Nifty

:

14590.35

Sensex

:

49624.76

-54.35 (-0.37%)
-167.36 (-0.34%)

Login

Nifty
Sensex

:
:

14590.35
49624.76

-54.35 (-0.37%)
-167.36 (-0.34%)

Chordia Food Products Ltd.

Consumer Food

Rating :

38/99

BSE: 519475 | NSE: Not Listed

Watchlist

NSE BSE

103.50

21-Jan-2021

Open
High
Low
Previous Close

102.45
104.05
102.45
105.05

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

10
0.60
131.00
73.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.69
44.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.40
N/A
1.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.91
9.65
3.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.46
7.22
-12.31

PAT CAGR (%)

10 Years
5 Years
3 Years

-12.81
7.60
-37.07

P:E (Median)

8 Years
5 Years
3 Years

16.26
19.60
24.53

P:BV (Average)

8 Years
5 Years
3 Years

0.11
0.12
0.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.41
9.72
12.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 19.74 15.15 30.30% 19.43 18.78 3.46% 15.24 16.02 -4.87% 16.30 13.46 21.10%
Expenses 18.45 14.76 25.00% 18.59 17.43 6.66% 14.06 14.79 -4.94% 15.61 12.48 25.08%
EBITDA 1.29 0.40 222.50% 0.85 1.35 -37.04% 1.18 1.23 -4.07% 0.69 0.98 -29.59%
EBIDTM 6.54% 2.61% 4.36% 7.21% 7.77% 7.68% 4.21% 7.27%
Other Income 0.03 0.00 0 0.00 0.01 -100.00% 0.06 0.05 20.00% 0.00 0.00 0
Interest 0.21 0.16 31.25% 0.14 0.12 16.67% 0.10 0.17 -41.18% 0.16 0.22 -27.27%
Depreciation 0.42 0.52 -19.23% 0.42 0.52 -19.23% 0.52 0.63 -17.46% 0.52 0.48 8.33%
PBT 0.69 -0.28 - 0.29 0.72 -59.72% 0.62 0.49 26.53% 0.00 0.29 -100.00%
Tax 0.21 -0.06 - 0.10 0.19 -47.37% 0.19 0.34 -44.12% 0.00 0.09 -100.00%
PAT 0.49 -0.23 - 0.19 0.53 -64.15% 0.44 0.15 193.33% 0.00 0.20 -100.00%
PATM 2.46% -1.48% 0.97% 2.84% 2.87% 0.93% 0.01% 1.46%
EPS 1.22 -0.56 - 0.47 1.33 -64.66% 1.09 0.37 194.59% 0.00 0.49 -100.00%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 19.84 15.15 30.96% 19.43 18.78 3.46% 15.24 16.02 -4.87% 16.30 13.46 21.10%
Expenses 18.62 14.82 25.64% 18.70 17.43 7.29% 14.12 14.79 -4.53% 15.62 12.48 25.16%
EBITDA 1.21 0.33 266.67% 0.73 1.35 -45.93% 1.13 1.23 -8.13% 0.69 0.98 -29.59%
EBIDTM 6.13% 2.16% 3.77% 7.21% 7.40% 7.68% 4.21% 7.27%
Other Income 0.03 0.00 0 0.00 0.01 -100.00% 0.06 0.05 20.00% 0.00 0.00 0
Interest 0.21 0.16 31.25% 0.14 0.12 16.67% 0.10 0.17 -41.18% 0.16 0.22 -27.27%
Depreciation 0.42 0.52 -19.23% 0.42 0.52 -19.23% 0.52 0.63 -17.46% 0.52 0.48 8.33%
PBT 0.62 -0.35 - 0.17 0.72 -76.39% 0.57 0.49 16.33% 0.00 0.29 -100.00%
Tax 0.19 -0.07 - 0.06 0.19 -68.42% 0.17 0.34 -50.00% 0.00 0.09 -100.00%
