Nifty

:

11672.30

Sensex

:

39160.59

-15.20 (-0.13%)
-55.05 (-0.14%)

Login

Nifty
Sensex

:
:

11672.30
39160.59

-15.20 (-0.13%)
-55.05 (-0.14%)

Chordia Food Products Ltd.

Consumer Food

Rating :

N/A

BSE: 519475 | NSE: Not Listed

Watchlist

NSE BSE

149.00

1.70 (1.15%)

15-Jul-2019 | 4:01PM

Day's Open
Day's High
Day's Low
Previous Close

140.40
149.00
139.95
147.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

86
0.13
230.20
109.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

60.02
28.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

65.08
N/A
1.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.60
5.90
4.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.03
-3.39
4.90

PAT CAGR (%)

10 Years
5 Years
3 Years

-7.66
-15.15
11.97

P:E (Median)

8 Years
5 Years
3 Years

9.42
17.72
27.17

P:BV (Average)

8 Years
5 Years
3 Years

0.88
1.10
1.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.32
13.98
16.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 16.02 11.56 38.58% 13.46 13.88 -3.03% 13.12 14.60 -10.14% 15.25 12.72 19.89%
Expenses 14.79 10.61 39.40% 12.48 11.83 5.49% 11.61 12.77 -9.08% 14.17 12.39 14.37%
EBITDA 1.23 0.95 29.47% 0.98 2.05 -52.20% 1.51 1.84 -17.93% 1.08 0.34 217.65%
EBIDTM 7.68% 8.18% 7.28% 14.77% 11.53% 12.57% 7.07% 2.66%
Other Income 0.05 -0.05 - 0.00 0.12 -100.00% 0.16 0.16 0.00% 0.01 0.01 0.00%
Interest 0.17 0.14 21.43% 0.22 0.24 -8.33% 0.29 0.36 -19.44% 0.24 0.31 -22.58%
Depreciation 0.63 0.36 75.00% 0.48 0.54 -11.11% 0.47 0.53 -11.32% 0.34 0.32 6.25%
PBT 0.49 0.40 22.50% 0.29 1.39 -79.14% 0.91 1.11 -18.02% 0.50 -0.29 -
Tax 0.34 0.12 183.33% 0.09 0.11 -18.18% 0.19 0.30 -36.67% 0.13 0.00 0.00
PAT 0.15 0.28 -46.43% 0.20 1.28 -84.38% 0.72 0.82 -12.20% 0.37 -0.29 -
PATM 0.93% 2.40% 1.47% 9.22% 5.52% 5.58% 2.45% -2.26%
EPS 0.37 0.93 -60.22% 0.49 3.18 -84.59% 2.43 2.73 -10.99% 1.25 -0.97 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 57.85 46.57 51.90 41.32 39.60 34.97 31.48 28.57 30.58 34.46 32.69 Net Sales Growth 9.65% -10.27% 25.61% 4.34% 13.24% 11.09% 10.19% -6.57% -11.26% 5.41% Cost Of Goods Sold 34.42 26.16 32.19 22.86 23.10 20.22 17.64 15.25 18.01 17.46 15.41 Gross Profit 23.43 20.41 19.72 18.46 16.50 14.74 13.83 13.32 12.57 17.01 17.28 GP Margin 40.50% 43.83% 38.00% 44.68% 41.67% 42.15% 43.93% 46.62% 41.11% 49.36% 52.86% Total Expenditure 53.05 43.28 49.98 38.73 36.22 31.06 27.81 24.49 26.47 31.12 29.41 Power & Fuel Cost - 0.98 0.91 0.83 0.62 0.90 0.95 0.66 0.61 0.56 0.67 % Of Sales - 2.10% 1.75% 2.01% 1.57% 2.57% 3.02% 2.31% 1.99% 1.63% 2.05% Employee Cost - 5.38 4.05 3.45 3.12 3.01 2.83 2.53 2.23 1.82 1.75 % Of Sales - 11.55% 7.80% 8.35% 7.88% 8.61% 8.99% 8.86% 7.29% 5.28% 5.35% Manufacturing Exp. - 1.38 1.89 2.93 2.87 1.84 2.09 1.85 1.81 6.16 6.58 % Of Sales - 2.96% 3.64% 7.09% 7.25% 5.26% 6.64% 6.48% 5.92% 17.88% 20.13% General & Admin Exp. - 7.20 7.63 6.46 5.33 4.01 3.23 2.85 2.39 0.43 0.43 % Of Sales - 15.46% 14.70% 15.63% 13.46% 11.47% 10.26% 9.98% 7.82% 1.25% 1.32% Selling & Distn. Exp. - 1.90 2.52 1.96 0.95 0.92 0.88 1.00 1.06 0.72 0.67 % Of Sales - 4.08% 4.86% 4.74% 2.40% 2.63% 2.80% 3.50% 3.47% 2.09% 2.05% Miscellaneous Exp. - 0.27 0.79 0.25 0.24 0.16 0.18 0.36 0.38 3.99 0.67 % Of Sales - 0.58% 1.52% 0.61% 0.61% 0.46% 0.57% 1.26% 1.24% 11.58% 11.93% EBITDA 4.80 3.29 1.92 2.59 3.38 3.91 3.67 4.08 4.11 3.34 3.28 EBITDA Margin 8.30% 7.06% 3.70% 6.27% 8.54% 11.18% 11.66% 14.28% 13.44% 9.69% 10.03% Other Income 0.22 0.08 0.04 0.80 0.24 0.27 0.30 0.13 0.13 0.77 0.41 Interest 0.92 1.04 1.40 1.45 1.04 0.95 0.88 0.60 0.53 0.64 0.73 Depreciation 1.92 1.37 1.29 1.17 0.85 0.89 0.91 0.93 0.88 0.82 0.81 PBT 2.19 0.96 -0.72 0.77 1.73 2.35 2.18 2.67 2.83 2.64 2.14 Tax 0.75 0.23 0.00 0.25 1.38 0.69 0.75 0.62 0.96 0.84 0.52 Tax Rate 34.25% 23.96% 0.00% 32.47% 29.55% 29.36% 23.58% 23.22% 33.92% 31.82% 24.30% PAT 1.44 0.73 -0.72 0.52 3.29 1.66 2.43 2.05 1.88 1.80 1.62 PAT before Minority Interest 1.44 0.73 -0.72 0.52 3.29 1.66 2.43 2.05 1.88 1.80 1.62 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.49% 1.57% -1.39% 1.26% 8.31% 4.75% 7.72% 7.18% 6.15% 5.22% 4.96% PAT Growth -31.10% - - -84.19% 98.19% -31.69% 18.54% 9.04% 4.44% 11.11% Unadjusted EPS 4.54 2.45 -2.42 1.74 11.03 5.57 8.16 6.88 6.30 6.03 5.44

