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

Consumer Food

Rating :
46/99

BSE: 540728 | NSE: Not Listed

182.50
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  186.00
  •  186.00
  •  182.50
  •  186.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7
  •  0.94
  •  232.00
  •  144.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 115.34
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 278.77
  • 0.55%
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 0.05%
  • 21.92%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.31
  • 10.06
  • 23.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.64
  • -6.32
  • -16.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.80
  • -22.14
  • -24.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.81
  • 8.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.17
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.17
  • 6.96

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
245.05
266.31
-7.98%
220.57
251.61
-12.34%
244.65
253.00
-3.30%
269.19
239.77
12.27%
Expenses
240.89
254.14
-5.21%
217.99
251.66
-13.38%
240.93
246.67
-2.33%
266.40
228.11
16.79%
EBITDA
4.16
12.18
-65.85%
2.58
-0.05
-
3.72
6.33
-41.23%
2.79
11.66
-76.07%
EBIDTM
1.70%
4.57%
1.17%
-0.02%
1.52%
2.50%
1.04%
4.86%
Other Income
0.71
0.58
22.41%
0.16
0.52
-69.23%
1.06
7.47
-85.81%
1.20
0.76
57.89%
Interest
3.90
2.93
33.11%
3.74
3.21
16.51%
3.28
2.87
14.29%
2.97
2.89
2.77%
Depreciation
4.17
3.72
12.10%
3.95
3.67
7.63%
3.83
3.64
5.22%
3.77
3.56
5.90%
PBT
-3.20
6.10
-
-4.95
-6.41
-
-2.33
7.28
-
-2.76
5.96
-
Tax
-0.28
2.22
-
-2.30
-2.27
-
-0.78
2.53
-
-0.98
2.39
-
PAT
-2.92
3.88
-
-2.65
-4.13
-
-1.54
4.75
-
-1.78
3.57
-
PATM
-1.19%
1.46%
-1.20%
-1.64%
-0.63%
1.88%
-0.66%
1.49%
EPS
-3.09
8.81
-
-1.86
-5.80
-
-1.23
8.48
-
-0.07
6.45
-

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
979.46
1,040.11
793.18
558.86
638.63
644.05
586.16
531.48
503.12
Net Sales Growth
-3.09%
31.13%
41.93%
-12.49%
-0.84%
9.88%
10.29%
5.64%
 
Cost Of Goods Sold
721.56
701.77
483.87
324.38
425.23
391.29
355.37
334.35
301.62
Gross Profit
257.90
338.34
309.31
234.48
213.39
252.76
230.79
197.13
201.50
GP Margin
26.33%
32.53%
39.00%
41.96%
33.41%
39.25%
39.37%
37.09%
40.05%
Total Expenditure
966.21
1,018.87
744.65
507.65
618.97
614.61
558.89
511.14
479.04
Power & Fuel Cost
-
94.43
68.19
38.07
44.17
53.29
42.83
37.55
37.27
% Of Sales
-
9.08%
8.60%
6.81%
6.92%
8.27%
7.31%
7.07%
7.41%
Employee Cost
-
59.53
50.01
42.74
46.92
49.26
46.69
43.46
43.94
% Of Sales
-
5.72%
6.31%
7.65%
7.35%
7.65%
7.97%
8.18%
8.73%
Manufacturing Exp.
-
99.22
86.34
58.55
57.86
68.40
61.29
48.30
50.48
% Of Sales
-
9.54%
10.89%
10.48%
9.06%
10.62%
10.46%
9.09%
10.03%
General & Admin Exp.
-
25.39
20.62
17.73
18.42
21.61
21.05
18.80
18.24
% Of Sales
-
2.44%
2.60%
3.17%
2.88%
3.36%
3.59%
3.54%
3.63%
Selling & Distn. Exp.
-
37.18
35.07
25.09
24.37
29.93
31.14
26.74
26.93
% Of Sales
-
3.57%
4.42%
4.49%
3.82%
4.65%
5.31%
5.03%
5.35%
Miscellaneous Exp.
-
1.36
0.55
1.09
2.00
0.83
0.51
1.93
0.56
% Of Sales
-
0.13%
0.07%
0.20%
0.31%
0.13%
0.09%
0.36%
0.11%
EBITDA
13.25
21.24
48.53
51.21
19.66
29.44
27.27
20.34
24.08
EBITDA Margin
1.35%
2.04%
6.12%
9.16%
3.08%
4.57%
4.65%
3.83%
4.79%
Other Income
3.13
9.77
4.09
1.66
4.04
4.95
3.34
5.22
0.94
Interest
13.89
11.99
11.27
13.57
16.63
12.37
12.47
11.41
10.93
Depreciation
15.72
14.80
12.81
11.83
11.46
9.96
8.40
8.74
8.13
PBT
-13.24
4.22
28.53
27.48
-4.40
12.06
9.75
5.42
5.96
Tax
-4.34
1.50
10.52
11.95
-2.96
7.93
3.71
1.56
1.75
Tax Rate
32.78%
35.55%
36.87%
43.49%
67.27%
23.87%
38.05%
28.36%
29.36%
PAT
-8.89
7.21
18.87
16.52
-1.44
25.20
6.12
3.94
4.21
PAT before Minority Interest
-8.88
6.94
18.85
16.51
-1.44
25.30
6.04
3.94
4.21
Minority Interest
0.01
0.27
0.02
0.01
0.00
-0.10
0.08
0.00
0.00
PAT Margin
-0.91%
0.69%
2.38%
2.96%
-0.23%
3.91%
1.04%
0.74%
0.84%
PAT Growth
-210.16%
-61.79%
14.23%
-
-
311.76%
55.33%
-6.41%
 