PAT 0.43 -0.28 - 0.11 0.53 -79.25% 0.40 0.15 166.67% 0.00 0.20 -100.00%
PATM 2.17% -1.81% 0.57% 2.84% 2.62% 0.93% 0.01% 1.46%
EPS 1.07 -0.68 - 0.28 1.33 -78.95% 1.00 0.37 170.27% 0.00 0.49 -100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 70.71 65.48 60.58 59.15 51.90 41.32 39.60 34.97 31.48 28.57 30.58 Net Sales Growth 11.51% 8.09% 2.42% 13.97% 25.61% 4.34% 13.24% 11.09% 10.19% -6.57% Cost Of Goods Sold 43.83 38.24 36.01 33.37 32.19 22.86 23.10 20.22 17.64 15.25 18.01 Gross Profit 26.88 27.24 24.58 25.78 19.72 18.46 16.50 14.74 13.83 13.32 12.57 GP Margin 38.02% 41.60% 40.57% 43.58% 38.00% 44.68% 41.67% 42.15% 43.93% 46.62% 41.11% Total Expenditure 66.71 61.81 54.66 52.07 49.98 38.73 36.22 31.06 27.81 24.49 26.47 Power & Fuel Cost - 1.33 1.31 1.11 0.91 0.83 0.62 0.90 0.95 0.66 0.61 % Of Sales - 2.03% 2.16% 1.88% 1.75% 2.01% 1.57% 2.57% 3.02% 2.31% 1.99% Employee Cost - 5.84 5.82 6.48 4.05 3.45 3.12 3.01 2.83 2.53 2.23 % Of Sales - 8.92% 9.61% 10.96% 7.80% 8.35% 7.88% 8.61% 8.99% 8.86% 7.29% Manufacturing Exp. - 4.15 2.61 2.28 1.89 2.93 2.87 1.84 2.09 1.85 1.81 % Of Sales - 6.34% 4.31% 3.85% 3.64% 7.09% 7.25% 5.26% 6.64% 6.48% 5.92% General & Admin Exp. - 4.78 4.59 4.96 7.63 6.46 5.33 4.01 3.23 2.85 2.39 % Of Sales - 7.30% 7.58% 8.39% 14.70% 15.63% 13.46% 11.47% 10.26% 9.98% 7.82% Selling & Distn. Exp. - 7.31 4.13 3.36 2.52 1.96 0.95 0.92 0.88 1.00 1.06 % Of Sales - 11.16% 6.82% 5.68% 4.86% 4.74% 2.40% 2.63% 2.80% 3.50% 3.47% Miscellaneous Exp. - 0.15 0.20 0.52 0.79 0.25 0.24 0.16 0.18 0.36 1.06 % Of Sales - 0.23% 0.33% 0.88% 1.52% 0.61% 0.61% 0.46% 0.57% 1.26% 1.24% EBITDA 4.01 3.67 5.92 7.08 1.92 2.59 3.38 3.91 3.67 4.08 4.11 EBITDA Margin 5.67% 5.60% 9.77% 11.97% 3.70% 6.27% 8.54% 11.18% 11.66% 14.28% 13.44% Other Income 0.09 0.06 0.06 0.08 0.04 0.80 0.24 0.27 0.30 0.13 0.13 Interest 0.61 0.58 1.04 1.11 1.40 1.45 1.04 0.95 0.88 0.60 0.53 Depreciation 1.88 2.08 2.08 2.08 1.29 1.17 0.85 0.89 0.91 0.93 0.88 PBT 1.60 1.07 2.86 3.98 -0.72 0.77 1.73 2.35 2.18 2.67 2.83 Tax 0.50 0.32 0.79 0.97 0.00 0.25 1.38 0.69 0.75 0.62 0.96 Tax Rate 31.25% 29.91% 27.62% 24.37% 0.00% 32.47% 29.55% 29.36% 23.58% 23.22% 33.92% PAT 1.12 0.75 2.08 3.01 -0.72 0.52 3.29 1.66 2.43 2.05 1.88 PAT before Minority Interest 1.12 0.75 2.08 3.01 -0.72 0.52 3.29 1.66 2.43 2.05 1.88 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 1.58% 1.15% 3.43% 5.09% -1.39% 1.26% 8.31% 4.75% 7.72% 7.18% 6.15% PAT Growth 72.31% -63.94% -30.90% - - -84.19% 98.19% -31.69% 18.54% 9.04% EPS 2.80 1.88 5.20 7.53 -1.80 1.30 8.23 4.15 6.08 5.13 4.70

