Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Consumer Food

Rating :
N/A

BSE: 519126 | NSE: HNDFDS

553.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  550.00
  •  559.20
  •  547.80
  •  550.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  202604
  •  1121.46
  •  629.95
  •  467.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,461.94
  • 68.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,098.58
  • N/A
  • 9.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.81%
  • 4.71%
  • 13.85%
  • FII
  • DII
  • Others
  • 6.7%
  • 1.39%
  • 9.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 93.85
  • 39.49
  • 23.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.73
  • 15.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 42.96
  • 25.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 95.59
  • 96.26
  • 94.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.50
  • 16.06
  • 15.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.42
  • 41.00
  • 38.96

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
730.96
659.70
10.80%
729.15
678.62
7.45%
675.35
661.79
2.05%
619.25
598.02
3.55%
Expenses
670.40
610.68
9.78%
672.38
634.61
5.95%
621.42
619.66
0.28%
568.78
559.96
1.58%
EBITDA
60.56
49.02
23.54%
56.77
44.01
28.99%
53.93
42.13
28.01%
50.47
38.06
32.61%
EBIDTM
8.29%
7.43%
7.79%
6.48%
7.99%
6.37%
8.15%
6.36%
Other Income
3.49
0.99
252.53%
1.15
1.03
11.65%
1.62
1.92
-15.62%
0.91
0.57
59.65%
Interest
17.98
9.73
84.79%
15.09
9.75
54.77%
12.61
9.14
37.96%
11.00
7.18
53.20%
Depreciation
18.36
9.31
97.21%
13.84
9.96
38.96%
11.72
9.54
22.85%
10.88
8.59
26.66%
PBT
27.71
30.97
-10.53%
28.99
25.32
14.49%
31.22
25.36
23.11%
29.49
22.86
29.00%
Tax
4.77
10.75
-55.63%
6.96
8.25
-15.64%
6.55
6.43
1.87%
6.12
7.97
-23.21%
PAT
22.94
20.23
13.40%
22.03
17.07
29.06%
24.67
18.93
30.32%
23.37
14.89
56.95%
PATM
3.14%
3.07%
3.02%
2.52%
3.65%
2.86%
3.77%
2.49%
EPS
2.00
1.79
11.73%
1.95
1.51
29.14%
2.19
1.68
30.36%
2.07
0.26
696.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,754.71
2,598.13
2,040.10
1,386.35
771.89
491.91
Net Sales Growth
6.03%
27.35%
47.16%
79.60%
56.92%
 
Cost Of Goods Sold
2,273.14
1,782.46
1,541.12
1,055.66
544.43
329.92
Gross Profit
481.57
815.67
498.99
330.69
227.46
161.99
GP Margin
17.48%
31.39%
24.46%
23.85%
29.47%
32.93%
Total Expenditure
2,532.98
2,424.78
1,925.14
1,302.93
716.06
459.36
Power & Fuel Cost
-
31.60
20.63
13.30
9.64
8.82
% Of Sales
-
1.22%
1.01%
0.96%
1.25%
1.79%
Employee Cost
-
55.61
40.80
30.60
24.22
18.49
% Of Sales
-
2.14%
2.00%
2.21%
3.14%
3.76%
Manufacturing Exp.
-
533.45
305.23
188.20
125.05
88.95
% Of Sales
-
20.53%
14.96%
13.58%
16.20%
18.08%
General & Admin Exp.
-
17.17
13.46
12.05
10.09
8.77
% Of Sales
-
0.66%
0.66%
0.87%
1.31%
1.78%
Selling & Distn. Exp.
-
0.12
0.20
0.28
0.86
0.83
% Of Sales
-
0.00%
0.01%
0.02%
0.11%
0.17%
Miscellaneous Exp.
-
4.36
3.70
2.83
1.76
3.57
% Of Sales
-
0.17%
0.18%
0.20%
0.23%
0.73%
EBITDA
221.73
173.35
114.96
83.42
55.83
32.55
EBITDA Margin
8.05%
6.67%
5.64%
6.02%
7.23%
6.62%
Other Income
7.17
4.51
3.69
2.66
1.21
0.65
Interest
56.68
35.95
20.34
18.86
11.13
7.52
Depreciation
54.80
37.41
24.51
17.20
11.28
7.46
PBT
117.41
104.51
73.81
50.02
34.63
18.22
Tax
24.40
33.39
26.82
13.67
11.90
6.31
Tax Rate
20.78%
31.95%
36.34%
27.33%
34.36%
34.63%
PAT
93.01
71.12
44.66
36.36
22.73
11.91
PAT before Minority Interest
93.01
71.12
44.66
36.36
22.73
11.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.38%
2.74%
2.19%
2.62%
2.94%
2.42%
PAT Growth
30.78%
59.25%
22.83%
59.96%
90.85%
 
