Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Consumer Food

Rating :
56/99

BSE: 524542 | NSE: Not Listed

196.25
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  194.80
  •  198.00
  •  192.50
  •  194.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54
  •  15.74
  •  213.95
  •  120.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 287.22
  • 12.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 613.16
  • 1.03%
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.76%
  • 0.00%
  • 28.64%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 7.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 7.13
  • 4.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.03
  • -1.40
  • -2.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.31
  • 8.09
  • 13.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 10.21
  • 13.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.10
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 6.34
  • 6.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
124.96
189.90
-34.20%
179.25
0.00
0
243.89
197.87
23.26%
186.13
175.35
6.15%
Expenses
119.30
170.83
-30.16%
166.13
0.00
0
229.39
169.61
35.25%
176.98
159.35
11.06%
EBITDA
5.66
19.07
-70.32%
13.12
0.00
0
14.50
28.26
-48.69%
9.15
16.00
-42.81%
EBIDTM
4.53%
10.04%
14.01%
0.00%
5.95%
14.28%
4.92%
9.12%
Other Income
0.72
2.25
-68.00%
3.65
0.00
0
1.28
0.75
70.67%
3.48
1.01
244.55%
Interest
4.31
3.58
20.39%
6.13
0.00
0
4.00
4.07
-1.72%
5.39
4.81
12.06%
Depreciation
3.75
3.80
-1.32%
4.04
0.00
0
3.79
4.00
-5.25%
3.08
3.09
-0.32%
PBT
-1.68
13.94
-
6.60
0.00
0
7.99
20.94
-61.84%
4.16
9.11
-54.34%
Tax
-0.42
4.55
-
1.92
0.00
0
1.90
6.55
-70.99%
-8.81
3.00
-
PAT
-1.26
9.39
-
4.68
0.00
0
6.09
14.39
-57.68%
12.97
6.11
112.27%
PATM
-1.01%
4.94%
7.11%
0.00%
2.50%
7.27%
6.97%
3.48%
EPS
-0.85
6.34
-
3.16
0.00
0
4.11
9.72
-57.72%
8.76
4.13
112.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
799.17
741.11
701.11
652.14
566.40
533.13
508.37
422.26
358.58
344.67
Net Sales Growth
-
7.83%
5.71%
7.51%
15.14%
6.24%
4.87%
20.39%
17.76%
4.04%
 
Cost Of Goods Sold
-
550.50
435.30
443.95
439.23
347.34
312.02
312.84
254.84
216.02
193.10
Gross Profit
-
248.67
305.81
257.16
212.92
219.06
221.12
195.53
167.43
142.56
151.57
GP Margin
-
31.12%
41.26%
36.68%
32.65%
38.68%
41.48%
38.46%
39.65%
39.76%
43.98%
Total Expenditure
-
743.33
649.58
638.48
602.26
506.48
469.81
459.51
373.20
315.03
282.74
Power & Fuel Cost
-
81.28
90.56
78.25
69.95
70.07
72.60
70.92
56.76
43.34
37.60
% Of Sales
-
10.17%
12.22%
11.16%
10.73%
12.37%
13.62%
13.95%
13.44%
12.09%
10.91%
Employee Cost
-
42.75
41.42
38.90
35.85
32.33
27.75
23.81
19.81
17.83
14.75
% Of Sales
-
5.35%
5.59%
5.55%
5.50%
5.71%
5.21%
4.68%
4.69%
4.97%
4.28%
Manufacturing Exp.
-
39.29
48.10
44.33
38.18
38.83
38.77
34.58
27.79
25.09
24.93
% Of Sales
-
4.92%
6.49%
6.32%
5.85%
6.86%
7.27%
6.80%
6.58%
7.00%
7.23%
General & Admin Exp.
-
7.05
9.45
7.64
6.87
6.59
6.89
6.24
5.63
5.73
5.84
% Of Sales
-
0.88%
1.28%
1.09%
1.05%
1.16%
1.29%
1.23%
1.33%
1.60%
1.69%
Selling & Distn. Exp.
-
20.86
22.92
20.17
11.06
10.26
10.66
10.55
7.29
6.66
6.18
% Of Sales
-
2.61%
3.09%
2.88%
1.70%
1.81%
2.00%
2.08%
1.73%
1.86%
1.79%
Miscellaneous Exp.
-
1.61
1.83
5.23
1.12
1.06
1.13
0.57
1.08
0.36
6.18
% Of Sales
-
0.20%
0.25%
0.75%
0.17%
0.19%
0.21%
0.11%
0.26%
0.10%
0.10%
EBITDA
-
55.84
91.53
62.63
49.88
59.92
63.32
48.86
49.06
43.55
61.93
EBITDA Margin
-
6.99%
12.35%
8.93%
7.65%
10.58%
11.88%
9.61%
11.62%
12.15%
17.97%
Other Income
-
10.36
3.30
5.49
2.27
2.55
2.07
3.43
1.30
1.49
0.74
Interest
-
19.10
16.32
17.56
12.80
15.25
17.77
16.60
14.10
11.33
7.10
Depreciation
-
14.41
12.88
14.75
11.90
12.23
13.41
12.36
9.01
7.56
7.08
PBT
-
32.69
65.64
35.82
27.46
35.00
34.20
23.33
27.26
26.14
48.49
Tax
-
-0.45
24.45
13.15
9.10
12.54
11.28
7.49
6.46
5.31
10.69
Tax Rate
-
-1.38%
37.25%
36.71%
33.14%
35.83%
32.98%
32.10%
23.70%
20.31%
22.05%
PAT
-
33.14
41.18
22.67
18.36
22.46
22.92
15.85
20.80
20.85
37.83
PAT before Minority Interest
-
33.14
41.18
22.67
18.36
22.46
22.92
15.85
20.80
20.83
37.80
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.03
PAT Margin
-
4.15%
5.56%
3.23%
2.82%
3.97%
4.30%
3.12%
4.93%
5.81%
10.98%
PAT Growth
-
-19.52%
81.65%
23.47%
-18.25%
-2.01%
44.61%
-23.80%
-0.24%
-44.89%
 
