Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Consumer Food

Rating :
64/99

BSE: 539594 | NSE: Not Listed

17.89
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  17.78
  •  18.2
  •  17.5
  •  17.68
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6334364
  •  113552037
  •  26.36
  •  10.96

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,901.37
  • 5.49
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,947.52
  • 0.01%
  • 3.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.38%
  • 1.34%
  • 44.09%
  • FII
  • DII
  • Others
  • 5.02%
  • 0.00%
  • 1.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 83.84
  • -7.74
  • -13.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 134.97
  • 36.72
  • -12.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 147.57
  • 242.65
  • -23.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 159.83
  • 157.06
  • 182.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.32
  • 1.30
  • 0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 78.22
  • 71.06
  • 87.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
337.58
168.89
99.88%
330.52
0.00
0
318.40
0.00
0
293.94
158.27
85.72%
Expenses
240.82
145.58
65.42%
234.01
0.00
0
227.86
0.00
0
221.19
140.03
57.96%
EBITDA
96.75
23.31
315.06%
96.51
0.00
0
90.54
0.00
0
72.75
18.24
298.85%
EBIDTM
28.66%
13.80%
29.20%
0.00%
28.44%
0.00%
24.75%
11.52%
Other Income
0.05
0.04
25.00%
0.00
0.00
0
0.00
0.00
0
0.01
0.01
0.00%
Interest
0.88
1.36
-35.29%
1.05
0.00
0
1.15
0.00
0
1.32
1.10
20.00%
Depreciation
0.17
0.20
-15.00%
0.17
0.00
0
0.17
0.00
0
0.17
0.20
-15.00%
PBT
95.75
21.79
339.42%
95.29
0.00
0
89.22
0.00
0
71.26
16.95
320.41%
Tax
1.57
7.65
-79.48%
2.24
0.00
0
1.79
0.00
0
2.35
5.92
-60.30%
PAT
94.18
14.14
566.05%
93.05
0.00
0
87.43
0.00
0
68.91
11.03
524.75%
PATM
27.90%
8.37%
28.15%
0.00%
27.46%
0.00%
23.44%
6.97%
EPS
0.91
0.14
550.00%
0.92
0.00
0
0.87
0.00
0
0.69
0.11
527.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
1,287.86
650.22
490.51
257.72
120.78
2.92
4.79
Net Sales Growth
-
98.07%
32.56%
90.33%
113.38%
4036.30%
-39.04%
 
Cost Of Goods Sold
-
745.55
563.91
474.74
248.54
117.14
2.55
4.55
Gross Profit
-
542.31
86.30
15.78
9.17
3.64
0.37
0.23
GP Margin
-
42.11%
13.27%
3.22%
3.56%
3.01%
12.67%
4.80%
Total Expenditure
-
928.82
567.66
477.09
250.51
118.28
2.85
4.77
Power & Fuel Cost
-
0.00
0.00
0.05
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0.01%
0%
0%
0%
0%
Employee Cost
-
2.68
0.27
1.28
1.33
0.19
0.10
0.17
% Of Sales
-
0.21%
0.04%
0.26%
0.52%
0.16%
3.42%
3.55%
Manufacturing Exp.
-
0.02
0.00
0.00
0.00
0.39
0.02
0.00
% Of Sales
-
0.00%
0%
0%
0%
0.32%
0.68%
0%
General & Admin Exp.
-
3.26
2.23
0.61
0.57
0.49
0.16
0.03
% Of Sales
-
0.25%
0.34%
0.12%
0.22%
0.41%
5.48%
0.63%
Selling & Distn. Exp.
-
176.66
1.24
0.11
0.06
0.05
0.01
0.01
% Of Sales
-
13.72%
0.19%
0.02%
0.02%
0.04%
0.34%
0.21%
Miscellaneous Exp.
-
0.64
0.00
0.30
0.00
0.00
0.00
0.00
% Of Sales
-
0.05%
0%
0.06%
0%
0%
0%
0%
EBITDA
-
359.04
82.56
13.42
7.21
2.50
0.07
0.02
EBITDA Margin
-
27.88%
12.70%
2.74%
2.80%
2.07%
2.40%
0.42%
Other Income
-
0.08
0.05
0.09
0.29
0.06
0.01
0.00
Interest
-
4.46
4.99
3.21
2.69
0.85
0.00
0.00
Depreciation
-
0.68
0.80
1.82
2.04
1.13
0.01
0.00
PBT
-
353.98
76.81
8.48
2.76
0.58
0.06
0.01
Tax
-
7.95
26.89
2.69
1.06
0.17
0.02
0.00
Tax Rate
-
2.25%
35.01%
31.72%
47.53%
29.31%
33.33%
0.00%
PAT
-
346.03
49.92
5.79
1.17
0.41
0.04
0.01
PAT before Minority Interest
-
346.03
49.92
5.79
1.17
0.41
0.04
0.01
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
26.87%
7.68%
1.18%
0.45%
0.34%
1.37%
0.21%
PAT Growth
-
593.17%
762.18%
394.87%
185.37%
925.00%
300.00%
 