EPS
-14.11
11.44
29.95
26.22
-2.29
40.00
9.71
6.25
6.68

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
115.69
110.47
93.75
76.88
80.43
64.00
59.31
53.32
Share Capital
3.16
3.16
3.16
3.16
3.16
3.16
0.79
0.79
Total Reserves
112.53
107.31
90.59
73.72
77.27
60.84
58.52
52.53
Non-Current Liabilities
91.53
92.82
72.99
61.18
75.19
48.36
42.61
64.55
Secured Loans
36.80
30.14
22.83
27.22
35.99
12.98
11.81
17.61
Unsecured Loans
27.52
35.79
29.76
20.49
22.16
21.70
19.97
18.26
Long Term Provisions
1.75
1.80
1.29
1.79
2.66
3.30
2.30
17.22
Current Liabilities
212.98
195.44
190.39
207.37
172.79
151.12
136.48
137.31
Trade Payables
117.02
117.41
81.14
96.00
54.79
36.38
44.11
58.34
Other Current Liabilities
50.97
46.13
37.20
32.71
36.83
36.08
27.98
22.43
Short Term Borrowings
43.54
31.05
71.27
76.63
77.92
75.19
61.65
52.19
Short Term Provisions
1.45
0.85
0.77
2.02
3.24
3.47
2.74
4.36
Total Liabilities
423.47
398.89
357.31
345.62
329.27
264.25
238.49
255.18
Net Block
247.64
242.75
210.24
202.45
205.88
155.86
132.91
133.05
Gross Block
400.08
382.52
337.50
318.07
314.79
255.34
225.59
219.72
Accumulated Depreciation
152.44
139.77
127.26
115.62
108.91
99.48
92.68
86.67
Non Current Assets
286.36
257.78
233.92
223.34
215.28
171.89
144.92
154.54
Capital Work in Progress
21.97
3.39
9.30
9.63
3.89
3.99
2.66
1.93
Non Current Investment
11.09
6.13
5.07
2.59
0.04
8.59
7.90
0.18
Long Term Loans & Adv.
4.07
3.85
7.91
7.41
5.48
3.45
1.46
19.12
Other Non Current Assets
1.60
1.66
1.40
1.25
0.00
0.00
0.00
0.26
Current Assets
137.11
141.10
123.40
122.28
113.98
92.35
93.56
100.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
69.94
70.66
59.65
55.97
53.98
44.15
42.13
46.61
Sundry Debtors
56.08
60.87
51.12
53.78
45.94
38.16
36.88
36.37
Cash & Bank
0.86
0.99
1.17
0.90
2.90
3.22
3.24
2.56
Other Current Assets
10.23
5.81
5.45
3.03
11.16
6.83
11.31
15.12
Short Term Loans & Adv.
5.38
2.77
6.01
8.61
5.85
4.49
7.36
13.87
Net Current Assets
-75.87
-54.34
-66.99
-85.08
-58.80
-58.77
-42.92
-36.67
Total Assets
423.47
398.88
357.32
345.62
329.26
264.24
238.48
255.19

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
22.24
73.20
35.33
43.47
22.77
29.38
19.78
20.45
PBT
8.44
29.37
28.46
-5.31
33.23
9.75
5.50
5.96
Adjustment
15.57
21.19
24.50
29.49
-2.41
20.12
18.50
18.99
Changes in Working Capital
0.94
26.80
-14.38
19.55
-2.57
1.37
-3.10
-3.21
Cash after chg. in Working capital
24.96
77.36
38.58
43.73
28.24
31.24
20.90
21.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.72
-4.17
-3.25
-0.26
-5.47
-1.86
-1.12
-1.29
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
-28.54
-34.12
-21.23
-22.55
-35.24
-33.82
-10.33
-22.13
Net Fixed Assets
-35.68
-38.28
-18.02
-15.42
-58.76
-23.67
-12.28
Net Investments
-4.57
-1.42
-2.67
-2.69
0.55
-2.83
-0.89
Others
11.71
5.58
-0.54
-4.44
22.97
-7.32
2.84
Cash from Financing Activity
6.22
-39.23
-13.70
-21.19
12.22
4.24
-8.96
1.32
Net Cash Inflow / Outflow
-0.08
-0.15
0.41
-0.27
-0.25
-0.20
0.49
-0.36
Opening Cash & Equivalents
0.67
0.82
0.41
0.73
0.98
1.18
0.69
1.16
Closing Cash & Equivalent
0.58
0.67
0.82
0.46
0.73
0.98
1.18
0.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
183.06
174.79
148.34
121.65
127.26
101.27
3753.57
3374.78
ROA
1.69%
4.99%
4.70%
-0.43%
8.52%
2.40%
1.60%
1.65%
ROE
6.14%
18.46%
19.35%
-1.83%
35.03%
9.80%
7.00%
7.90%
ROCE
8.74%
17.77%
18.63%
5.47%
21.79%
12.58%
10.65%
11.08%
Fixed Asset Turnover
2.66
2.20
1.70
2.02
2.26
2.47
2.53
2.49
Receivable days
20.52
25.77
34.25
28.50
23.83
23.07
23.74
24.31
Inventory Days
24.67
29.98
37.76
31.42
27.80
26.53
28.76
31.15
Payable days
60.97
74.89
99.67
64.72
27.08
26.73
36.95
44.80
Cash Conversion Cycle
-15.78
-19.14
-27.65
-4.80
24.56
22.86
15.56
10.67
Total Debt/Equity
1.11
1.02
1.50
1.83
1.86
1.94
1.79
1.86
Interest Cover
1.70
3.61
3.10
0.74
3.69
1.78
1.48
1.55

Top Investors:

News Update:


  • Sayaji Industries - Quarterly Results
    7th Feb 2024, 18:40 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.