EPS
-
22.39
27.82
15.32
12.41
15.18
15.49
10.71
14.05
14.09
25.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
314.60
282.83
253.27
236.60
215.04
196.52
176.04
163.21
146.72
129.73
Share Capital
14.76
14.76
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
Total Reserves
299.84
268.08
245.89
229.22
207.66
189.14
168.66
155.83
139.35
122.35
Non-Current Liabilities
287.34
201.48
114.26
86.60
78.80
82.46
87.06
84.34
63.15
37.93
Secured Loans
134.80
68.44
2.50
2.50
4.50
6.50
19.87
24.88
21.17
0.10
Unsecured Loans
59.08
54.30
50.51
44.50
51.35
56.34
51.93
49.18
24.92
22.33
Long Term Provisions
0.00
0.00
0.00
0.00
0.06
0.07
0.06
0.05
0.29
0.27
Current Liabilities
241.79
150.17
171.58
112.75
129.28
147.31
146.78
135.85
106.49
107.36
Trade Payables
42.81
31.84
36.79
31.48
32.98
24.13
24.45
23.79
17.44
17.72
Other Current Liabilities
37.50
11.89
12.98
7.44
7.10
17.64
19.05
17.23
11.85
2.71
Short Term Borrowings
117.43
63.60
100.37
57.27
71.15
88.81
89.21
71.83
54.21
60.85
Short Term Provisions
44.04
42.84
21.44
16.55
18.05
16.73
14.07
23.00
22.99
26.08
Total Liabilities
843.74
634.48
539.11
435.96
423.13
426.30
409.97
383.49
316.46
275.14
Net Block
228.87
222.86
211.14
211.34
222.16
218.54
199.98
183.12
117.19
110.71
Gross Block
381.45
361.23
336.85
322.30
321.24
305.46
272.97
246.38
174.52
160.70
Accumulated Depreciation
152.58
138.37
125.71
110.97
99.08
86.92
72.99
63.26
57.33
49.99
Non Current Assets
534.50
375.07
268.40
249.24
238.85
228.31
217.22
205.92
175.67
126.23
Capital Work in Progress
281.93
126.47
30.35
10.68
9.48
5.24
10.41
14.57
51.57
9.73
Non Current Investment
20.74
21.81
22.49
24.18
1.15
1.15
2.65
4.16
3.16
2.24
Long Term Loans & Adv.
2.95
2.57
2.46
3.04
6.06
3.37
4.32
4.22
1.48
1.65
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.43
2.03
Current Assets
309.25
259.41
270.72
186.71
184.28
197.99
192.75
177.56
140.79
148.91
Current Investments
10.88
75.72
46.38
32.06
18.28
8.28
10.91
9.66
10.77
12.88
Inventories
152.24
53.67
92.45
54.68
57.30
80.12
93.20
84.57
62.88
63.63
Sundry Debtors
55.40
61.69
71.27
61.15
58.80
56.93
53.92
50.83
38.04
37.28
Cash & Bank
14.10
15.90
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29
Other Current Assets
76.64
1.91
9.71
2.53
32.26
31.98
25.77
29.12
27.39
29.83
Short Term Loans & Adv.
74.56
50.52
33.02
28.98
29.72
29.57
24.00
27.33
26.16
29.06
Net Current Assets
67.45
109.25
99.14
73.97
55.00
50.68
45.97
41.72
34.30
