Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Consumer Food

Rating :
44/99

BSE: 531449 | NSE: GRMOVER

134.70
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  133.00
  •  136.50
  •  130.80
  •  134.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  274055
  •  368.69
  •  230.40
  •  113.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 807.00
  • 15.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 989.09
  • 0.33%
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.72%
  • 3.77%
  • 19.07%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 5.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 4.46
  • 19.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 23.19
  • 7.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.20
  • 47.19
  • 11.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.72
  • 18.35
  • 23.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 6.04
  • 8.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.61
  • 15.09
  • 18.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
382.48
356.94
7.16%
203.67
270.64
-24.75%
320.36
318.25
0.66%
433.63
362.07
19.76%
Expenses
364.19
332.23
9.62%
195.77
248.33
-21.17%
296.19
287.88
2.89%
412.77
351.43
17.45%
EBITDA
18.30
24.71
-25.94%
7.90
22.30
-64.57%
24.17
30.38
-20.44%
20.86
10.65
95.87%
EBIDTM
4.78%
6.92%
3.88%
8.24%
7.55%
9.55%
4.81%
2.94%
Other Income
8.60
8.19
5.01%
6.71
-0.47
-
5.54
0.56
889.29%
4.47
14.78
-69.76%
Interest
5.18
5.61
-7.66%
4.08
3.33
22.52%
5.58
4.91
13.65%
5.98
4.23
41.37%
Depreciation
0.89
0.82
8.54%
0.87
0.77
12.99%
0.86
0.81
6.17%
1.38
0.85
62.35%
PBT
20.83
26.47
-21.31%
9.66
17.74
-45.55%
23.27
25.22
-7.73%
17.97
20.35
-11.70%
Tax
5.34
6.86
-22.16%
3.04
4.08
-25.49%
5.83
6.90
-15.51%
6.69
5.26
27.19%
PAT
15.49
19.61
-21.01%
6.62
13.66
-51.54%
17.44
18.31
-4.75%
11.28
15.09
-25.25%
PATM
4.05%
5.49%
3.25%
5.05%
5.44%
5.75%
2.60%
4.17%
EPS
2.58
3.27
-21.10%
1.10
2.28
-51.75%
2.91
3.05
-4.59%
1.88
2.51
-25.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,340.14
1,379.46
1,134.27
799.76
777.15
1,109.05
944.15
591.15
355.72
Net Sales Growth
2.47%
21.62%
41.83%
2.91%
-29.93%
17.47%
59.71%
66.18%
 
Cost Of Goods Sold
1,146.95
1,136.33
894.70
596.82
610.92
961.74
803.01
498.86
298.29
Gross Profit
193.19
243.14
239.58
202.95
166.23
147.31
141.14
92.29
57.43
GP Margin
14.42%
17.63%
21.12%
25.38%
21.39%
13.28%
14.95%
15.61%
16.14%
Total Expenditure
1,268.92
1,281.21
1,041.60
732.36
729.52
1,074.42
909.15
570.93
341.55
Power & Fuel Cost
-
7.03
7.23
5.43
5.22
6.10
7.26
6.85
6.05
% Of Sales
-
0.51%
0.64%
0.68%
0.67%
0.55%
0.77%
1.16%
1.70%
Employee Cost
-
8.00
7.01
5.61
3.82
3.64
3.04
2.18
1.81
% Of Sales
-
0.58%
0.62%
0.70%
0.49%
0.33%
0.32%
0.37%
0.51%
Manufacturing Exp.
-
17.31
15.63
10.99
11.38
20.74
17.84
15.20
10.93
% Of Sales
-
1.25%
1.38%
1.37%
1.46%
1.87%
1.89%
2.57%
3.07%
General & Admin Exp.
-
41.51
45.17
29.40
22.97
39.62
35.40
22.13
11.12
% Of Sales
-
3.01%
3.98%
3.68%
2.96%
3.57%
3.75%
3.74%
3.13%
Selling & Distn. Exp.
-
66.37
68.21
81.69
71.19
39.74
40.54
25.52
13.21
% Of Sales
-
4.81%
6.01%
10.21%
9.16%
3.58%
4.29%
4.32%
3.71%
Miscellaneous Exp.
-
4.66
3.64
2.42
4.01
2.85
2.05
0.20
0.14
% Of Sales
-
0.34%
0.32%
0.30%
0.52%
0.26%
0.22%
0.03%
0.04%
EBITDA
71.23
98.25
92.67
67.40
47.63
34.63
35.00
20.22
14.17
EBITDA Margin
5.32%
7.12%
8.17%
8.43%
6.13%
3.12%
3.71%
3.42%
3.98%
Other Income
25.32
12.76
37.09
6.06
12.82
1.45
0.07
0.00
0.00
Interest
20.82
19.82
13.00
11.71
14.49
15.99
14.76
9.82
9.12
Depreciation
4.00
3.79
3.13
2.90
2.92
2.16
2.03
1.93
1.95
PBT
71.73
87.40
113.64
58.85
43.05
17.93
18.29
8.47
3.10
Tax
20.90
24.54
29.11
13.43
11.35
8.86
6.43
2.88
1.05
Tax Rate
29.14%
28.08%
25.62%
22.82%
26.36%
49.41%
35.16%
34.00%
33.87%
PAT
50.83
62.67
83.84
45.22
31.70
9.07
11.85
5.59
2.05
PAT before Minority Interest
50.83
62.86
84.52
45.42
31.70
9.07
11.85
5.59
2.05
Minority Interest
0.00
-0.19
-0.68
-0.20
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.79%
4.54%
7.39%
5.65%
4.08%
0.82%
1.26%
0.95%
0.58%
PAT Growth
-23.76%
-25.25%
85.40%
42.65%
249.50%
-23.46%
111.99%
172.68%
 