Description TTM Mar 20 Mar 19 Mar 12 Mar 11 Mar 10
Net Sales 70.81 65.48 60.58 28.57 30.58 34.46 Net Sales Growth 11.67% 8.09% 112.04% -6.57% -11.26% Cost Of Goods Sold 43.89 38.24 36.01 15.25 18.01 17.46 Gross Profit 26.92 27.24 24.58 13.32 12.57 17.01 GP Margin 38.02% 41.60% 40.57% 46.62% 41.11% 49.36% Total Expenditure 67.06 61.94 54.66 24.50 26.48 31.14 Power & Fuel Cost - 1.33 1.31 0.66 0.61 0.56 % Of Sales - 2.03% 2.16% 2.31% 1.99% 1.63% Employee Cost - 5.84 5.82 2.53 2.23 1.82 % Of Sales - 8.92% 9.61% 8.86% 7.29% 5.28% Manufacturing Exp. - 4.16 2.61 1.85 1.81 6.16 % Of Sales - 6.35% 4.31% 6.48% 5.92% 17.88% General & Admin Exp. - 4.90 4.59 3.16 2.68 0.43 % Of Sales - 7.48% 7.58% 11.06% 8.76% 1.25% Selling & Distn. Exp. - 7.31 4.13 1.00 1.06 0.72 % Of Sales - 11.16% 6.82% 3.50% 3.47% 2.09% Miscellaneous Exp. - 0.15 0.20 0.06 0.08 4.00 % Of Sales - 0.23% 0.33% 0.21% 0.26% 11.61% EBITDA 3.76 3.54 5.92 4.07 4.10 3.32 EBITDA Margin 5.31% 5.41% 9.77% 14.25% 13.41% 9.63% Other Income 0.09 0.06 0.06 0.14 1.04 0.77 Interest 0.61 0.58 1.04 0.60 0.53 0.64 Depreciation 1.88 2.08 2.08 0.93 0.88 0.82 PBT 1.36 0.94 2.86 2.67 3.73 2.63 Tax 0.42 0.28 0.79 0.62 1.13 0.84 Tax Rate 30.88% 29.79% 27.62% 23.22% 30.29% 31.94% PAT 0.94 0.66 2.08 2.05 2.60 1.78 PAT before Minority Interest 0.94 0.66 2.08 2.05 2.60 1.78 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.33% 1.01% 3.43% 7.18% 8.50% 5.17% PAT Growth 56.67% -68.27% 1.46% -21.15% 46.07% EPS 2.35 1.65 5.20 5.13 6.50 4.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 35.66 34.90 32.83 32.34 34.81 34.30 31.01 29.35 26.91 24.86 Share Capital 4.03 4.03 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 Total Reserves 31.63 30.87 28.80 29.36 31.83 31.32 28.02 26.36 23.93 21.88 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 11.59 12.81 18.12 16.40 16.37 13.90 13.72 8.44 9.27 7.42 Trade Payables 4.03 3.55 5.11 6.48 5.89 4.41 2.52 2.30 1.95 1.75 Other Current Liabilities 1.21 0.97 1.05 0.89 1.11 0.92 0.65 0.71 0.67 0.13 Short Term Borrowings 5.01 7.00 10.46 8.23 8.94 6.73 8.51 3.49 4.90 4.00 Short Term Provisions 1.35 1.29 1.50 0.79 0.43 1.84 2.04 1.95 1.75 1.54 Total Liabilities 47.25 47.71 50.95 48.74 51.18 48.20 44.73 37.79 36.18 32.28 Net Block 17.92 19.94 21.63 12.21 12.13 11.08 10.98 10.42 10.51 10.05 Gross Block 39.23 39.16 38.98 24.84 23.48 21.29 21.51 21.56 20.74 19.35 Accumulated Depreciation 21.30 19.22 17.35 12.63 11.34 10.21 10.53 11.14 10.23 9.30 Non Current Assets 18.46 19.96 21.66 30.47 30.39 29.33 22.00 10.43 13.02 12.57 Capital Work in Progress 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.04 0.03 0.03 0.02 0.02 0.02 0.02 0.02 2.51 2.51 Long Term Loans & Adv. 0.00 0.00 0.00 18.24 18.24 18.24 11.00 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 28.79 27.75 29.29 18.27 20.80 18.87 22.73 27.36 23.16 19.72 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.25 11.26 11.37 11.91 12.32 8.74 7.57 7.54 6.72 5.51 Sundry Debtors 7.80 11.53 14.21 2.41 2.14 2.30 2.04 1.86 1.74 4.44 Cash & Bank 2.22 1.51 0.64 0.52 1.16 1.47 1.20 6.89 1.83 3.51 Other Current Assets 4.51 0.84 0.02 0.06 5.17 6.36 11.91 11.07 12.87 6.25 Short Term Loans & Adv. 3.76 2.61 3.05 3.37 5.17 6.36 11.91 11.06 12.87 6.25 Net Current Assets 17.19 14.94 11.17 1.87 4.43 4.96 9.01 18.91 13.89 12.30 Total Assets 47.25 47.71 50.95 48.74 51.19 48.20 44.73 37.79 36.18 32.29

