Nifty
Sensex
:
:
11604.10
39058.83
15.75 (0.14%)
94.99 (0.24%)

Consumer Food

Rating :
66/99

BSE: 524542 | NSE: Not Listed

195.10
23-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  195.05
  •  195.75
  •  183.50
  •  194.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39
  •  1.62
  •  289.85
  •  168.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 287.96
  • 6.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 458.40
  • 3.84%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 6.83
  • 4.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.51
  • 7.86
  • 12.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.18
  • 12.43
  • 29.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.58
  • 10.04
  • 12.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.07
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.82
  • 5.96
  • 6.54

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
741.11
701.11
652.14
566.40
533.13
508.37
422.26
358.58
344.67
266.82
Net Sales Growth
-
5.71%
7.51%
15.14%
6.24%
4.87%
20.39%
17.76%
4.04%
29.18%
 
Cost Of Goods Sold
-
435.30
443.95
439.23
347.34
312.02
312.84
254.84
216.02
193.10
159.63
Gross Profit
-
305.81
257.16
212.92
219.06
221.12
195.53
167.43
142.56
151.57
107.18
GP Margin
-
41.26%
36.68%
32.65%
38.68%
41.48%
38.46%
39.65%
39.76%
43.98%
40.17%
Total Expenditure
-
649.58
638.48
602.26
506.48
469.81
459.51
373.20
315.03
282.74
235.33
Power & Fuel Cost
-
90.56
78.25
69.95
70.07
72.60
70.92
56.76
43.34
37.60
31.02
% Of Sales
-
12.22%
11.16%
10.73%
12.37%
13.62%
13.95%
13.44%
12.09%
10.91%
11.63%
Employee Cost
-
41.42
38.90
35.85
32.33
27.75
23.81
19.81
17.83
14.75
13.08
% Of Sales
-
5.59%
5.55%
5.50%
5.71%
5.21%
4.68%
4.69%
4.97%
4.28%
4.90%
Manufacturing Exp.
-
48.10
44.33
38.18
38.83
38.77
34.58
27.79
25.09
24.93
22.41
% Of Sales
-
6.49%
6.32%
5.85%
6.86%
7.27%
6.80%
6.58%
7.00%
7.23%
8.40%
General & Admin Exp.
-
9.45
7.64
6.87
6.59
6.89
6.24
5.63
5.73
5.84
3.73
% Of Sales
-
1.28%
1.09%
1.05%
1.16%
1.29%
1.23%
1.33%
1.60%
1.69%
1.40%
Selling & Distn. Exp.
-
22.92
20.17
11.06
10.26
10.66
10.55
7.29
6.66
6.18
5.03
% Of Sales
-
3.09%
2.88%
1.70%
1.81%
2.00%
2.08%
1.73%
1.86%
1.79%
1.89%
Miscellaneous Exp.
-
1.83
5.23
1.12
1.06
1.13
0.57
1.08
0.36
0.33
5.03
% Of Sales
-
0.25%
0.75%
0.17%
0.19%
0.21%
0.11%
0.26%
0.10%
0.10%
0.16%
EBITDA
-
91.53
62.63
49.88
59.92
63.32
48.86
49.06
43.55
61.93
31.49
EBITDA Margin
-
12.35%
8.93%
7.65%
10.58%
11.88%
9.61%
11.62%
12.15%
17.97%
11.80%
Other Income
-
3.30
5.49
2.27
2.55
2.07
3.43
1.30
1.49
0.74
0.77
Interest
-
16.32
17.56
12.80
15.25
17.77
16.60
14.10
11.33
7.10
7.20
Depreciation
-
12.88
14.75
11.90
12.23
13.41
12.36
9.01
7.56
7.08
6.37
PBT
-
65.64
35.82
27.46
35.00
34.20
23.33
27.26
26.14
48.49
18.68
Tax
-
24.45
13.15
9.10
12.54
11.28
7.49
6.46
5.31
10.69
4.57
Tax Rate
-
37.25%
36.71%
33.14%
35.83%
32.98%
32.10%
23.70%
20.31%
22.05%
24.46%
PAT
-
41.18
22.67
18.36
22.46
22.92
15.85
20.80
20.85
37.83
14.13
PAT before Minority Interest
-
41.18
22.67
18.36
22.46
22.92
15.85
20.80
20.83
37.80
14.11
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.03
0.02
PAT Margin
-
5.56%
3.23%
2.82%
3.97%
4.30%
3.12%
4.93%
5.81%
10.98%
5.30%
PAT Growth
-
81.65%
23.47%
-18.25%
-2.01%
44.61%
-23.80%
-0.24%
-44.89%
167.73%
 
