0.56
0.46
0.68
0.77
1.88
3.98
4.16
2.56
Net Current Assets
-2.33
-1.52
-3.14
-1.68
-1.70
-0.92
1.28
1.13
3.18
1.99
Total Assets
32.50
32.56
17.92
16.76
17.19
17.52
23.20
21.26
24.24
16.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
2.74
1.56
1.67
1.53
1.70
4.96
0.76
4.53
-2.01
1.86
PBT
1.35
0.19
-0.78
-0.29
-0.13
-0.56
0.22
0.43
0.49
0.63
Adjustment
2.01
1.28
1.00
1.00
1.20
1.74
1.60
1.30
0.97
0.95
Changes in Working Capital
-0.62
0.09
1.62
0.83
1.17
3.78
-1.25
2.91
-3.36
0.31
Cash after chg. in Working capital
2.74
1.56
1.84
1.53
2.24
4.96
0.58
4.64
-1.89
1.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.17
-0.01
-0.54
0.00
0.19
-0.11
-0.12
-0.03
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
-2.38
-2.07
-1.43
-0.51
-0.27
1.24
-1.80
-3.31
-0.13
-0.43
Net Fixed Assets
-2.12
-10.70
-10.74
0.00
0.00
4.54
0.02
0.11
0.00
3.33
Net Investments
0.01
-0.04
3.20
0.00
-1.50
0.00
0.01
0.00
0.00
0.00
Others
-0.27
8.67
6.11
-0.51
1.23
-3.30
-1.83
-3.42
-0.13
-3.76
Cash from Financing Activity
-0.55
0.17
-0.25
-1.06
-1.29
-6.20
0.99
-1.25
2.21
-1.50
Net Cash Inflow / Outflow
-0.19
-0.35
-0.02
-0.05
0.14
0.00
-0.04
-0.03
0.07
-0.07
Opening Cash & Equivalents
0.43
0.54
0.21
0.26
0.12
0.12
0.17
0.20
0.13
0.20
Closing Cash & Equivalent
0.25
0.43
0.19
0.21
0.26
0.12
0.12
0.17
0.20
0.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
4.67
4.34
19.06
21.30
22.20
21.88
24.01
22.97
22.47
21.77
ROA
2.62%
0.63%
-5.52%
-2.17%
-1.87%
-4.40%
1.92%
1.41%
2.10%
5.60%
ROE
6.76%
1.61%
-11.90%
-4.25%
-3.69%
-9.79%
4.56%
3.06%
4.10%
11.73%
ROCE
9.83%
4.79%
-3.20%
1.18%
3.11%
0.84%
6.68%
7.57%
7.23%
9.05%
Fixed Asset Turnover
1.64
1.48
1.24
0.85
0.96
1.16
0.87
0.79
0.82
0.71
Receivable days
10.42
8.06
4.22
5.03
10.03
12.25
14.82
17.60
22.37
25.43
Inventory Days
36.32
39.72
37.20
55.03
50.58
36.48
36.38
34.98
33.24
31.00
Payable days
48.92
45.73
11.67
16.76
18.06
15.58
18.20
18.99
20.62
23.43
Cash Conversion Cycle
-2.18
2.05
29.74
43.29
42.55
33.14
33.00
33.60
34.99
32.99
Total Debt/Equity
0.65
0.68
0.44
0.38
0.45
0.57
1.06
0.99
0.79
0.49
Interest Cover
2.92
1.34
-0.87
0.33
0.76
0.20
1.21
1.50
1.89
2.20

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.