Description Mar 20 Mar 19 Mar 12 Mar 11 Mar 10
Shareholder's Funds 35.57 34.90 27.62 25.57 22.97 Share Capital 4.03 4.03 2.98 2.98 2.98 Total Reserves 31.54 30.87 24.64 22.59 19.99 Non-Current Liabilities 0.00 0.00 0.00 0.00 2.05 Secured Loans 0.00 0.00 0.00 0.00 2.05 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 11.68 12.81 10.20 9.47 4.69 Trade Payables 4.09 3.55 2.88 3.63 3.38 Other Current Liabilities 1.21 0.97 0.17 0.13 0.48 Short Term Borrowings 5.07 7.00 5.40 4.00 0.00 Short Term Provisions 1.32 1.29 1.75 1.72 0.84 Total Liabilities 47.25 47.71 37.82 35.04 29.71 Net Block 17.93 19.94 11.02 10.70 12.29 Gross Block 39.23 39.16 21.25 20.00 20.72 Accumulated Depreciation 21.30 19.22 10.23 9.30 8.43 Non Current Assets 18.46 19.96 11.04 10.71 12.31 Capital Work in Progress 0.50 0.00 0.00 0.00 0.00 Non Current Investment 0.03 0.03 0.02 0.02 0.02 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 28.79 27.75 26.79 24.33 17.41 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 14.25 11.26 6.72 5.51 4.74 Sundry Debtors 7.45 11.53 1.74 4.44 4.66 Cash & Bank 2.37 1.51 1.84 3.52 0.38 Other Current Assets 4.72 0.84 0.00 0.00 7.63 Short Term Loans & Adv. 3.97 2.61 16.49 10.85 7.63 Net Current Assets 17.11 14.94 16.59 14.86 12.71 Total Assets 47.25 47.71 37.83 35.04 29.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 3.82 5.66 1.97 2.83 6.94 3.00 1.74 3.38 -0.29 2.52 PBT 0.75 2.08 3.01 -0.72 0.77 1.73 2.35 2.18 2.67 2.83 Adjustment 2.62 3.03 3.18 2.69 2.62 1.89 1.84 1.79 1.51 1.37 Changes in Working Capital 0.45 0.56 -4.22 0.86 5.26 -1.14 -0.81 0.03 -3.27 -0.24 Cash after chg. in Working capital 3.82 5.66 1.97 2.83 8.64 2.48 3.37 4.01 0.91 3.96 Interest Paid 0.00 0.00 0.00 0.00 -1.45 -1.04 -0.95 -0.88 -0.58 -0.49 Tax Paid 0.00 0.00 0.00 0.00 -0.25 -1.38 -0.69 -0.75 -0.62 -0.96 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 2.94 0.00 1.00 0.00 0.00 Cash From Investing Activity -0.58 -0.38 -0.38 -1.37 -9.46 -0.95 -12.45 1.68 -1.39 -0.86 Net Fixed Assets -0.57 -0.18 -14.14 -1.36 -2.19 0.22 0.05 -0.82 -1.39 -0.85 Net Investments -0.01 0.00 -0.01 0.00 0.00 0.00 0.00 2.49 0.00 0.00 Others 0.00 -0.20 13.77 -0.01 -7.27 -1.17 -12.50 0.01 0.00 -0.01 Cash from Financing Activity -2.53 -4.41 -1.54 -2.11 2.22 -1.79 5.02 0.00 0.00 1.48 Net Cash Inflow / Outflow 0.71 0.87 0.06 -0.65 -0.30 0.27 -5.69 5.06 -1.68 3.13 Opening Cash & Equivalents 1.51 0.64 0.58 1.16 1.47 1.20 6.89 1.83 3.51 0.38 Closing Cash & Equivalent 2.22 1.51 0.64 0.52 1.16 1.47 1.20 6.89 1.83 3.51