Description TTM Mar 12 Mar 11 Mar 10
Net Sales - 28.57 30.58 34.46 Net Sales Growth - -6.57% -11.26% Cost Of Goods Sold - 15.25 18.01 17.46 Gross Profit - 13.32 12.57 17.01 GP Margin - 46.62% 41.11% 49.36% Total Expenditure - 24.50 26.48 31.14 Power & Fuel Cost - 0.66 0.61 0.56 % Of Sales - 2.31% 1.99% 1.63% Employee Cost - 2.53 2.23 1.82 % Of Sales - 8.86% 7.29% 5.28% Manufacturing Exp. - 1.85 1.81 6.16 % Of Sales - 6.48% 5.92% 17.88% General & Admin Exp. - 3.16 2.68 0.43 % Of Sales - 11.06% 8.76% 1.25% Selling & Distn. Exp. - 1.00 1.06 0.72 % Of Sales - 3.50% 3.47% 2.09% Miscellaneous Exp. - 0.06 0.08 4.00 % Of Sales - 0.21% 0.26% 11.61% EBITDA - 4.07 4.10 3.32 EBITDA Margin - 14.25% 13.41% 9.63% Other Income - 0.14 1.04 0.77 Interest - 0.60 0.53 0.64 Depreciation - 0.93 0.88 0.82 PBT - 2.67 3.73 2.63 Tax - 0.62 1.13 0.84 Tax Rate - 23.22% 30.29% 31.94% PAT - 2.05 2.60 1.78 PAT before Minority Interest - 2.05 2.60 1.78 Minority Interest - 0.00 0.00 0.00 PAT Margin - 7.18% 8.50% 5.17% PAT Growth - -21.15% 46.07% Unadjusted EPS - 6.89 8.72 5.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 33.07 32.34 34.81 34.30 31.01 29.35 26.91 24.86 22.99 21.24 Share Capital 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 Total Reserves 30.09 29.36 31.83 31.32 28.02 26.36 23.93 21.88 20.01 16.82 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.05 6.06 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.05 6.06 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 12.43 16.40 16.37 13.90 13.72 8.44 9.27 7.42 4.62 4.96 Trade Payables 4.91 6.48 5.89 4.41 2.52 2.30 1.95 1.75 3.31 3.17 Other Current Liabilities 0.91 0.89 1.11 0.92 0.65 0.71 0.67 0.13 0.48 0.85 Short Term Borrowings 5.62 8.23 8.94 6.73 8.51 3.49 4.90 4.00 0.00 0.00 Short Term Provisions 0.99 0.79 0.43 1.84 2.04 1.95 1.75 1.54 0.84 0.94 Total Liabilities 45.50 48.74 51.18 48.20 44.73 37.79 36.18 32.28 29.66 32.26 Net Block 11.17 12.21 12.13 11.08 10.98 10.42 10.51 10.05 10.07 10.62 Gross Block 25.17 24.84 23.48 21.29 21.51 21.56 20.74 19.35 18.50 18.23 Accumulated Depreciation 14.00 12.63 11.34 10.21 10.53 11.14 10.23 9.30 8.43 7.60 Non Current Assets 29.41 30.47 30.39 29.33 22.00 10.43 13.02 12.57 12.58 13.14 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.02 0.02 0.02 0.02 0.02 2.51 2.51 2.51 2.51 Long Term Loans & Adv. 18.24 18.24 18.24 18.24 11.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 16.09 18.27 20.80 18.87 22.73 27.36 23.16 19.72 17.08 19.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.29 11.91 12.32 8.74 7.57 7.54 6.72 5.51 4.74 5.62 Sundry Debtors 2.61 2.41 2.14 2.30 2.04 1.86 1.74 4.44 4.66 4.56 Cash & Bank 0.56 0.52 1.16 1.47 1.20 6.89 1.83 3.51 0.38 1.05 Other Current Assets 2.63 0.06 0.00 0.00 11.91 11.07 12.87 6.25 7.30 7.89 Short Term Loans & Adv. 2.61 3.37 5.17 6.36 11.91 11.06 12.87 6.25 7.30 7.89 Net Current Assets 3.66 1.87 4.43 4.96 9.01 18.91 13.89 12.30 12.45 14.16 Total Assets 45.50 48.74 51.19 48.20 44.73 37.79 36.18 32.29 29.66 32.26