Unadjusted EPS
-
27.90
30.72
26.10
30.44
31.05
21.48
28.19
28.23
51.22
19.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
282.83
253.27
236.60
215.04
196.52
176.04
163.21
146.72
129.73
98.47
Share Capital
14.76
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
Total Reserves
268.08
245.89
229.22
207.66
189.14
168.66
155.83
139.35
122.35
91.09
Non-Current Liabilities
201.48
114.26
86.60
78.80
82.46
87.06
84.34
63.15
37.93
79.62
Secured Loans
68.44
2.50
2.50
4.50
6.50
19.87
24.88
21.17
0.10
56.04
Unsecured Loans
54.30
50.51
44.50
51.35
56.34
51.93
49.18
24.92
22.33
17.15
Long Term Provisions
0.00
0.00
0.00
0.06
0.07
0.06
0.05
0.29
0.27
0.00
Current Liabilities
150.17
171.58
112.75
129.28
147.31
146.78
135.85
106.49
107.36
41.90
Trade Payables
31.84
36.79
31.48
32.98
24.13
24.45
23.79
17.44
17.72
18.99
Other Current Liabilities
11.89
12.98
7.44
7.10
17.64
19.05
17.23
11.85
2.71
1.48
Short Term Borrowings
63.60
100.37
57.27
71.15
88.81
89.21
71.83
54.21
60.85
0.00
Short Term Provisions
42.84
21.44
16.55
18.05
16.73
14.07
23.00
22.99
26.08
21.43
Total Liabilities
634.48
539.11
435.96
423.13
426.30
409.97
383.49
316.46
275.14
220.14
Net Block
222.86
211.14
211.34
222.16
218.54
199.98
183.12
117.19
110.71
98.05
Gross Block
361.23
336.85
322.30
321.24
305.46
272.97
246.38
174.52
160.70
141.05
Accumulated Depreciation
138.37
125.71
110.97
99.08
86.92
72.99
63.26
57.33
49.99
43.01
Non Current Assets
375.07
268.40
249.24
238.85
228.31
217.22
205.92
175.67
126.23
106.97
Capital Work in Progress
126.47
30.35
10.68
9.48
5.24
10.41
14.57
51.57
9.73
2.77
Non Current Investment
21.81
22.49
24.18
1.15
1.15
2.65
4.16
3.16
2.24
6.30
Long Term Loans & Adv.
2.57
2.46
3.04
6.06
3.37
4.32
4.22
1.48
1.65
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.43
2.03
0.00
Current Assets
259.41
270.72
186.71
184.28
197.99
192.75
177.56
140.79
148.91
113.16
Current Investments
75.72
46.38
32.06
18.28
8.28
10.91
9.66
10.77
12.88
0.00
Inventories
53.67
92.45
54.68
57.30
80.12
93.20
84.57
62.88
63.63
60.99
Sundry Debtors
61.69
71.27
61.15
58.80
56.93
53.92
50.83
38.04
37.28
30.43
Cash & Bank
15.90
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29
2.10
Other Current Assets
52.43
9.71
2.53
2.54
31.98
25.77
29.12
27.39
29.83
19.65
Short Term Loans & Adv.
50.52
33.02
28.98
29.72
29.57
24.00
27.33
26.16
29.06
18.50
Net Current Assets
109.25
99.14
73.97
55.00
50.68
45.97
41.72
34.30
41.55
71.27
Total Assets
634.48
539.12
435.95
423.13
426.30
409.97
383.48
316.46
275.14
220.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
125.84
11.16
40.09
86.15
65.15
30.95
15.98
37.71
45.44
1.49
PBT
65.64
35.82
27.46
35.00
34.20
23.33
27.26
26.14
48.49
18.68
Adjustment
26.54
31.08
22.16
25.03
32.27
25.51
22.73
17.80
13.75
13.68
Changes in Working Capital
50.55
-48.55
-2.51
32.68
4.76
-10.25
-26.95
1.31
-7.09
-27.49
Cash after chg. in Working capital
142.73
18.35
47.10
92.71
71.23
38.59
23.04
45.25
55.14
4.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.89
-7.19
-7.01
-6.56
-6.08
-7.64
-7.05
-7.53
-9.70
-3.38
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
-145.56
-43.04
-29.46
-29.72
-22.00
-21.78
-37.70
-53.84
-39.65
-9.21
Net Fixed Assets
-67.17
-18.11
-2.60
-19.92
-28.03
-26.19
-39.51
-55.53
-26.34
-11.83
Net Investments
-28.59
-23.68
-36.37
-11.00
6.48
0.25
0.11
1.11
-8.94
2.27
Others
-49.80
-1.25
9.51
1.20
-0.45
4.16
1.70
0.58
-4.37
0.35
Cash from Financing Activity
17.73
42.46
-20.97
-59.48
-31.40
-3.61
23.39
12.55
-2.60
5.81
Net Cash Inflow / Outflow
-1.99
10.58
-10.33
-3.05
11.75
5.56
1.67
-3.58
3.19
-1.91
Opening Cash & Equivalents
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29
2.10
4.01
Closing Cash & Equivalent
15.90
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29
2.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
191.63
171.60
160.30
145.70
133.15
119.27
110.58
99.41
87.89
66.72
ROA
7.02%
4.65%
4.27%
5.29%
5.48%
4.00%
5.94%
7.04%
15.26%
6.90%
ROE
15.36%
9.25%
8.13%
10.92%
12.30%
9.34%
13.42%
15.07%
33.13%
15.03%
ROCE
18.67%
14.20%
11.72%
14.24%
14.57%
11.84%
14.31%
16.00%
28.90%
16.29%
Fixed Asset Turnover
2.12
2.15
2.12
1.90
1.94
2.06
2.12
2.24
2.38
2.06
Receivable days
32.74
34.10
32.02
35.44
36.00
35.67
36.42
36.61
34.35
36.06
Inventory Days
35.98
37.89
29.90
42.09
56.29
60.53
60.42
61.49
63.22
65.64
Payable days
19.15
19.31
19.42
20.12
18.49
18.71
19.89
19.81
23.33
27.00
Cash Conversion Cycle
49.57
52.67
42.50
57.40
73.81
77.49
76.95
78.29
74.24
74.70
Total Debt/Equity
0.66
0.61
0.45
0.60
0.84
1.00
0.98
0.74
0.64
0.74
Interest Cover
5.02
3.04
3.15
3.30
2.92
2.41
2.93
3.31
7.83
3.60

News Update:


  • Sukhjit Starch &Chem - Quarterly Results
    8th Aug 2019, 15:27 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.