EPS
8.12
6.21
3.90
3.17
1.98
1.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
374.93
304.13
221.53
187.04
65.22
Share Capital
22.55
22.55
21.20
21.20
13.49
Total Reserves
352.38
281.58
200.34
165.84
51.73
Non-Current Liabilities
454.90
306.40
207.21
154.42
75.52
Secured Loans
381.18
253.60
184.49
136.29
64.40
Unsecured Loans
0.77
0.71
2.03
1.80
0.88
Long Term Provisions
5.37
2.83
1.91
1.45
0.41
Current Liabilities
504.92
373.87
265.67
197.65
125.48
Trade Payables
335.31
271.15
213.89
139.63
76.53
Other Current Liabilities
113.79
66.58
49.06
47.29
26.13
Short Term Borrowings
54.87
35.36
0.14
8.24
19.78
Short Term Provisions
0.96
0.77
2.58
2.48
3.04
Total Liabilities
1,334.75
984.40
694.41
539.11
266.22
Net Block
553.67
427.01
270.86
249.76
133.16
Gross Block
717.36
546.06
322.10
283.81
155.68
Accumulated Depreciation
163.69
119.05
51.25
34.05
22.52
Non Current Assets
737.08
544.16
349.69
285.95
147.32
Capital Work in Progress
125.12
87.16
53.47
25.56
0.34
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
46.64
28.41
24.96
10.43
13.32
Other Non Current Assets
11.64
1.58
0.41
0.20
0.50
Current Assets
597.68
440.24
344.73
253.16
118.91
Current Investments
0.00
0.00
0.41
2.35
0.00
Inventories
333.91
237.77
169.08
109.73
49.04
Sundry Debtors
104.49
72.19
49.69
37.47
42.61
Cash & Bank
50.47
43.40
58.53
38.98
4.53
Other Current Assets
108.82
5.09
5.28
12.99
22.73
Short Term Loans & Adv.
101.63
81.79
61.73
51.65
13.92
Net Current Assets
92.76
66.37
79.05
55.51
-6.58
Total Assets
1,334.76
984.40
694.42
539.11
266.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
99.10
36.39
73.52
17.02
-4.86
PBT
104.51
71.48
48.07
33.81
18.22
Adjustment
71.48
46.79
36.97
22.45
15.76
Changes in Working Capital
-57.19
-53.15
5.76
-31.50
-34.63
Cash after chg. in Working capital
118.81
65.12
90.80
24.76
-0.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.71
-28.74
-17.28
-7.74
-4.21
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-246.48
-140.71
-91.54
-145.16
-44.48
Net Fixed Assets
-71.17
-146.89
-65.54
-153.35
Net Investments
-73.49
-3.72
-0.01
-3.18
Others
-101.82
9.90
-25.99
11.37
Cash from Financing Activity
127.89
90.60
33.90
152.54
43.00
Net Cash Inflow / Outflow
-19.49
-13.72
15.88
24.40
-6.34
Opening Cash & Equivalents
32.60
44.46
28.79
4.39
6.50
Closing Cash & Equivalent
39.87
32.60
44.44
28.79
4.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
33.26
26.98
20.90
88.24
48.34
ROA
6.13%
5.32%
5.89%
5.65%
4.48%
ROE
20.95%
16.99%
17.80%
18.02%
18.27%
ROCE
18.78%
17.20%
17.45%
17.77%
15.71%
Fixed Asset Turnover
4.11
4.70
4.58
3.51
3.16
Receivable days
12.41
10.90
11.47
18.93
31.62
Inventory Days
40.16
36.40
36.70
37.54
36.39
Payable days
62.09
57.44
61.12
53.60
60.87
Cash Conversion Cycle
-9.53
-10.14
-12.94
2.87
7.13
Total Debt/Equity
1.31
1.07
0.98
0.88
1.51
Interest Cover
3.91
4.51
3.65
4.11
3.42

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.