Description Mar 12 Mar 11 Mar 10
Shareholder's Funds 27.62 25.57 22.97 Share Capital 2.98 2.98 2.98 Total Reserves 24.64 22.59 19.99 Non-Current Liabilities 0.00 0.00 2.05 Secured Loans 0.00 0.00 2.05 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 10.20 9.47 4.69 Trade Payables 2.88 3.63 3.38 Other Current Liabilities 0.17 0.13 0.48 Short Term Borrowings 5.40 4.00 0.00 Short Term Provisions 1.75 1.72 0.84 Total Liabilities 37.82 35.04 29.71 Net Block 11.02 10.70 12.29 Gross Block 21.25 20.00 20.72 Accumulated Depreciation 10.23 9.30 8.43 Non Current Assets 11.04 10.71 12.31 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.02 0.02 0.02 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 26.79 24.33 17.41 Current Investments 0.00 0.00 0.00 Inventories 6.72 5.51 4.74 Sundry Debtors 1.74 4.44 4.66 Cash & Bank 1.84 3.52 0.38 Other Current Assets 16.49 0.00 0.00 Short Term Loans & Adv. 16.49 10.85 7.63 Net Current Assets 16.59 14.86 12.71 Total Assets 37.83 35.04 29.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 4.02 2.83 6.94 3.00 1.74 3.38 -0.29 2.52 3.60 0.78 PBT 0.96 -0.72 0.77 1.73 2.35 2.18 2.67 2.83 2.64 2.14 Adjustment 2.41 2.69 2.62 1.89 1.84 1.79 1.51 1.37 1.47 1.55 Changes in Working Capital 0.88 0.86 5.26 -1.14 -0.81 0.03 -3.27 -0.24 1.03 -1.66 Cash after chg. in Working capital 4.24 2.83 8.64 2.48 3.37 4.01 0.91 3.96 5.14 2.03 Interest Paid 0.00 0.00 -1.45 -1.04 -0.95 -0.88 -0.58 -0.49 -0.64 -0.73 Tax Paid -0.23 0.00 -0.25 -1.38 -0.69 -0.75 -0.62 -0.96 -0.84 -0.52 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 2.94 0.00 1.00 0.00 0.00 -0.05 0.00 Cash From Investing Activity -0.32 -1.37 -9.46 -0.95 -12.45 1.68 -1.39 -0.86 -0.27 -2.61 Net Fixed Assets -0.33 -1.36 -2.19 0.22 0.05 -0.82 -1.39 -0.85 -0.27 -0.12 Net Investments 0.01 0.00 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -2.49 Others 0.00 -0.01 -7.27 -1.17 -12.50 0.01 0.00 -0.01 0.00 0.00 Cash from Financing Activity -3.66 -2.11 2.22 -1.79 5.02 0.00 0.00 1.48 -4.01 2.30 Net Cash Inflow / Outflow 0.04 -0.65 -0.30 0.27 -5.69 5.06 -1.68 3.13 -0.68 0.47 Opening Cash & Equivalents 0.52 1.16 1.47 1.20 6.89 1.83 3.51 0.38 1.05 0.59 Closing Cash & Equivalent 0.56 0.52 1.16 1.47 1.20 6.89 1.83 3.51 0.38 1.05