Description Mar 20 Mar 19 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 3.90 5.66 -0.42 0.91 3.82 PBT 0.66 2.08 2.67 3.73 2.63 Adjustment 2.62 3.03 1.51 1.37 1.47 Changes in Working Capital 0.62 0.56 -3.41 -2.57 1.27 Cash after chg. in Working capital 3.90 5.66 0.78 2.54 5.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.62 -1.13 -0.84 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 -0.58 -0.38 -1.26 0.71 -0.50 Net Fixed Assets -0.57 -18.42 -1.39 -0.85 Net Investments -0.01 2.48 0.00 0.00 Others 0.00 15.56 0.13 1.56 Cash from Financing Activity -2.47 -4.41 0.00 1.48 -4.01 Net Cash Inflow / Outflow 0.86 0.87 -1.68 3.11 -0.68 Opening Cash & Equivalents 1.51 0.64 3.52 0.41 1.09 Closing Cash & Equivalent 2.37 1.51 1.84 3.52 0.41

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 88.51 86.64 106.64 108.51 116.82 115.08 104.04 98.47 90.31 83.43 ROA 1.58% 4.21% 6.04% -1.45% 1.04% 7.08% 4.02% 6.57% 5.99% 6.06% ROE 2.13% 6.22% 9.39% -2.15% 1.50% 10.08% 5.50% 8.64% 7.92% 7.84% ROCE 4.01% 9.16% 12.13% 1.60% 5.23% 14.17% 9.10% 12.57% 10.80% 12.47% Fixed Asset Turnover 1.67 1.56 1.86 2.15 1.85 1.85 1.63 1.50 1.44 1.62 Receivable days 53.89 77.02 50.98 16.00 19.60 19.99 20.32 20.67 39.04 54.29 Inventory Days 71.09 67.72 71.44 85.20 93.03 75.17 78.69 81.96 77.34 61.15 Payable days 23.08 30.10 43.66 52.69 56.01 40.26 31.22 30.59 30.20 36.75 Cash Conversion Cycle 101.90 114.64 78.76 48.51 56.62 54.90 67.80 72.05 86.18 78.69 Total Debt/Equity 0.14 0.20 0.33 0.25 0.26 0.20 0.27 0.12 0.18 0.16 Interest Cover 2.84 3.75 4.59 0.48 1.53 5.47 3.48 4.61 5.42 6.35

Description Mar 20 Mar 19 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 88.29 86.64 92.68 85.79 77.07 ROA 1.39% 4.85% 5.63% 8.03% 6.00% ROE 1.88% 6.64% 7.72% 10.71% 7.76% ROCE 3.70% 10.42% 10.47% 15.60% 13.07% Fixed Asset Turnover 1.67 2.02 1.40 1.50 1.66 Receivable days 52.91 39.70 39.04 54.29 49.36 Inventory Days 71.09 53.80 77.34 61.15 50.20 Payable days 23.27 22.36 53.17 50.91 44.48 Cash Conversion Cycle 100.74 71.14 63.21 64.53 55.07 Total Debt/Equity 0.14 0.20 0.20 0.16 0.09 Interest Cover 2.62 3.75 5.42 8.04 5.08

Top Investors:

tanvi jignesh mehta

subhash hastimal lodha

Annual Reports:

News Update:

No Latest News!

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.

Feedback