EPS
-
3.36
0.48
0.06
0.01
0.00
0.00
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
550.77
150.21
38.45
11.66
10.49
10.08
10.02
Share Capital
103.19
100.00
31.02
10.02
10.02
10.02
10.00
Total Reserves
432.59
50.21
7.43
1.64
0.47
0.07
0.02
Non-Current Liabilities
19.34
20.14
15.42
16.05
17.32
5.47
0.74
Secured Loans
13.71
14.51
2.99
4.35
5.56
0.00
0.00
Unsecured Loans
5.78
5.78
12.48
11.69
11.75
5.47
0.74
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
75.64
87.54
26.94
24.83
21.28
1.83
1.24
Trade Payables
2.52
3.48
2.98
0.61
6.39
1.76
1.19
Other Current Liabilities
1.42
1.19
4.08
2.14
1.49
0.05
0.04
Short Term Borrowings
27.13
39.99
17.00
21.02
13.24
0.00
0.00
Short Term Provisions
44.57
42.88
2.88
1.06
0.16
0.02
0.00
Total Liabilities
645.75
257.89
80.81
52.54
49.09
17.38
12.00
Net Block
3.62
4.29
11.26
9.63
10.25
0.11
0.01
Gross Block
14.40
14.38
15.91
12.46
11.21
0.12
0.01
Accumulated Depreciation
10.77
10.09
4.64
2.82
0.97
0.02
0.00
Non Current Assets
9.19
7.91
14.03
14.37
12.68
3.33
0.01
Capital Work in Progress
0.00
0.00
0.00
3.43
0.64
2.76
0.00
Non Current Investment
0.23
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.34
3.62
2.41
0.76
1.05
0.34
0.00
Other Non Current Assets
0.00
0.00
0.37
0.55
0.73
0.11
0.00
Current Assets
636.55
249.98
66.77
38.17
33.14
10.78
8.73
Current Investments
0.00
0.00
0.00
0.00
0.54
0.00
0.00
Inventories
24.61
28.14
35.16
36.48
14.47
5.39
0.32
Sundry Debtors
591.18
220.52
31.40
0.66
17.53
0.75
0.65
Cash & Bank
0.47
0.05
0.08
0.86
0.33
3.40
7.68
Other Current Assets
20.29
0.06
0.08
0.08
0.27
1.23
0.08
Short Term Loans & Adv.
20.21
1.21
0.05
0.08
0.26
1.23
0.08
Net Current Assets
560.91
162.44
39.83
13.34
11.86
8.95
7.49
Total Assets
645.74
257.89
80.80
52.54
49.09
17.38
12.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-53.60
-2.57
-19.55
-5.23
-17.93
-5.81
0.00
PBT
353.98
76.81
5.79
1.17
0.58
0.04
0.00
Adjustment
1.83
26.96
4.63
3.49
1.12
0.02
0.00
Changes in Working Capital
-401.46
-79.46
-28.91
-9.72
-19.62
-5.87
0.00
Cash after chg. in Working capital
-45.64
24.32
-18.49
-5.06
-17.93
-5.81
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.95
-26.89
-1.06
-0.17
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.25
-0.06
-0.02
-0.76
-9.51
-2.86
0.00
Net Fixed Assets
0.00
-0.11
-0.02
-4.03
-8.51
-1.71
Net Investments
-0.23
0.00
0.00
0.54
-0.54
0.00
Others
-0.02
0.05
0.00
2.73
-0.46
-1.15
Cash from Financing Activity
54.27
2.43
18.79
6.52
24.37
4.40
0.00
Net Cash Inflow / Outflow
0.43
-0.20
-0.79
0.53
-3.07
-4.28
0.00
Opening Cash & Equivalents
0.05
0.24
0.86
0.33
3.40
7.68
0.00
Closing Cash & Equivalent
0.47
0.05
0.08
0.86
0.33
3.40
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
5.19
1.49
1.24
1.16
0.72
0.68
0.68
ROA
76.59%
29.48%
8.68%
2.30%
1.23%
0.29%
0.06%
ROE
100.88%
52.92%
23.10%
12.37%
5.80%
0.62%
0.11%
ROCE
88.74%
57.35%
18.70%
11.01%
5.56%
0.65%
0.17%
Fixed Asset Turnover
89.56
43.49
34.59
21.77
21.30
42.36
355.42
Receivable days
114.97
69.81
11.93
12.88
27.62
87.46
49.22
Inventory Days
7.47
17.54
26.65
36.08
30.01
356.90
24.36
Payable days
1.47
2.09
1.37
5.34
12.46
195.92
88.90
Cash Conversion Cycle
120.97
85.26
37.21
43.62
45.16
248.44
-15.32
Total Debt/Equity
0.09
0.40
0.95
3.31
4.43
0.80
0.11
Interest Cover
80.43
16.39
3.64
1.83
1.68
16.80
14.62

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.