Description Mar 12 Mar 11 Mar 10
Cash From Operating Activity -0.42 0.91 3.82 PBT 2.67 3.73 2.63 Adjustment 1.51 1.37 1.47 Changes in Working Capital -3.41 -2.57 1.27 Cash after chg. in Working capital 0.78 2.54 5.36 Interest Paid 0.00 0.00 0.00 Tax Paid -0.62 -1.13 -0.84 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -1.26 0.71 -0.50 Net Fixed Assets -1.39 -0.85 Net Investments 0.00 0.00 Others 0.13 1.56 Cash from Financing Activity 0.00 1.48 -4.01 Net Cash Inflow / Outflow -1.68 3.11 -0.68 Opening Cash & Equivalents 3.52 0.41 1.09 Closing Cash & Equivalent 1.84 3.52 0.41

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 110.97 108.51 116.82 115.08 104.04 98.47 90.31 83.43 77.13 66.43 ROA 1.55% -1.45% 1.04% 7.08% 4.02% 6.57% 5.99% 6.06% 5.81% 5.47% ROE 2.23% -2.15% 1.50% 10.08% 5.50% 8.64% 7.92% 7.84% 8.40% 8.54% ROCE 5.05% 1.60% 5.23% 14.17% 9.10% 12.57% 10.80% 12.47% 12.55% 11.33% Fixed Asset Turnover 1.86 2.15 1.85 1.85 1.63 1.50 1.44 1.62 1.88 1.80 Receivable days 19.67 16.00 19.60 19.99 20.32 20.67 39.04 54.29 48.81 41.15 Inventory Days 87.00 85.20 93.03 75.17 78.69 81.96 77.34 61.15 54.87 58.85 Payable days 56.22 52.69 56.01 40.26 31.22 30.59 30.20 36.75 42.68 36.72 Cash Conversion Cycle 50.45 48.51 56.62 54.90 67.80 72.05 86.18 78.69 61.01 63.28 Total Debt/Equity 0.17 0.25 0.26 0.20 0.27 0.12 0.18 0.16 0.09 0.31 Interest Cover 1.92 0.48 1.53 5.47 3.48 4.61 5.42 6.35 5.10 3.92

Description Mar 12 Mar 11 Mar 10
Book Value (Rs.) 92.68 85.79 77.07 ROA 5.63% 8.03% 6.00% ROE 7.72% 10.71% 7.76% ROCE 10.47% 15.60% 13.07% Fixed Asset Turnover 1.40 1.50 1.66 Receivable days 39.04 54.29 49.36 Inventory Days 77.34 61.15 50.20 Payable days 53.17 50.91 44.48 Cash Conversion Cycle 63.21 64.53 55.07 Total Debt/Equity 0.20 0.16 0.09 Interest Cover 5.42 8.04 5.08

Top Investors:

tanvi jignesh mehta

Annual Reports:

News Update:

No Latest News!

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.

Feedback