EPS
8.47
10.45
13.97
7.54
5.28
1.51
1.98
0.93
0.34

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
274.00
205.66
135.01
89.92
60.76
53.93
42.07
36.48
Share Capital
12.00
12.00
3.94
3.69
3.69
3.69
3.69
3.69
Total Reserves
262.00
193.66
130.46
86.23
57.07
50.24
38.38
32.79
Non-Current Liabilities
3.36
2.41
1.97
2.07
2.94
2.96
50.68
43.62
Secured Loans
0.34
0.44
0.01
0.12
0.47
0.64
0.94
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
47.48
41.36
Long Term Provisions
0.36
0.28
0.23
0.26
0.22
0.00
0.00
0.00
Current Liabilities
505.58
458.02
277.72
267.42
428.65
388.76
207.32
103.36
Trade Payables
76.09
79.36
45.25
33.37
61.29
85.72
25.17
11.27
Other Current Liabilities
6.38
26.96
44.83
22.72
19.75
11.16
32.53
1.23
Short Term Borrowings
412.34
337.60
187.37
209.67
347.18
290.54
149.62
90.86
Short Term Provisions
10.77
14.10
0.28
1.65
0.43
1.34
0.00
0.00
Total Liabilities
784.02
666.98
414.90
359.41
492.35
445.65
300.07
183.46
Net Block
38.53
37.19
36.01
38.00
30.73
20.78
21.22
21.15
Gross Block
67.61
62.83
59.74
59.74
49.54
37.51
35.91
34.22
Accumulated Depreciation
29.07
25.64
23.73
21.74
18.82
16.72
14.69
13.07
Non Current Assets
51.11
39.63
37.82
38.75
37.20
21.55
21.96
21.84
Capital Work in Progress
0.00
0.00
0.00
0.00
3.09
0.00
0.00
0.00
Non Current Investment
11.82
1.56
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.76
0.78
1.71
0.68
3.35
0.69
0.69
0.69
Other Non Current Assets
0.00
0.10
0.10
0.06
0.03
0.07
0.05
0.00
Current Assets
732.90
627.36
377.09
320.65
455.15
424.09
278.10
161.62
Current Investments
0.41
0.12
0.11
0.00
0.00
0.00
0.00
0.00
Inventories
312.97
195.35
109.25
55.93
167.38
226.75
201.04
62.80
Sundry Debtors
402.66
404.09
252.56
257.04
278.68
190.98
74.13
82.38
Cash & Bank
3.62
7.76
5.16
3.62
3.17
1.06
1.76
15.53
Other Current Assets
13.24
7.77
1.64
0.63
5.91
5.29
1.18
0.91
Short Term Loans & Adv.
9.00
12.27
8.37
3.43
5.62
5.10
1.01
0.02
Net Current Assets
227.32
169.34
99.37
53.24
26.50
35.33
70.79
58.26
Total Assets
784.01
666.99
414.91
359.40
492.35
445.64
300.06
183.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-88.71
-115.70
35.20
162.09
-21.26
-77.48
-66.88
45.70
PBT
87.40
113.64
58.85
43.05
17.93
18.29
8.47
3.10
Adjustment
-14.97
16.24
13.25
17.06
17.93
16.78
11.79
11.07
Changes in Working Capital
-133.28
-230.22
-22.04
112.70
-47.27
-107.52
-84.25
32.56
Cash after chg. in Working capital
-60.85
-100.35
50.05
172.80
-11.41
-72.45
-63.99
46.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.86
-15.35
-14.85
-10.71
-9.85
-5.02
-2.89
-1.03
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.76
-5.97
-0.86
-7.12
-14.99
-1.60
-2.04
-0.84
Net Fixed Assets
-4.26
-3.02
0.38
-6.45
-15.12
-1.59
-1.69
Net Investments
-1.31
1.41
-0.21
0.00
0.00
-1.18
-0.24
Others
0.81
-4.36
-1.03
-0.67
0.13
1.17
-0.11
Cash from Financing Activity
89.00
124.57
-32.97
-154.57
38.27
78.38
56.00
-31.82
Net Cash Inflow / Outflow
-4.47
2.89
1.37
0.40
2.02
-0.69
-12.92
13.04
Opening Cash & Equivalents
7.61
4.72
3.35
2.94
0.93
1.62
14.54
1.50
Closing Cash & Equivalent
3.14
7.61
4.72
3.35
2.94
0.93
1.62
14.54

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
45.34
33.95
22.41
15.90
159.41
140.88
108.75
93.61
ROA
8.66%
15.63%
11.73%
7.44%
1.93%
3.18%
2.31%
1.12%
ROE
26.43%
50.29%
41.21%
43.19%
16.38%
25.74%
14.97%
5.94%
ROCE
17.47%
29.36%
22.81%
16.32%
9.04%
11.36%
9.03%
7.33%
Fixed Asset Turnover
21.15
18.51
13.39
14.22
25.48
25.72
16.86
10.39
Receivable days
106.73
105.65
116.29
125.80
77.29
51.24
48.32
84.53
Inventory Days
67.25
49.01
37.69
52.44
64.86
82.69
81.45
64.44
Payable days
24.97
25.42
24.04
28.28
26.57
21.96
10.65
12.82
Cash Conversion Cycle
149.01
129.25
129.94
149.97
115.58
111.97
119.12
136.14
Total Debt/Equity
1.52
1.66
1.42
2.39
5.92
5.61
4.94
3.83
Interest Cover
5.41
9.74
6.03
3.97
2.12
2.24
1.86
1.34

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.