41.55
Total Assets
843.75
634.48
539.12
435.95
423.13
426.30
409.97
383.48
316.46
275.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-60.74
125.84
11.16
40.09
86.15
65.15
30.95
15.98
37.71
45.44
PBT
32.69
65.64
35.82
27.46
35.00
34.20
23.33
27.26
26.14
48.49
Adjustment
23.29
26.54
31.08
22.16
25.03
32.27
25.51
22.73
17.80
13.75
Changes in Working Capital
-104.22
50.55
-48.55
-2.51
32.68
4.76
-10.25
-26.95
1.31
-7.09
Cash after chg. in Working capital
-48.24
142.73
18.35
47.10
92.71
71.23
38.59
23.04
45.25
55.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.50
-16.89
-7.19
-7.01
-6.56
-6.08
-7.64
-7.05
-7.53
-9.70
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
-92.24
-145.56
-43.04
-29.46
-29.72
-22.00
-21.78
-37.70
-53.84
-39.65
Net Fixed Assets
-117.30
-67.17
-18.11
-2.60
-19.92
-28.03
-26.19
-39.51
-55.53
-26.34
Net Investments
43.98
-28.59
-23.68
-36.37
-11.00
6.48
0.25
0.11
1.11
-8.94
Others
-18.92
-49.80
-1.25
9.51
1.20
-0.45
4.16
1.70
0.58
-4.37
Cash from Financing Activity
151.18
17.73
42.46
-20.97
-59.48
-31.40
-3.61
23.39
12.55
-2.60
Net Cash Inflow / Outflow
-1.80
-1.99
10.58
-10.33
-3.05
11.75
5.56
1.67
-3.58
3.19
Opening Cash & Equivalents
15.90
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29
2.10
Closing Cash & Equivalent
14.10
15.90
17.89
7.31
17.64
20.70
8.95
3.38
1.71
5.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
213.15
191.63
171.60
160.30
145.70
133.15
119.27
110.58
99.41
87.89
ROA
4.48%
7.02%
4.65%
4.27%
5.29%
5.48%
4.00%
5.94%
7.04%
15.26%
ROE
11.08%
15.36%
9.25%
8.13%
10.92%
12.30%
9.34%
13.42%
15.07%
33.13%
ROCE
9.21%
18.67%
14.20%
11.72%
14.24%
14.57%
11.84%
14.31%
16.00%
28.90%
Fixed Asset Turnover
2.15
2.12
2.15
2.12
1.90
1.94
2.06
2.12
2.24
2.38
Receivable days
26.74
32.74
34.10
32.02
35.44
36.00
35.67
36.42
36.61
34.35
Inventory Days
47.03
35.98
37.89
29.90
42.09
56.29
60.53
60.42
61.49
63.22
Payable days
17.67
19.15
19.31
19.42
20.12
18.49
18.71
19.89
19.81
23.33
Cash Conversion Cycle
56.10
49.57
52.67
42.50
57.40
73.81
77.49
76.95
78.29
74.24
Total Debt/Equity
1.08
0.66
0.61
0.45
0.60
0.84
1.00
0.98
0.74
0.64
Interest Cover
2.71
5.02
3.04
3.15
3.30
2.92
2.41
2.93
3.31
7.83

News Update:


  • Sukhjit Starch’s maize processing unit to start operation
    10th Oct 2020, 10:35 AM

    The unit is all set to start its operations from third week of October, 2020

    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.